{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Enable Content Message","Main","Account","Tenant","Usage","ACTVMHPACCNT","CCACRSDACRSVntgYr","FctrChngDts","BslnAllctnPrvs","BslnAllctnCrrnt","Fctr1","Fctr2","CRS1","CRS2","BllSmmry","BllTmplt","Dt1","Dt2","Data"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":11,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Enable Content Message","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Main","index":1,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":true,"merged":[[5,0,6,13],[12,1,14,14]]}
[]
[]
[]
[]
[]
["By submission of using this tenant bill calculation tool, I state that the information entered is correct, that I am a Southern California Edison® customer with a DMS-2 account and I have enrolled in the Tenant Bill Calculation Service."]
[]
[]
["I understand:"]
[]
["•","Applicable charges will be displayed on each bill"]
["•","Tenant bills will be provided immediately after the calculation"]
["•","If I am currently receiving Community Choice Aggregation service, an additional calculation tool (CCA Generation – Mobilehome Park Tenant Bill Calculation) will be provided to me and this will result in two different bills for each tenant – one for SCE charges and another for CCA-related charges"]
[]
[]
[]
["By clicking 'I Agree', the 'Submit' button will become enabled.  Upon submitting agreement, the additional buttons will be made available."]
[]
["I have agreed to the terms listed above."]

{"sheet":"Account","index":2,"n_rows":2,"n_cols":33,"rows_kept":2,"cut":false,"hidden":true,"merged":[]}
["ID","CntrctNmbr","CntrctNm","StrtAddrss","Cty","Stt","ZpCd","EmlAddrss","BllngRt","BllPrdStrtDt","BllPrdEndDt","SbMtrMxRd","DrctAccss","TrnstnlBndldSrvcDrctAccss","CntnsDrctAccss","RtrnngCntnsDrctAccss","CmmntyChcAggrgtn","TrnstnlBndldSrvcCmmntyChcAggrgtn","VntgYr","TrnstnlBndldSrvcFctr","MltDwllng","NEM2.0","NBCkWh","UUTCrrnt","UUTPrvs","UUTChngDt","SttTxCrrnt","SttTxPrvs","SttTxChngDt","CtyFrnchsSrchrgSntBrbr","CtyFrnchsSrchrgVntr","TrnstnlBndldSrvc","BndldCstmr"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($N2=TRUE,$R2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($N2=FALSE,$R2=FALSE,$M2=FALSE,Q$2=FALSE),TRUE,FALSE)","v":true}]

{"sheet":"Tenant","index":3,"n_rows":301,"n_cols":10,"rows_kept":301,"cut":false,"hidden":true,"merged":[]}
["ID","TnntNm","TnntAddrss","TnntNmbr","SbMtrBllngRt","MdclBslnAllctn","MdclDvcs","UUTExmpt","SttTxExmpt","AllElctrc"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]
[15]
[16]
[17]
[18]
[19]
[20]
[21]
[22]
[23]
[24]
[25]
[26]
[27]
[28]
[29]
[30]
[31]
[32]
[33]
[34]
[35]
[36]
[37]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]
[51]
[52]
[53]
[54]
[55]
[56]
[57]
[58]
[59]
[60]
[61]
[62]
[63]
[64]
[65]
[66]
[67]
[68]
[69]
[70]
[71]
[72]
[73]
[74]
[75]
[76]
[77]
[78]
[79]
[80]
[81]
[82]
[83]
[84]
[85]
[86]
[87]
[88]
[89]
[90]
[91]
[92]
[93]
[94]
[95]
[96]
[97]
[98]
[99]
[100]
[101]
[102]
[103]
[104]
[105]
[106]
[107]
[108]
[109]
[110]
[111]
[112]
[113]
[114]
[115]
[116]
[117]
[118]
[119]
[120]
[121]
[122]
[123]
[124]
[125]
[126]
[127]
[128]
[129]
[130]
[131]
[132]
[133]
[134]
[135]
[136]
[137]
[138]
[139]
[140]
[141]
[142]
[143]
[144]
[145]
[146]
[147]
[148]
[149]
[150]
[151]
[152]
[153]
[154]
[155]
[156]
[157]
[158]
[159]
[160]
[161]
[162]
[163]
[164]
[165]
[166]
[167]
[168]
[169]
[170]
[171]
[172]
[173]
[174]
[175]
[176]
[177]
[178]
[179]
[180]
[181]
[182]
[183]
[184]
[185]
[186]
[187]
[188]
[189]
[190]
[191]
[192]
[193]
[194]
[195]
[196]
[197]
[198]
[199]
[200]
[201]
[202]
[203]
[204]
[205]
[206]
[207]
[208]
[209]
[210]
[211]
[212]
[213]
[214]
[215]
[216]
[217]
[218]
[219]
[220]
[221]
[222]
[223]
[224]
[225]
[226]
[227]
[228]
[229]
[230]
[231]
[232]
[233]
[234]
[235]
[236]
[237]
[238]
[239]
[240]
[241]
[242]
[243]
[244]
[245]
[246]
[247]
[248]
[249]
[250]
[251]
[252]
[253]
[254]
[255]
[256]
[257]
[258]
[259]
[260]
[261]
[262]
[263]
[264]
[265]
[266]
[267]
[268]
[269]
[270]
[271]
[272]
[273]
[274]
[275]
[276]
[277]
[278]
[279]
[280]
[281]
[282]
[283]
[284]
[285]
[286]
[287]
[288]
[289]
[290]
[291]
[292]
[293]
[294]
[295]
[296]
[297]
[298]
[299]
[300]

{"sheet":"Usage","index":4,"n_rows":301,"n_cols":217,"rows_kept":301,"cut":false,"hidden":true,"merged":[]}
["ID","TnntNm","TnntNmbr","BllPrdStrtDt","BllPrdEndDt","SbMtrRdStrt","SbMtrRdEnd","TtlUsg","Prd1DysFrm","Prd1DysTo","Prd2DysFrm","Prd2DysTo","WhchSsn1st","Prd1FllWntr","Prd1WntrSmmrSsnSplt","Prd1FllSmmr","Prd1SmmrWntrSsnSplt","Prd2FllWntr","Prd2WntrSmmrSsnSplt","Prd2FllSmmr","Prd2SmmrWntrSsnSplt","Prd1WntrDys","Prd1SmmrDys","Prd1TtlDys","Prd2WntrDys","Prd2SmmrDys","Prd2TtlDys","TtlWntrDys","TtlSmmrDys","TtlDys","Prd1TtlkWh","Prd2TtlkWh","TtlWntrkWh","Prd1WntrkWh","Prd2WntrkWh","RtWntr","TtlSmmrkWh","Prd1SmmrkWh","Prd2SmmrkWh","RtSmmr","Prd1Rt","Prd2Rt","BslnRgn","AllElctrc","DlyWntrAllctnPrvsEffctvDt","DlyWntrAllctnPrvs","DlySmmrAllctnPrvs","DlyWntrAllctnCrrntEffctvDt","DlyWntrAllctnCrrnt","DlySmmrAllctnCrrnt","MdclBsln","MdclDvcs","DlyMdclAllctnCrrnt","NnMdclMdclBslnBllngScnr","NnMdclBslnWntr","NnMdclBslnSmmr","NnMdclBslnP1","NnMdclBslnP2","MdclBslnWntr","MdclBslnSmmr","MdclBslnP1","MdclBslnP2","NnMdclBslnPrd1WntrT1","NnMdclBslnPrd2WntrT1","MdclBslnPrd1WntrT1","MdclBslnPrd2WntrT1","NnMdclBslnPrd1SmmrT1","NnMdclBslnPrd2SmmrT1","MdclBslnPrd1SmmrT1","MdclBslnPrd2SmmrT1","UsgPrd1WntrTr1","UsgPrd1WntrTr2","UsgPrd1WntrTr3","UsgPrd1SmmrTr1","UsgPrd1SmmrTr2","UsgPrd1SmmrTr3","UsgPrd1Ttl","UsgPrd2WntrTr1","UsgPrd2WntrTr2","UsgPrd2WntrTr3","UsgPrd2SmmrTr1","UsgPrd2SmmrTr2","UsgPrd2SmmrTr3","UsgPrd2Ttl","Prd1DlvryEngryApplcbl","Prd1DlvryEngryWntrTr1","Prd1DlvryEngryWntrTr2","Prd1DlvryEngryWntrTr3","Prd1DlvryEngrySmmrTr1","Prd1DlvryEngrySmmrTr2","Prd1DlvryEngrySmmrTr3","Prd1DWRBndChrgApplcbl","Prd1DWRBndChrg","Prd1BscChrgApplcbl","Prd1BscChrg","Prd1MnmmChrg","Prd1TtlDlvryEnrgy(NoBnd)+BscChrg","Prd2DlvryEngryApplcbl","Prd2DlvryEngryWntrTr1","Prd2DlvryEngryWntrTr2","Prd2DlvryEngryWntrTr3","Prd2DlvryEngrySmmrTr1","Prd2DlvryEngrySmmrTr2","Prd2DlvryEngrySmmrTr3","Prd2DWRBndChrgApplcbl","Prd2DWRBndChrg","Prd2BscChrgApplcbl","Prd2BscChrg","Prd2MnmmChrg","Prd2TtlDlvryEnrgy(NoBnd)+BscChrg","TtlDlvryEnrgy(NoBnd)+BscChrg","CARETtlDlvryEnrgy(NoBnd)+BscChrg","FERATtlDlvryEnrgy(NoBnd)+BscChrg","MnmmChrgTtls","BlncOfMnmmChrgTtls","TtlBlncOfMnmmChrg","Prd1BlncOfMnmmChrgApplcbl","Prd1BlncOfMnmmChrg","Prd2BlncOfMnmmChrgApplcbl","Prd2BlncOfMnmmChrg","Prd1CAREDscntApplcbl","Prd1CAREDscnt","Prd1FERADscntApplcbl","Prd1FERADscnt","Prd2CAREDscntApplcbl","Prd2CAREDscnt","Prd2FERADscntApplcbl","Prd2FERADscnt","Prd1DACRSDWRBndApplcbl","Prd1DACRSDWRBnd","Prd1PCIAApplcbl","Prd1PCIA","Prd1CTCApplcbl","Prd1CTC","Prd1TrnstnlBndldSrvcApplcbl","Prd1TrnstnlBndldSrvc","Prd1GnrtnEnrgyChrgApplcbl","Prd1GnrtnEnrgyChrgWntrTr1","Prd1GnrtnEnrgyChrgWntrTr2","Prd1GnrtnEnrgyChrgWntrTr3","Prd1GnrtnEnrgyChrgSmmrTr1","Prd1GnrtnEnrgyChrgSmmrTr2","Prd1GnrtnEnrgyChrgSmmrTr3","Prd1GnrtnMncplSrchrgWntrTr1","Prd1GnrtnMncplSrchrgWntrTr2","Prd1GnrtnMncplSrchrgWntrTr3","Prd1GnrtnMncplSrchrgSmmrTr1","Prd1GnrtnMncplSrchrgSmmrTr2","Prd1GnrtnMncplSrchrgSmmrTr3","Prd1GnrtnMncplSrchrgApplcbl","Prd1GnrtnEnrgyChrgTBS","Prd1GnrtnMncplSrchrgTBS","Prd1GnrtnMncplSrchrg","SttTxApplcbl",{"$f":"Tenant!$I1","v":"SttTxExmpt"},"Prd1kWhSttTx","Prd1SttTx","Prd2DACRSDWRBndApplcbl","Prd2DACRSDWRBnd","Prd2PCIAApplcbl","Prd2PCIA","Prd2CTCApplcbl","Prd2CTC","Prd2TrnstnlBndldSrvcApplcbl","Prd2TrnstnlBndldSrvc","Prd2GnrtnEnrgyChrgApplcbl","Prd2GnrtnEnrgyChrgWntrTr1","Prd2GnrtnEnrgyChrgWntrTr2","Prd2GnrtnEnrgyChrgWntrTr3","Prd2GnrtnEnrgyChrgSmmrTr1","Prd2GnrtnEnrgyChrgSmmrTr2","Prd2GnrtnEnrgyChrgSmmrTr3","Prd2GnrtnMncplSrchrgWntrTr1","Prd2GnrtnMncplSrchrgWntrTr2","Prd2GnrtnMncplSrchrgWntrTr3","Prd2GnrtnMncplSrchrgSmmrTr1","Prd2GnrtnMncplSrchrgSmmrTr2","Prd2GnrtnMncplSrchrgSmmrTr3","Prd2GnrtnMncplSrchrgApplcbl","Prd2GnrtnEnrgyChrgTBS","Prd2GnrtnMncplSrchrgTBS","Prd2GnrtnMncplSrchrg","SttTxApplcbl",{"$f":"Tenant!$I1","v":"SttTxExmpt"},"Prd2kWhSttTx","Prd2SttTx","CAClmtCrdtApplcbl","CAClmtCrdt","DlvrySbttl","DACRSDWRBnd","PCIA","CTC","DASbttl","CCASbttl","GnrtnSbttl","GnrtnMncplSrchrgTtl","SbttlOfChrgs","OldDysUUTTx","NwDysUUTTx","UUTTxPrvs","UUTTxCrrnt","Prd1CtyFrnchsFee","Prd2CtyFrnchsFee","OldDysFrCtyFrnchsSrchrg","NwDysFrCtyFrnchsSrchrg","SbttlFrCtyFrnchsSrchrg","OldSbttlCtyFrnchsSrchrg","NwSbttlCtyFrnchsSrchrg","OldCtyFrnchsSrchrg","NwCtyFrnchsSrchrg","CtyFrnchsSrchrgTtl","OldDysSttTx","NwDysSttTx","OldkWhSttTx","NwkWhSttTx","SttTxPrvs","SttTxCrrnt"]
[1,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G2),0,IF($F2<=$G2,SUM($G2-$F2),IF($F2>$G2,SUM((Account!$L$2-$F2)+$G2+1))))","v":0},{"$f":"IF(AND($D2>=FctrChngDts!$C$2,$D2<=FctrChngDts!$D$2),$D2,\"\")","v":""},{"$f":"IF($I2=\"\",\"\",IF($E2<=FctrChngDts!$D$2,$E2,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D2<FctrChngDts!$E$2,$E2<FctrChngDts!$E$2),AND($D2>=FctrChngDts!$F$2,$E2>=FctrChngDts!$F$2)),\"\",IF(AND($D2>=FctrChngDts!$E$2,$D2<=FctrChngDts!$F$2),$D2,FctrChngDts!$E$2))","v":""},{"$f":"IF($K2=\"\",\"\",IF(AND($J2=$K2,$E2>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K2=$J2,$E2,IF(AND($E2>=FctrChngDts!$E$2,$E2<=FctrChngDts!$F$2),$E2,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D2<DATE(YEAR(Account!$J$2),6,1),$D2>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I2<FctrChngDts!$A$2,$J2<FctrChngDts!$A$2),AND($I2>=FctrChngDts!$B$2,$J2>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I2<FctrChngDts!$A$2,$J2>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I2>=FctrChngDts!$A$2,$J2<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I2<FctrChngDts!$B$2,$J2>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K2<FctrChngDts!$A$2,$L2<FctrChngDts!$A$2),AND($K2>=FctrChngDts!$B$2,$L2>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K2<FctrChngDts!$A$2,$L2>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K2>=FctrChngDts!$A$2,$L2<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K2<FctrChngDts!$B$2,$L2>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I2=\"\",$J2=0),0,IF(AND($N2=TRUE,$I2<>0),SUM($J2-$I2+1),IF($O2=TRUE,SUM(FctrChngDts!$A$2-$I2),IF($P2=TRUE,0,IF($Q2=TRUE,SUM($J2-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I2=\"\",$J2=0),0,IF($N2=TRUE,0,IF($O2=TRUE,SUM($J2-FctrChngDts!$A$2+1),IF(AND($P2=TRUE,$I2<>0),SUM($J2-$I2+1),IF($Q2=TRUE,SUM(FctrChngDts!$B$2-$I2),0)))))","v":0},{"$f":"SUM($V2:$W2)","v":0},{"$f":"IF(OR($K2=\"\",$L2=0),0,IF(AND($R2=TRUE,$K2<>0),SUM($L2-$K2+1),IF($S2=TRUE,SUM(FctrChngDts!$A$2-$K2),IF($T2=TRUE,0,IF($U2=TRUE,SUM($L2-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K2=\"\",$L2=0),0,IF($R2=TRUE,0,IF($S2=TRUE,SUM($L2-FctrChngDts!$A$2+1),IF(AND($T2=TRUE,$K2<>0),SUM($L2-$K2+1),IF($U2=TRUE,SUM(FctrChngDts!$B$2-$K2),0)))))","v":0},{"$f":"SUM($Y2:$Z2)","v":0},{"$f":"SUM($V2,$Y2)","v":0},{"$f":"SUM($W2,$Z2)","v":0},{"$f":"SUM($X2,$AA2)","v":0},{"$f":"IF(ROUND(SUM($H2/$AD2*$X2),0)>ROUND(SUM($H2/$AD2*$AA2),0),SUM($H2-$AF2),ROUND(SUM($H2/$AD2*$X2),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(SUM($H2/$AD2*$AA2),0)>ROUND(SUM($H2/$AD2*$X2),0),SUM($H2-$AE2),ROUND(SUM($H2/$AD2*$AA2),0))","v":{"$error":"#DIV/0!"}},{"$f":"SUM($AH2:$AI2)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AE2=0,0,SUM($AE2/$X2*$V2))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF2=0,0,SUM($AF2/$AA2*$Y2))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH2:$AI2)/SUM($AE2:$AF2)),2)>=0.5,ROUND(SUM(SUM($AH2:$AI2)/SUM($AE2:$AF2)),2),SUM(1-$AN2)),0)","v":0},{"$f":"SUM($AL2:$AM2)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AE2=0,0,SUM($AE2/$X2*$W2))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF2=0,0,SUM($AF2/$AA2*$Z2))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL2:$AM2)/SUM($AE2:$AF2)),2)>=0.5,ROUND(SUM(SUM($AL2:$AM2)/SUM($AE2:$AF2)),2),SUM(1-$AJ2)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE2/SUM(AE2:AF2)),2)>=0.5,ROUND(SUM(AE2/SUM(AE2:AF2)),2),SUM(1-AP2)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF2/SUM(AE2:AF2)),2)>=0.5,ROUND(SUM(AF2/SUM(AE2:AF2)),2),SUM(1-AO2)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A2,Tenant!$A2:$J501,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR2=FALSE,VLOOKUP($AQ2,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ2,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR2=FALSE,VLOOKUP($AQ2,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ2,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR2=FALSE,VLOOKUP($AQ2,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ2,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR2=FALSE,VLOOKUP($AQ2,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ2,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A2,Tenant!$A2:$J501,6,FALSE)","v":0},{"$f":"VLOOKUP($A2,Tenant!$A2:$J501,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N2=TRUE,$R2=TRUE,$V2>0,$W2=0,$AA2=0),\"FWP1\",IF(AND($N2=TRUE,$R2=TRUE,$V2>0,$Y2>0,$AC2=0),\"FWP1P2\",IF(AND($N2=TRUE,$R2=TRUE,$X2=0,$Y2>0,$Z2=0),\"FWP2\",IF(AND($O2=TRUE,$R2=TRUE,$V2>0,$W2>0,$AA2=0),\"SSP1\",IF(OR(AND($N2=TRUE,$T2=TRUE,$V2>0,$Z2>0),AND($P2=TRUE,$R2=TRUE,$W2>0,$Y2>0)),\"SSP1P2\",IF(AND($N2=TRUE,$U2=TRUE,$X2=0,$Y2>0,$Z2>0),\"SSP2\",IF(AND($P2=TRUE,$R2=TRUE,$V2=0,$W2>0,$AA2=0),\"FSP1\",IF(AND($P2=TRUE,$T2=TRUE,$W2>0,$Z2>0,$AB2=0),\"FSP1P2\",IF(AND($N2=TRUE,$T2=TRUE,$X2=0,$Y2=0,$Z2>0),\"FSP2\",0)))))))))","v":0},{"$f":"IF($BB2=\"FWP1\",SUM($V2*$AW2),IF($BB2=\"FWP2\",SUM($Y2*$AW2),IF($BB2=\"SSP1\",SUM(SUM(SUM($V2*$AW2),SUM($W2*$AX2))*$AJ2),IF($BB2=\"SSP2\",SUM(SUM(SUM($Y2*$AW2),SUM($Z2*$AX2))*$AJ2),0))))","v":0},{"$f":"IF($BB2=\"SSP1\",SUM(SUM(SUM($V2*$AW2),SUM($W2*$AX2))*$AN2),IF($BB2=\"SSP2\",SUM(SUM(SUM($Y2*$AW2),SUM($Z2*$AX2))*$AN2),IF($BB2=\"FSP1\",SUM($W2*$AX2),IF($BB2=\"FSP2\",SUM($Z2*$AX2),0))))","v":0},{"$f":"IF($BB2=\"FWP1P2\",SUM($AB2*$AW2*$AO2),IF($BB2=\"SSP1P2\",SUM(SUM(SUM($AB2*$AW2),SUM($AC2*$AX2))*$AO2),IF($BB2=\"FSP1P2\",SUM($AC2*$AX2*$AO2),0)))","v":0},{"$f":"IF($BB2=\"FWP1P2\",SUM($AB2*$AW2*$AP2),IF($BB2=\"SSP1P2\",SUM(SUM(SUM($AB2*$AW2),SUM($AC2*$AX2))*$AP2),IF($BB2=\"FSP1P2\",SUM($AC2*$AX2*$AP2),0)))","v":0},{"$f":"IF($BB2=\"FWP1\",SUM($V2*$AZ2*$BA2),IF($BB2=\"FWP2\",SUM($Y2*$AZ2*$BA2),IF($BB2=\"SSP1\",SUM($X2*$AZ2*$BA2*$AJ2),IF($BB2=\"SSP2\",SUM($AA2*$AZ2*$BA2*$AJ2),0))))","v":0},{"$f":"IF($BB2=\"SSP1\",SUM($X2*$AZ2*$BA2*$AN2),IF($BB2=\"SSP2\",SUM($AA2*$AZ2*$BA2*$AN2),IF($BB2=\"FSP1\",SUM($W2*$AZ2*$BA2),IF($BB2=\"FSP2\",SUM($Z2*$AZ2*$BA2),0))))","v":0},{"$f":"IF($BB2=\"FWP1P2\",SUM($AB2*$AZ2*$BA2*$AO2),IF($BB2=\"SSP1P2\",SUM($AD2*$AZ2*$BA2*$AO2),IF($BB2=\"FSP1P2\",SUM($AC2*$AZ2*$BA2*$AO2),0)))","v":0},{"$f":"IF($BB2=\"FWP1P2\",SUM($AB2*$AZ2*$BA2*$AP2),IF($BB2=\"SSP1P2\",SUM($AD2*$AZ2*$BA2*$AP2),IF($BB2=\"FSP1P2\",SUM($AC2*$AZ2*$BA2*$AP2),0)))","v":0},{"$f":"IF(OR($BB2=\"FWP1\",$BB2=\"SSP1\"),$BC2,IF(OR($BB2=\"FWP1P2\",$BB2=\"SSP1P2\"),$BE2,0))","v":0},{"$f":"IF(OR($BB2=\"FWP1P2\",$BB2=\"SSP1P2\"),$BF2,IF(OR($BB2=\"FWP2\",$BB2=\"SSP2\"),$BC2,0))","v":0},{"$f":"IF(OR($BB2=\"FWP1\",$BB2=\"SSP1\"),$BG2,IF(OR($BB2=\"FWP1P2\",$BB2=\"SSP1P2\"),$BI2,0))","v":0},{"$f":"IF(OR($BB2=\"FWP1P2\",$BB2=\"SSP1P2\"),$BJ2,IF(OR($BB2=\"FWP2\",$BB2=\"SSP2\"),$BG2,0))","v":0},{"$f":"IF(OR($BB2=\"FSP1\",$BB2=\"SSP1\"),$BD2,IF(OR($BB2=\"FSP1P2\",$BB2=\"SSP1P2\"),$BE2,0))","v":0},{"$f":"IF(OR($BB2=\"FSP1P2\",$BB2=\"SSP1P2\"),$BF2,IF(OR($BB2=\"FSP2\",$BB2=\"SSP2\"),$BD2,0))","v":0},{"$f":"IF(OR($BB2=\"FSP1\",$BB2=\"SSP1\"),$BH2,IF(OR($BB2=\"FSP1P2\",$BB2=\"SSP1P2\"),$BI2,0))","v":0},{"$f":"IF(OR($BB2=\"FSP1P2\",$BB2=\"SSP1P2\"),$BJ2,IF(OR($BB2=\"FSP2\",$BB2=\"SSP2\"),$BH2,0))","v":0},{"$f":"ROUND(MIN($AH2,SUM($BK2,$BM2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH2-$BS2),SUM(SUM($BK2)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH2-$BS2-$BT2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL2,SUM($BO2,$BQ2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL2-$BV2),SUM(SUM($BO2)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL2-$BV2-$BW2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BS2:$BX2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AI2,SUM($BL2,$BN2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI2-$BZ2),SUM(SUM($BL2)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI2-$BZ2-$CA2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM2,SUM($BP2,$BR2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM2-$CC2),SUM(SUM($BP2)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM2-$CC2-$CD2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BZ2:$CE2)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X2>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DQ2=TRUE,SUM($BS2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS2*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DQ2=TRUE,SUM($BT2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT2*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DQ2=TRUE,SUM($BU2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU2*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DQ2=TRUE,SUM($BV2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DQ2=TRUE,SUM($BW2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW2*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DQ2=TRUE,SUM($BX2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX2*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN2=FALSE,0,ROUND(SUM($BY2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($X2>0,TRUE,FALSE)","v":false},{"$f":"IF($CP2=FALSE,0,ROUND(SUM($X2*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X2),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X2)),2)","v":0},{"$f":"SUM($CH2:$CM2,$CQ2)","v":0},{"$f":"IF($AA2>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CT2=FALSE,0,IF($DU2=TRUE,SUM($BZ2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ2*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT2=FALSE,0,IF($DU2=TRUE,SUM($CA2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA2*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT2=FALSE,0,IF($DU2=TRUE,SUM($CB2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB2*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT2=FALSE,0,IF($DU2=TRUE,SUM($CC2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC2*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT2=FALSE,0,IF($DU2=TRUE,SUM($CD2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD2*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT2=FALSE,0,IF($DU2=TRUE,SUM($CE2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE2*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA2=FALSE,0,ROUND(SUM($CF2*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($AA2>0,TRUE,FALSE)","v":false},{"$f":"IF($DC2=FALSE,0,ROUND(SUM($AA2*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA2),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA2)),2)","v":0},{"$f":"SUM($CU2:$CZ2,$DD2)","v":0},{"$f":"SUM($CS2,$DF2)","v":0},{"$f":"SUM($DG2*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG2*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($CR2,$DE2)","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH2,IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI2,$DG2))","v":0},{"$f":"IF($DJ2>$DK2,SUM($DJ2-$DK2),0)","v":0},{"$f":"IF(AND($X2>0,$DN2>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL2=0,0,SUM($DL2/$AD2*$X2)),2)","v":0},{"$f":"IF(AND($AA2>0,$DP2>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL2=0,0,SUM($DL2/$AD2*$AA2)),2)","v":0},{"$f":"IF(AND($X2>0,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ2=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH2:$CM2,$CQ2,$DZ2,$EF2,$EN2:$ES2)-SUM($BY2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH2:$CM2,$CQ2,$DZ2,$EF2,$EH2:$EM2)-SUM($BY2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X2>0,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS2=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH2:$CM2,$CO2,$CQ2,$CU2:$CZ2,$DB2,$DD2,$DZ2,$EB2,$ED2,$EF2,$EN2:$ES2,$FC2,$FE2,$FG2,$FI2,$FQ2:$FV2)/$AD2*$X2)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH2:$CM2,$CO2,$CQ2,$CU2:$CZ2,$DB2,$DD2,$DZ2,$EB2,$ED2,$EF2,$EH2:$EM2,$FC2,$FE2,$FG2,$FI2,$FK2:$FP2)/$AD2*$X2)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA2>0,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU2=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU2:$CZ2,$DD2,$DZ2,$FI2,$FQ2:$FV2)-SUM($CF2*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU2:$CZ2,$DD2,$DZ2,$FI2,$FK2:$FP2)-SUM($CF2*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA2>0,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW2=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH2:$CM2,$CO2,$CQ2,$CU2:$CZ2,$DB2,$DD2,$DZ2,$EB2,$ED2,$EF2,$EN2:$ES2,$FC2,$FE2,$FG2,$FI2,$FQ2:$FV2)/$AD2*$AA2)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH2:$CM2,$CO2,$CQ2,$CU2:$CZ2,$DB2,$DD2,$DZ2,$EB2,$ED2,$EF2,$EH2:$EM2,$FC2,$FE2,$FG2,$FI2,$FK2:$FP2)/$AD2*$AA2)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E2<>\"D-CARE\",Tenant!$F2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY2=FALSE,0,ROUND(SUM($AE2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA2=FALSE,0,SUM($BY2*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X2>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC2=FALSE,0,SUM($BY2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X2>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE2=TRUE,$X2>0),SUM($BY2*Account!$T$2),0)","v":0},{"$f":"IF(AND($X2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG2=FALSE,0,ROUND(SUM($BS2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG2=FALSE,0,ROUND(SUM($BT2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG2=FALSE,0,ROUND(SUM($BU2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG2=FALSE,0,ROUND(SUM($BV2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG2=FALSE,0,ROUND(SUM($BW2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG2=FALSE,0,ROUND(SUM($BX2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H2/$AD2*$X2),2),0)","v":0},{"$f":"ROUND(SUM($EU2*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET2=FALSE,$EV2,ROUND(MAX(0,SUM(SUM($EN2:$ES2)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY2=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I2","v":0},{"$f":"IF($EX2=FALSE,0,$BY2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ2*Account!$AA$2),SUM($EZ2*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E2<>\"D-CARE\",Tenant!$F2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB2=FALSE,0,ROUND(SUM($AF2*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD2=FALSE,0,SUM($CF2*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA2>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF2=FALSE,0,SUM($CF2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA2>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH2=TRUE,$AA2>0),SUM($CF2*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ2=FALSE,0,ROUND(SUM($BZ2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ2=FALSE,0,ROUND(SUM($CA2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ2=FALSE,0,ROUND(SUM($CB2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ2=FALSE,0,ROUND(SUM($CC2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ2=FALSE,0,ROUND(SUM($CD2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ2=FALSE,0,ROUND(SUM($CE2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H2/$AD2*$AA2),2),0)","v":0},{"$f":"ROUND(SUM($FX2*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW2=FALSE,$FY2,ROUND(MAX(0,SUM(SUM($FQ2:$FV2)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB2=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I2","v":0},{"$f":"IF($GA2=FALSE,0,$CF2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC2*Account!$AA$2),SUM($GC2*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D2<=FctrChngDts!$B$14,$E2>FctrChngDts!$B$14),AND($D2<=FctrChngDts!$C$14,$E2>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE2=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},{"$f":"ROUND(SUM($CO2,$DB2,$DG2,$DL2,$GF2),2)","v":0},{"$f":"SUM($DZ2,$FC2)","v":0},{"$f":"SUM($EB2,$FE2)","v":0},{"$f":"SUM($ED2,$FG2)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH2:$GJ2))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO2,$DB2,$GH2:$GJ2))","v":0},{"$f":"ROUND(SUM($EH2:$EM2,$FK2:$FP2),2)","v":0},{"$f":"IF(SUM($EV2:$EW2,$FY2:$FZ2)<0,0,SUM($EV2:$EW2,$FY2:$FZ2))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GG2,$GK2,$GN2,$DR2,$DT2,$DV2,$DX2),IF(Account!$Q$2=TRUE,SUM($GG2,$GL2,$GN2,$DR2,$DT2,$DV2,$DX2),SUM($GG2,$GK2,$GL2,$GM2,$GN2,$DR2,$DT2,$DV2,$DX2)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D2,Account!$Z$2))","v":0},{"$f":"SUM($AD2-$GP2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,8,FALSE)=TRUE,$GO2<0),0,SUM(SUM(SUM($GO2/$AD2*$GP2)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,8,FALSE)=TRUE,$GO2<0),0,SUM(SUM(SUM($GO2/$AD2*$GQ2)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG2,$CO2,$DB2,$GM2)/$AD2)*$X2*FctrChngDts!$B$15),SUM(SUM(SUM($DG2,$CO2,$DB2,$GH2:$GJ2)/$AD2)*$X2*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG2,$CO2,$DB2,$GM2)/$AD2)*$AA2*FctrChngDts!$B$15),SUM(SUM(SUM($DG2,$CO2,$DB2,$GH2:$GJ2)/$AD2)*$AA2*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E2),$AD2,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D2,FctrChngDts!$C$17<=$E2),_xlfn.DAYS($D2,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E2),$AD2,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D2,FctrChngDts!$C$19<=$E2),_xlfn.DAYS($D2,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD2-$GV2)","v":0},{"$f":"SUM($GO2-SUM($GT2:$GU2))","v":{"$error":"#DIV/0!"}},{"$f":"SUM($GX2/$AD2*$GV2)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($GX2-$GY2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY2*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY2*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ2*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ2*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HA2:$HB2)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D2,Account!$AC$2))","v":0},{"$f":"SUM($AD2-$HD2)","v":0},{"$f":"IF($HD2=0,0,SUM($H2/$AD2*$HD2))","v":0},{"$f":"SUM($H2-$HF2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF2*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG2*Account!$AA$2)),2)","v":0}]
[2,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G3),0,IF($F3<=$G3,SUM($G3-$F3),IF($F3>$G3,SUM((Account!$L$2-$F3)+$G3+1))))","v":0},{"$f":"IF(AND($D3>=FctrChngDts!$C$2,$D3<=FctrChngDts!$D$2),$D3,\"\")","v":""},{"$f":"IF($I3=\"\",\"\",IF($E3<=FctrChngDts!$D$2,$E3,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D3<FctrChngDts!$E$2,$E3<FctrChngDts!$E$2),AND($D3>=FctrChngDts!$F$2,$E3>=FctrChngDts!$F$2)),\"\",IF(AND($D3>=FctrChngDts!$E$2,$D3<=FctrChngDts!$F$2),$D3,FctrChngDts!$E$2))","v":""},{"$f":"IF($K3=\"\",\"\",IF(AND($J3=$K3,$E3>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K3=$J3,$E3,IF(AND($E3>=FctrChngDts!$E$2,$E3<=FctrChngDts!$F$2),$E3,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D3<DATE(YEAR(Account!$J$2),6,1),$D3>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I3<FctrChngDts!$A$2,$J3<FctrChngDts!$A$2),AND($I3>=FctrChngDts!$B$2,$J3>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I3<FctrChngDts!$A$2,$J3>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I3>=FctrChngDts!$A$2,$J3<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I3<FctrChngDts!$B$2,$J3>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K3<FctrChngDts!$A$2,$L3<FctrChngDts!$A$2),AND($K3>=FctrChngDts!$B$2,$L3>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K3<FctrChngDts!$A$2,$L3>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K3>=FctrChngDts!$A$2,$L3<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K3<FctrChngDts!$B$2,$L3>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I3=\"\",$J3=0),0,IF(AND($N3=TRUE,$I3<>0),SUM($J3-$I3+1),IF($O3=TRUE,SUM(FctrChngDts!$A$2-$I3),IF($P3=TRUE,0,IF($Q3=TRUE,SUM($J3-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I3=\"\",$J3=0),0,IF($N3=TRUE,0,IF($O3=TRUE,SUM($J3-FctrChngDts!$A$2+1),IF(AND($P3=TRUE,$I3<>0),SUM($J3-$I3+1),IF($Q3=TRUE,SUM(FctrChngDts!$B$2-$I3),0)))))","v":0},{"$f":"SUM($V3:$W3)","v":0},{"$f":"IF(OR($K3=\"\",$L3=0),0,IF(AND($R3=TRUE,$K3<>0),SUM($L3-$K3+1),IF($S3=TRUE,SUM(FctrChngDts!$A$2-$K3),IF($T3=TRUE,0,IF($U3=TRUE,SUM($L3-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K3=\"\",$L3=0),0,IF($R3=TRUE,0,IF($S3=TRUE,SUM($L3-FctrChngDts!$A$2+1),IF(AND($T3=TRUE,$K3<>0),SUM($L3-$K3+1),IF($U3=TRUE,SUM(FctrChngDts!$B$2-$K3),0)))))","v":0},{"$f":"SUM($Y3:$Z3)","v":0},{"$f":"SUM($V3,$Y3)","v":0},{"$f":"SUM($W3,$Z3)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H3/$AD3*$AA3),0)>ROUND(SUM($H3/$AD3*$X3),0),SUM($H3-$AE3),ROUND(SUM($H3/$AD3*$AA3),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL3:$AM3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Tenant!$A3:$J502,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR3=FALSE,VLOOKUP($AQ3,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ3,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR3=FALSE,VLOOKUP($AQ3,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ3,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR3=FALSE,VLOOKUP($AQ3,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ3,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR3=FALSE,VLOOKUP($AQ3,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ3,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Tenant!$A3:$J502,6,FALSE)","v":0},{"$f":"VLOOKUP($A3,Tenant!$A3:$J502,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N3=TRUE,$R3=TRUE,$V3>0,$W3=0,$AA3=0),\"FWP1\",IF(AND($N3=TRUE,$R3=TRUE,$V3>0,$Y3>0,$AC3=0),\"FWP1P2\",IF(AND($N3=TRUE,$R3=TRUE,$X3=0,$Y3>0,$Z3=0),\"FWP2\",IF(AND($O3=TRUE,$R3=TRUE,$V3>0,$W3>0,$AA3=0),\"SSP1\",IF(OR(AND($N3=TRUE,$T3=TRUE,$V3>0,$Z3>0),AND($P3=TRUE,$R3=TRUE,$W3>0,$Y3>0)),\"SSP1P2\",IF(AND($N3=TRUE,$U3=TRUE,$X3=0,$Y3>0,$Z3>0),\"SSP2\",IF(AND($P3=TRUE,$R3=TRUE,$V3=0,$W3>0,$AA3=0),\"FSP1\",IF(AND($P3=TRUE,$T3=TRUE,$W3>0,$Z3>0,$AB3=0),\"FSP1P2\",IF(AND($N3=TRUE,$T3=TRUE,$X3=0,$Y3=0,$Z3>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB3=\"FWP1\",$BB3=\"SSP1\"),$BC3,IF(OR($BB3=\"FWP1P2\",$BB3=\"SSP1P2\"),$BE3,0))","v":0},{"$f":"IF(OR($BB3=\"FWP1P2\",$BB3=\"SSP1P2\"),$BF3,IF(OR($BB3=\"FWP2\",$BB3=\"SSP2\"),$BC3,0))","v":0},{"$f":"IF(OR($BB3=\"FWP1\",$BB3=\"SSP1\"),$BG3,IF(OR($BB3=\"FWP1P2\",$BB3=\"SSP1P2\"),$BI3,0))","v":0},{"$f":"IF(OR($BB3=\"FWP1P2\",$BB3=\"SSP1P2\"),$BJ3,IF(OR($BB3=\"FWP2\",$BB3=\"SSP2\"),$BG3,0))","v":0},{"$f":"IF(OR($BB3=\"FSP1\",$BB3=\"SSP1\"),$BD3,IF(OR($BB3=\"FSP1P2\",$BB3=\"SSP1P2\"),$BE3,0))","v":0},{"$f":"IF(OR($BB3=\"FSP1P2\",$BB3=\"SSP1P2\"),$BF3,IF(OR($BB3=\"FSP2\",$BB3=\"SSP2\"),$BD3,0))","v":0},{"$f":"IF(OR($BB3=\"FSP1\",$BB3=\"SSP1\"),$BH3,IF(OR($BB3=\"FSP1P2\",$BB3=\"SSP1P2\"),$BI3,0))","v":0},{"$f":"IF(OR($BB3=\"FSP1P2\",$BB3=\"SSP1P2\"),$BJ3,IF(OR($BB3=\"FSP2\",$BB3=\"SSP2\"),$BH3,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS3:$BX3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ3:$CE3)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X3>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DQ3=TRUE,SUM($BS3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS3*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DQ3=TRUE,SUM($BT3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT3*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DQ3=TRUE,SUM($BU3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU3*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DQ3=TRUE,SUM($BV3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DQ3=TRUE,SUM($BW3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW3*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DQ3=TRUE,SUM($BX3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX3*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN3=FALSE,0,ROUND(SUM($BY3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($X3>0,TRUE,FALSE)","v":false},{"$f":"IF($CP3=FALSE,0,ROUND(SUM($X3*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY3=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X3),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X3)),2)","v":0},{"$f":"SUM($CH3:$CM3,$CQ3)","v":0},{"$f":"IF($AA3>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CT3=FALSE,0,IF($DU3=TRUE,SUM($BZ3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ3*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT3=FALSE,0,IF($DU3=TRUE,SUM($CA3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA3*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT3=FALSE,0,IF($DU3=TRUE,SUM($CB3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB3*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT3=FALSE,0,IF($DU3=TRUE,SUM($CC3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC3*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT3=FALSE,0,IF($DU3=TRUE,SUM($CD3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD3*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT3=FALSE,0,IF($DU3=TRUE,SUM($CE3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE3*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA3=FALSE,0,ROUND(SUM($CF3*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($AA3>0,TRUE,FALSE)","v":false},{"$f":"IF($DC3=FALSE,0,ROUND(SUM($AA3*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY3=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA3),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA3)),2)","v":0},{"$f":"SUM($CU3:$CZ3,$DD3)","v":0},{"$f":"SUM($CS3,$DF3)","v":0},{"$f":"SUM($DG3*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG3*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($CR3,$DE3)","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH3,IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI3,$DG3))","v":0},{"$f":"IF($DJ3>$DK3,SUM($DJ3-$DK3),0)","v":0},false,0,false,0,{"$f":"IF(AND($X3>0,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ3=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH3:$CM3,$CQ3,$DZ3,$EF3,$EN3:$ES3)-SUM($BY3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH3:$CM3,$CQ3,$DZ3,$EF3,$EH3:$EM3)-SUM($BY3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X3>0,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS3=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH3:$CM3,$CO3,$CQ3,$CU3:$CZ3,$DB3,$DD3,$DZ3,$EB3,$ED3,$EF3,$EN3:$ES3,$FC3,$FE3,$FG3,$FI3,$FQ3:$FV3)/$AD3*$X3)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH3:$CM3,$CO3,$CQ3,$CU3:$CZ3,$DB3,$DD3,$DZ3,$EB3,$ED3,$EF3,$EH3:$EM3,$FC3,$FE3,$FG3,$FI3,$FK3:$FP3)/$AD3*$X3)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA3>0,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU3=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU3:$CZ3,$DD3,$DZ3,$FI3,$FQ3:$FV3)-SUM($CF3*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU3:$CZ3,$DD3,$DZ3,$FI3,$FK3:$FP3)-SUM($CF3*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA3>0,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW3=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH3:$CM3,$CO3,$CQ3,$CU3:$CZ3,$DB3,$DD3,$DZ3,$EB3,$ED3,$EF3,$EN3:$ES3,$FC3,$FE3,$FG3,$FI3,$FQ3:$FV3)/$AD3*$AA3)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH3:$CM3,$CO3,$CQ3,$CU3:$CZ3,$DB3,$DD3,$DZ3,$EB3,$ED3,$EF3,$EH3:$EM3,$FC3,$FE3,$FG3,$FI3,$FK3:$FP3)/$AD3*$AA3)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E3<>\"D-CARE\",Tenant!$F3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY3=FALSE,0,ROUND(SUM($AE3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA3=FALSE,0,SUM($BY3*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X3>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC3=FALSE,0,SUM($BY3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X3>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE3=TRUE,$X3>0),SUM($BY3*Account!$T$2),0)","v":0},{"$f":"IF(AND($X3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG3=FALSE,0,ROUND(SUM($BS3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG3=FALSE,0,ROUND(SUM($BT3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG3=FALSE,0,ROUND(SUM($BU3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG3=FALSE,0,ROUND(SUM($BV3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG3=FALSE,0,ROUND(SUM($BW3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG3=FALSE,0,ROUND(SUM($BX3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H3/$AD3*$X3),2),0)","v":0},{"$f":"ROUND(SUM($EU3*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET3=FALSE,$EV3,ROUND(MAX(0,SUM(SUM($EN3:$ES3)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY3=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I3","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ3*Account!$AA$2),SUM($EZ3*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E3<>\"D-CARE\",Tenant!$F3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB3=FALSE,0,ROUND(SUM($AF3*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD3=FALSE,0,SUM($CF3*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA3>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF3=FALSE,0,SUM($CF3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA3>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH3=TRUE,$AA3>0),SUM($CF3*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ3=FALSE,0,ROUND(SUM($BZ3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ3=FALSE,0,ROUND(SUM($CA3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ3=FALSE,0,ROUND(SUM($CB3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ3=FALSE,0,ROUND(SUM($CC3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ3=FALSE,0,ROUND(SUM($CD3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ3=FALSE,0,ROUND(SUM($CE3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H3/$AD3*$AA3),2),0)","v":0},{"$f":"ROUND(SUM($FX3*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW3=FALSE,$FY3,ROUND(MAX(0,SUM(SUM($FQ3:$FV3)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB3=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I3","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC3*Account!$AA$2),SUM($GC3*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D3<=FctrChngDts!$B$14,$E3>FctrChngDts!$B$14),AND($D3<=FctrChngDts!$C$14,$E3>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE3=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,{"$f":"SUM($DZ3,$FC3)","v":0},{"$f":"SUM($EB3,$FE3)","v":0},{"$f":"SUM($ED3,$FG3)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH3:$GJ3))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO3,$DB3,$GH3:$GJ3))","v":0},{"$f":"ROUND(SUM($EH3:$EM3,$FK3:$FP3),2)","v":0},{"$f":"IF(SUM($EV3:$EW3,$FY3:$FZ3)<0,0,SUM($EV3:$EW3,$FY3:$FZ3))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GG3,$GK3,$GN3,$DR3,$DT3,$DV3,$DX3),IF(Account!$Q$2=TRUE,SUM($GG3,$GL3,$GN3,$DR3,$DT3,$DV3,$DX3),SUM($GG3,$GK3,$GL3,$GM3,$GN3,$DR3,$DT3,$DV3,$DX3)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D3,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,8,FALSE)=TRUE,$GO3<0),0,SUM(SUM(SUM($GO3/$AD3*$GP3)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,8,FALSE)=TRUE,$GO3<0),0,SUM(SUM(SUM($GO3/$AD3*$GQ3)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG3,$CO3,$DB3,$GM3)/$AD3)*$X3*FctrChngDts!$B$15),SUM(SUM(SUM($DG3,$CO3,$DB3,$GH3:$GJ3)/$AD3)*$X3*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG3,$CO3,$DB3,$GM3)/$AD3)*$AA3*FctrChngDts!$B$15),SUM(SUM(SUM($DG3,$CO3,$DB3,$GH3:$GJ3)/$AD3)*$AA3*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E3),$AD3,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D3,FctrChngDts!$C$17<=$E3),_xlfn.DAYS($D3,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E3),$AD3,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D3,FctrChngDts!$C$19<=$E3),_xlfn.DAYS($D3,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($GO3-SUM($GT3:$GU3))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($GX3-$GY3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY3*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY3*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ3*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ3*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HA3:$HB3)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D3,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF3*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG3*Account!$AA$2)),2)","v":0}]
[3,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G4),0,IF($F4<=$G4,SUM($G4-$F4),IF($F4>$G4,SUM((Account!$L$2-$F4)+$G4+1))))","v":0},{"$f":"IF(AND($D4>=FctrChngDts!$C$2,$D4<=FctrChngDts!$D$2),$D4,\"\")","v":""},{"$f":"IF($I4=\"\",\"\",IF($E4<=FctrChngDts!$D$2,$E4,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D4<FctrChngDts!$E$2,$E4<FctrChngDts!$E$2),AND($D4>=FctrChngDts!$F$2,$E4>=FctrChngDts!$F$2)),\"\",IF(AND($D4>=FctrChngDts!$E$2,$D4<=FctrChngDts!$F$2),$D4,FctrChngDts!$E$2))","v":""},{"$f":"IF($K4=\"\",\"\",IF(AND($J4=$K4,$E4>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K4=$J4,$E4,IF(AND($E4>=FctrChngDts!$E$2,$E4<=FctrChngDts!$F$2),$E4,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D4<DATE(YEAR(Account!$J$2),6,1),$D4>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I4<FctrChngDts!$A$2,$J4<FctrChngDts!$A$2),AND($I4>=FctrChngDts!$B$2,$J4>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I4<FctrChngDts!$A$2,$J4>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I4>=FctrChngDts!$A$2,$J4<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I4<FctrChngDts!$B$2,$J4>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K4<FctrChngDts!$A$2,$L4<FctrChngDts!$A$2),AND($K4>=FctrChngDts!$B$2,$L4>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K4<FctrChngDts!$A$2,$L4>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K4>=FctrChngDts!$A$2,$L4<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K4<FctrChngDts!$B$2,$L4>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I4=\"\",$J4=0),0,IF(AND($N4=TRUE,$I4<>0),SUM($J4-$I4+1),IF($O4=TRUE,SUM(FctrChngDts!$A$2-$I4),IF($P4=TRUE,0,IF($Q4=TRUE,SUM($J4-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I4=\"\",$J4=0),0,IF($N4=TRUE,0,IF($O4=TRUE,SUM($J4-FctrChngDts!$A$2+1),IF(AND($P4=TRUE,$I4<>0),SUM($J4-$I4+1),IF($Q4=TRUE,SUM(FctrChngDts!$B$2-$I4),0)))))","v":0},0,{"$f":"IF(OR($K4=\"\",$L4=0),0,IF(AND($R4=TRUE,$K4<>0),SUM($L4-$K4+1),IF($S4=TRUE,SUM(FctrChngDts!$A$2-$K4),IF($T4=TRUE,0,IF($U4=TRUE,SUM($L4-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K4=\"\",$L4=0),0,IF($R4=TRUE,0,IF($S4=TRUE,SUM($L4-FctrChngDts!$A$2+1),IF(AND($T4=TRUE,$K4<>0),SUM($L4-$K4+1),IF($U4=TRUE,SUM(FctrChngDts!$B$2-$K4),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Tenant!$A4:$J503,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR4=FALSE,VLOOKUP($AQ4,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ4,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR4=FALSE,VLOOKUP($AQ4,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ4,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR4=FALSE,VLOOKUP($AQ4,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ4,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR4=FALSE,VLOOKUP($AQ4,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ4,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Tenant!$A4:$J503,6,FALSE)","v":0},{"$f":"VLOOKUP($A4,Tenant!$A4:$J503,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG4=FALSE,0,IF($DQ4=TRUE,SUM($BS4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS4*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DQ4=TRUE,SUM($BT4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT4*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DQ4=TRUE,SUM($BU4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU4*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DQ4=TRUE,SUM($BV4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DQ4=TRUE,SUM($BW4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW4*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DQ4=TRUE,SUM($BX4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX4*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN4=FALSE,0,ROUND(SUM($BY4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP4=FALSE,0,ROUND(SUM($X4*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY4=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X4),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X4)),2)","v":0},0,false,{"$f":"ROUND(IF($CT4=FALSE,0,IF($DU4=TRUE,SUM($BZ4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ4*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT4=FALSE,0,IF($DU4=TRUE,SUM($CA4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA4*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT4=FALSE,0,IF($DU4=TRUE,SUM($CB4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB4*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT4=FALSE,0,IF($DU4=TRUE,SUM($CC4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC4*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT4=FALSE,0,IF($DU4=TRUE,SUM($CD4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD4*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT4=FALSE,0,IF($DU4=TRUE,SUM($CE4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE4*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA4=FALSE,0,ROUND(SUM($CF4*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC4=FALSE,0,ROUND(SUM($AA4*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY4=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA4),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA4)),2)","v":0},0,0,{"$f":"SUM($DG4*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG4*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH4,IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI4,$DG4))","v":0},0,false,0,false,0,{"$f":"IF(AND($X4>0,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ4=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH4:$CM4,$CQ4,$DZ4,$EF4,$EN4:$ES4)-SUM($BY4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH4:$CM4,$CQ4,$DZ4,$EF4,$EH4:$EM4)-SUM($BY4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X4>0,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS4=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH4:$CM4,$CO4,$CQ4,$CU4:$CZ4,$DB4,$DD4,$DZ4,$EB4,$ED4,$EF4,$EN4:$ES4,$FC4,$FE4,$FG4,$FI4,$FQ4:$FV4)/$AD4*$X4)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH4:$CM4,$CO4,$CQ4,$CU4:$CZ4,$DB4,$DD4,$DZ4,$EB4,$ED4,$EF4,$EH4:$EM4,$FC4,$FE4,$FG4,$FI4,$FK4:$FP4)/$AD4*$X4)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA4>0,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU4=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU4:$CZ4,$DD4,$DZ4,$FI4,$FQ4:$FV4)-SUM($CF4*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU4:$CZ4,$DD4,$DZ4,$FI4,$FK4:$FP4)-SUM($CF4*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA4>0,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW4=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH4:$CM4,$CO4,$CQ4,$CU4:$CZ4,$DB4,$DD4,$DZ4,$EB4,$ED4,$EF4,$EN4:$ES4,$FC4,$FE4,$FG4,$FI4,$FQ4:$FV4)/$AD4*$AA4)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH4:$CM4,$CO4,$CQ4,$CU4:$CZ4,$DB4,$DD4,$DZ4,$EB4,$ED4,$EF4,$EH4:$EM4,$FC4,$FE4,$FG4,$FI4,$FK4:$FP4)/$AD4*$AA4)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E4<>\"D-CARE\",Tenant!$F4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY4=FALSE,0,ROUND(SUM($AE4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA4=FALSE,0,SUM($BY4*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X4>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC4=FALSE,0,SUM($BY4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X4>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE4=TRUE,$X4>0),SUM($BY4*Account!$T$2),0)","v":0},{"$f":"IF(AND($X4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG4=FALSE,0,ROUND(SUM($BS4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG4=FALSE,0,ROUND(SUM($BT4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG4=FALSE,0,ROUND(SUM($BU4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG4=FALSE,0,ROUND(SUM($BV4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG4=FALSE,0,ROUND(SUM($BW4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG4=FALSE,0,ROUND(SUM($BX4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H4/$AD4*$X4),2),0)","v":0},{"$f":"ROUND(SUM($EU4*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET4=FALSE,$EV4,ROUND(MAX(0,SUM(SUM($EN4:$ES4)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY4=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I4","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ4*Account!$AA$2),SUM($EZ4*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E4<>\"D-CARE\",Tenant!$F4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB4=FALSE,0,ROUND(SUM($AF4*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD4=FALSE,0,SUM($CF4*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA4>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF4=FALSE,0,SUM($CF4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA4>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH4=TRUE,$AA4>0),SUM($CF4*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ4=FALSE,0,ROUND(SUM($BZ4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ4=FALSE,0,ROUND(SUM($CA4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ4=FALSE,0,ROUND(SUM($CB4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ4=FALSE,0,ROUND(SUM($CC4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ4=FALSE,0,ROUND(SUM($CD4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ4=FALSE,0,ROUND(SUM($CE4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H4/$AD4*$AA4),2),0)","v":0},{"$f":"ROUND(SUM($FX4*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW4=FALSE,$FY4,ROUND(MAX(0,SUM(SUM($FQ4:$FV4)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB4=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I4","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC4*Account!$AA$2),SUM($GC4*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D4<=FctrChngDts!$B$14,$E4>FctrChngDts!$B$14),AND($D4<=FctrChngDts!$C$14,$E4>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE4=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH4:$GJ4))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO4,$DB4,$GH4:$GJ4))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG4,$GK4,$GN4,$DR4,$DT4,$DV4,$DX4),IF(Account!$Q$2=TRUE,SUM($GG4,$GL4,$GN4,$DR4,$DT4,$DV4,$DX4),SUM($GG4,$GK4,$GL4,$GM4,$GN4,$DR4,$DT4,$DV4,$DX4)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D4,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,8,FALSE)=TRUE,$GO4<0),0,SUM(SUM(SUM($GO4/$AD4*$GP4)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,8,FALSE)=TRUE,$GO4<0),0,SUM(SUM(SUM($GO4/$AD4*$GQ4)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG4,$CO4,$DB4,$GM4)/$AD4)*$X4*FctrChngDts!$B$15),SUM(SUM(SUM($DG4,$CO4,$DB4,$GH4:$GJ4)/$AD4)*$X4*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG4,$CO4,$DB4,$GM4)/$AD4)*$AA4*FctrChngDts!$B$15),SUM(SUM(SUM($DG4,$CO4,$DB4,$GH4:$GJ4)/$AD4)*$AA4*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E4),$AD4,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D4,FctrChngDts!$C$17<=$E4),_xlfn.DAYS($D4,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E4),$AD4,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D4,FctrChngDts!$C$19<=$E4),_xlfn.DAYS($D4,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY4*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY4*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ4*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ4*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D4,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF4*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG4*Account!$AA$2)),2)","v":0}]
[4,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G5),0,IF($F5<=$G5,SUM($G5-$F5),IF($F5>$G5,SUM((Account!$L$2-$F5)+$G5+1))))","v":0},{"$f":"IF(AND($D5>=FctrChngDts!$C$2,$D5<=FctrChngDts!$D$2),$D5,\"\")","v":""},{"$f":"IF($I5=\"\",\"\",IF($E5<=FctrChngDts!$D$2,$E5,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D5<FctrChngDts!$E$2,$E5<FctrChngDts!$E$2),AND($D5>=FctrChngDts!$F$2,$E5>=FctrChngDts!$F$2)),\"\",IF(AND($D5>=FctrChngDts!$E$2,$D5<=FctrChngDts!$F$2),$D5,FctrChngDts!$E$2))","v":""},{"$f":"IF($K5=\"\",\"\",IF(AND($J5=$K5,$E5>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K5=$J5,$E5,IF(AND($E5>=FctrChngDts!$E$2,$E5<=FctrChngDts!$F$2),$E5,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D5<DATE(YEAR(Account!$J$2),6,1),$D5>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I5<FctrChngDts!$A$2,$J5<FctrChngDts!$A$2),AND($I5>=FctrChngDts!$B$2,$J5>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I5<FctrChngDts!$A$2,$J5>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I5>=FctrChngDts!$A$2,$J5<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I5<FctrChngDts!$B$2,$J5>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K5<FctrChngDts!$A$2,$L5<FctrChngDts!$A$2),AND($K5>=FctrChngDts!$B$2,$L5>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K5<FctrChngDts!$A$2,$L5>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K5>=FctrChngDts!$A$2,$L5<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K5<FctrChngDts!$B$2,$L5>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I5=\"\",$J5=0),0,IF(AND($N5=TRUE,$I5<>0),SUM($J5-$I5+1),IF($O5=TRUE,SUM(FctrChngDts!$A$2-$I5),IF($P5=TRUE,0,IF($Q5=TRUE,SUM($J5-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I5=\"\",$J5=0),0,IF($N5=TRUE,0,IF($O5=TRUE,SUM($J5-FctrChngDts!$A$2+1),IF(AND($P5=TRUE,$I5<>0),SUM($J5-$I5+1),IF($Q5=TRUE,SUM(FctrChngDts!$B$2-$I5),0)))))","v":0},0,{"$f":"IF(OR($K5=\"\",$L5=0),0,IF(AND($R5=TRUE,$K5<>0),SUM($L5-$K5+1),IF($S5=TRUE,SUM(FctrChngDts!$A$2-$K5),IF($T5=TRUE,0,IF($U5=TRUE,SUM($L5-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K5=\"\",$L5=0),0,IF($R5=TRUE,0,IF($S5=TRUE,SUM($L5-FctrChngDts!$A$2+1),IF(AND($T5=TRUE,$K5<>0),SUM($L5-$K5+1),IF($U5=TRUE,SUM(FctrChngDts!$B$2-$K5),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Tenant!$A5:$J504,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR5=FALSE,VLOOKUP($AQ5,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ5,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR5=FALSE,VLOOKUP($AQ5,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ5,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR5=FALSE,VLOOKUP($AQ5,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ5,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR5=FALSE,VLOOKUP($AQ5,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ5,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Tenant!$A5:$J504,6,FALSE)","v":0},{"$f":"VLOOKUP($A5,Tenant!$A5:$J504,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG5=FALSE,0,IF($DQ5=TRUE,SUM($BS5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS5*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DQ5=TRUE,SUM($BT5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT5*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DQ5=TRUE,SUM($BU5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU5*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DQ5=TRUE,SUM($BV5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DQ5=TRUE,SUM($BW5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW5*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DQ5=TRUE,SUM($BX5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX5*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN5=FALSE,0,ROUND(SUM($BY5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP5=FALSE,0,ROUND(SUM($X5*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY5=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X5),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X5)),2)","v":0},0,false,{"$f":"ROUND(IF($CT5=FALSE,0,IF($DU5=TRUE,SUM($BZ5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ5*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT5=FALSE,0,IF($DU5=TRUE,SUM($CA5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA5*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT5=FALSE,0,IF($DU5=TRUE,SUM($CB5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB5*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT5=FALSE,0,IF($DU5=TRUE,SUM($CC5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC5*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT5=FALSE,0,IF($DU5=TRUE,SUM($CD5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD5*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT5=FALSE,0,IF($DU5=TRUE,SUM($CE5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE5*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA5=FALSE,0,ROUND(SUM($CF5*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC5=FALSE,0,ROUND(SUM($AA5*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY5=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA5),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA5)),2)","v":0},0,0,{"$f":"SUM($DG5*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG5*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH5,IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI5,$DG5))","v":0},0,false,0,false,0,{"$f":"IF(AND($X5>0,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ5=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH5:$CM5,$CQ5,$DZ5,$EF5,$EN5:$ES5)-SUM($BY5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH5:$CM5,$CQ5,$DZ5,$EF5,$EH5:$EM5)-SUM($BY5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X5>0,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS5=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH5:$CM5,$CO5,$CQ5,$CU5:$CZ5,$DB5,$DD5,$DZ5,$EB5,$ED5,$EF5,$EN5:$ES5,$FC5,$FE5,$FG5,$FI5,$FQ5:$FV5)/$AD5*$X5)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH5:$CM5,$CO5,$CQ5,$CU5:$CZ5,$DB5,$DD5,$DZ5,$EB5,$ED5,$EF5,$EH5:$EM5,$FC5,$FE5,$FG5,$FI5,$FK5:$FP5)/$AD5*$X5)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA5>0,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU5=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU5:$CZ5,$DD5,$DZ5,$FI5,$FQ5:$FV5)-SUM($CF5*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU5:$CZ5,$DD5,$DZ5,$FI5,$FK5:$FP5)-SUM($CF5*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA5>0,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW5=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH5:$CM5,$CO5,$CQ5,$CU5:$CZ5,$DB5,$DD5,$DZ5,$EB5,$ED5,$EF5,$EN5:$ES5,$FC5,$FE5,$FG5,$FI5,$FQ5:$FV5)/$AD5*$AA5)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH5:$CM5,$CO5,$CQ5,$CU5:$CZ5,$DB5,$DD5,$DZ5,$EB5,$ED5,$EF5,$EH5:$EM5,$FC5,$FE5,$FG5,$FI5,$FK5:$FP5)/$AD5*$AA5)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E5<>\"D-CARE\",Tenant!$F5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY5=FALSE,0,ROUND(SUM($AE5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA5=FALSE,0,SUM($BY5*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X5>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC5=FALSE,0,SUM($BY5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X5>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE5=TRUE,$X5>0),SUM($BY5*Account!$T$2),0)","v":0},{"$f":"IF(AND($X5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG5=FALSE,0,ROUND(SUM($BS5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG5=FALSE,0,ROUND(SUM($BT5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG5=FALSE,0,ROUND(SUM($BU5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG5=FALSE,0,ROUND(SUM($BV5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG5=FALSE,0,ROUND(SUM($BW5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG5=FALSE,0,ROUND(SUM($BX5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H5/$AD5*$X5),2),0)","v":0},{"$f":"ROUND(SUM($EU5*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET5=FALSE,$EV5,ROUND(MAX(0,SUM(SUM($EN5:$ES5)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY5=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I5","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ5*Account!$AA$2),SUM($EZ5*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E5<>\"D-CARE\",Tenant!$F5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB5=FALSE,0,ROUND(SUM($AF5*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD5=FALSE,0,SUM($CF5*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA5>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF5=FALSE,0,SUM($CF5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA5>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH5=TRUE,$AA5>0),SUM($CF5*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ5=FALSE,0,ROUND(SUM($BZ5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ5=FALSE,0,ROUND(SUM($CA5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ5=FALSE,0,ROUND(SUM($CB5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ5=FALSE,0,ROUND(SUM($CC5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ5=FALSE,0,ROUND(SUM($CD5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ5=FALSE,0,ROUND(SUM($CE5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H5/$AD5*$AA5),2),0)","v":0},{"$f":"ROUND(SUM($FX5*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW5=FALSE,$FY5,ROUND(MAX(0,SUM(SUM($FQ5:$FV5)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB5=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I5","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC5*Account!$AA$2),SUM($GC5*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D5<=FctrChngDts!$B$14,$E5>FctrChngDts!$B$14),AND($D5<=FctrChngDts!$C$14,$E5>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE5=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH5:$GJ5))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO5,$DB5,$GH5:$GJ5))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG5,$GK5,$GN5,$DR5,$DT5,$DV5,$DX5),IF(Account!$Q$2=TRUE,SUM($GG5,$GL5,$GN5,$DR5,$DT5,$DV5,$DX5),SUM($GG5,$GK5,$GL5,$GM5,$GN5,$DR5,$DT5,$DV5,$DX5)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D5,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,8,FALSE)=TRUE,$GO5<0),0,SUM(SUM(SUM($GO5/$AD5*$GP5)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,8,FALSE)=TRUE,$GO5<0),0,SUM(SUM(SUM($GO5/$AD5*$GQ5)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG5,$CO5,$DB5,$GM5)/$AD5)*$X5*FctrChngDts!$B$15),SUM(SUM(SUM($DG5,$CO5,$DB5,$GH5:$GJ5)/$AD5)*$X5*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG5,$CO5,$DB5,$GM5)/$AD5)*$AA5*FctrChngDts!$B$15),SUM(SUM(SUM($DG5,$CO5,$DB5,$GH5:$GJ5)/$AD5)*$AA5*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E5),$AD5,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D5,FctrChngDts!$C$17<=$E5),_xlfn.DAYS($D5,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E5),$AD5,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D5,FctrChngDts!$C$19<=$E5),_xlfn.DAYS($D5,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY5*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY5*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ5*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ5*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D5,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF5*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG5*Account!$AA$2)),2)","v":0}]
[5,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G6),0,IF($F6<=$G6,SUM($G6-$F6),IF($F6>$G6,SUM((Account!$L$2-$F6)+$G6+1))))","v":0},{"$f":"IF(AND($D6>=FctrChngDts!$C$2,$D6<=FctrChngDts!$D$2),$D6,\"\")","v":""},{"$f":"IF($I6=\"\",\"\",IF($E6<=FctrChngDts!$D$2,$E6,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D6<FctrChngDts!$E$2,$E6<FctrChngDts!$E$2),AND($D6>=FctrChngDts!$F$2,$E6>=FctrChngDts!$F$2)),\"\",IF(AND($D6>=FctrChngDts!$E$2,$D6<=FctrChngDts!$F$2),$D6,FctrChngDts!$E$2))","v":""},{"$f":"IF($K6=\"\",\"\",IF(AND($J6=$K6,$E6>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K6=$J6,$E6,IF(AND($E6>=FctrChngDts!$E$2,$E6<=FctrChngDts!$F$2),$E6,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D6<DATE(YEAR(Account!$J$2),6,1),$D6>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I6<FctrChngDts!$A$2,$J6<FctrChngDts!$A$2),AND($I6>=FctrChngDts!$B$2,$J6>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I6<FctrChngDts!$A$2,$J6>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I6>=FctrChngDts!$A$2,$J6<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I6<FctrChngDts!$B$2,$J6>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K6<FctrChngDts!$A$2,$L6<FctrChngDts!$A$2),AND($K6>=FctrChngDts!$B$2,$L6>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K6<FctrChngDts!$A$2,$L6>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K6>=FctrChngDts!$A$2,$L6<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K6<FctrChngDts!$B$2,$L6>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I6=\"\",$J6=0),0,IF(AND($N6=TRUE,$I6<>0),SUM($J6-$I6+1),IF($O6=TRUE,SUM(FctrChngDts!$A$2-$I6),IF($P6=TRUE,0,IF($Q6=TRUE,SUM($J6-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I6=\"\",$J6=0),0,IF($N6=TRUE,0,IF($O6=TRUE,SUM($J6-FctrChngDts!$A$2+1),IF(AND($P6=TRUE,$I6<>0),SUM($J6-$I6+1),IF($Q6=TRUE,SUM(FctrChngDts!$B$2-$I6),0)))))","v":0},0,{"$f":"IF(OR($K6=\"\",$L6=0),0,IF(AND($R6=TRUE,$K6<>0),SUM($L6-$K6+1),IF($S6=TRUE,SUM(FctrChngDts!$A$2-$K6),IF($T6=TRUE,0,IF($U6=TRUE,SUM($L6-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K6=\"\",$L6=0),0,IF($R6=TRUE,0,IF($S6=TRUE,SUM($L6-FctrChngDts!$A$2+1),IF(AND($T6=TRUE,$K6<>0),SUM($L6-$K6+1),IF($U6=TRUE,SUM(FctrChngDts!$B$2-$K6),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Tenant!$A6:$J505,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR6=FALSE,VLOOKUP($AQ6,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ6,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR6=FALSE,VLOOKUP($AQ6,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ6,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR6=FALSE,VLOOKUP($AQ6,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ6,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR6=FALSE,VLOOKUP($AQ6,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ6,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Tenant!$A6:$J505,6,FALSE)","v":0},{"$f":"VLOOKUP($A6,Tenant!$A6:$J505,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG6=FALSE,0,IF($DQ6=TRUE,SUM($BS6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS6*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DQ6=TRUE,SUM($BT6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT6*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DQ6=TRUE,SUM($BU6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU6*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DQ6=TRUE,SUM($BV6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DQ6=TRUE,SUM($BW6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW6*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DQ6=TRUE,SUM($BX6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX6*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN6=FALSE,0,ROUND(SUM($BY6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP6=FALSE,0,ROUND(SUM($X6*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY6=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X6),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X6)),2)","v":0},0,false,{"$f":"ROUND(IF($CT6=FALSE,0,IF($DU6=TRUE,SUM($BZ6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ6*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT6=FALSE,0,IF($DU6=TRUE,SUM($CA6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA6*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT6=FALSE,0,IF($DU6=TRUE,SUM($CB6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB6*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT6=FALSE,0,IF($DU6=TRUE,SUM($CC6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC6*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT6=FALSE,0,IF($DU6=TRUE,SUM($CD6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD6*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT6=FALSE,0,IF($DU6=TRUE,SUM($CE6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE6*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA6=FALSE,0,ROUND(SUM($CF6*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC6=FALSE,0,ROUND(SUM($AA6*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY6=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA6),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA6)),2)","v":0},0,0,{"$f":"SUM($DG6*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG6*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH6,IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI6,$DG6))","v":0},0,false,0,false,0,{"$f":"IF(AND($X6>0,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ6=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH6:$CM6,$CQ6,$DZ6,$EF6,$EN6:$ES6)-SUM($BY6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH6:$CM6,$CQ6,$DZ6,$EF6,$EH6:$EM6)-SUM($BY6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X6>0,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS6=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH6:$CM6,$CO6,$CQ6,$CU6:$CZ6,$DB6,$DD6,$DZ6,$EB6,$ED6,$EF6,$EN6:$ES6,$FC6,$FE6,$FG6,$FI6,$FQ6:$FV6)/$AD6*$X6)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH6:$CM6,$CO6,$CQ6,$CU6:$CZ6,$DB6,$DD6,$DZ6,$EB6,$ED6,$EF6,$EH6:$EM6,$FC6,$FE6,$FG6,$FI6,$FK6:$FP6)/$AD6*$X6)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA6>0,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU6=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU6:$CZ6,$DD6,$DZ6,$FI6,$FQ6:$FV6)-SUM($CF6*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU6:$CZ6,$DD6,$DZ6,$FI6,$FK6:$FP6)-SUM($CF6*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA6>0,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW6=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH6:$CM6,$CO6,$CQ6,$CU6:$CZ6,$DB6,$DD6,$DZ6,$EB6,$ED6,$EF6,$EN6:$ES6,$FC6,$FE6,$FG6,$FI6,$FQ6:$FV6)/$AD6*$AA6)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH6:$CM6,$CO6,$CQ6,$CU6:$CZ6,$DB6,$DD6,$DZ6,$EB6,$ED6,$EF6,$EH6:$EM6,$FC6,$FE6,$FG6,$FI6,$FK6:$FP6)/$AD6*$AA6)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E6<>\"D-CARE\",Tenant!$F6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY6=FALSE,0,ROUND(SUM($AE6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA6=FALSE,0,SUM($BY6*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X6>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC6=FALSE,0,SUM($BY6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X6>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE6=TRUE,$X6>0),SUM($BY6*Account!$T$2),0)","v":0},{"$f":"IF(AND($X6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG6=FALSE,0,ROUND(SUM($BS6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG6=FALSE,0,ROUND(SUM($BT6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG6=FALSE,0,ROUND(SUM($BU6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG6=FALSE,0,ROUND(SUM($BV6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG6=FALSE,0,ROUND(SUM($BW6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG6=FALSE,0,ROUND(SUM($BX6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H6/$AD6*$X6),2),0)","v":0},{"$f":"ROUND(SUM($EU6*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET6=FALSE,$EV6,ROUND(MAX(0,SUM(SUM($EN6:$ES6)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY6=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I6","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ6*Account!$AA$2),SUM($EZ6*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E6<>\"D-CARE\",Tenant!$F6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB6=FALSE,0,ROUND(SUM($AF6*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD6=FALSE,0,SUM($CF6*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA6>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF6=FALSE,0,SUM($CF6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA6>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH6=TRUE,$AA6>0),SUM($CF6*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ6=FALSE,0,ROUND(SUM($BZ6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ6=FALSE,0,ROUND(SUM($CA6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ6=FALSE,0,ROUND(SUM($CB6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ6=FALSE,0,ROUND(SUM($CC6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ6=FALSE,0,ROUND(SUM($CD6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ6=FALSE,0,ROUND(SUM($CE6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H6/$AD6*$AA6),2),0)","v":0},{"$f":"ROUND(SUM($FX6*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW6=FALSE,$FY6,ROUND(MAX(0,SUM(SUM($FQ6:$FV6)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB6=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I6","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC6*Account!$AA$2),SUM($GC6*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D6<=FctrChngDts!$B$14,$E6>FctrChngDts!$B$14),AND($D6<=FctrChngDts!$C$14,$E6>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE6=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH6:$GJ6))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO6,$DB6,$GH6:$GJ6))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG6,$GK6,$GN6,$DR6,$DT6,$DV6,$DX6),IF(Account!$Q$2=TRUE,SUM($GG6,$GL6,$GN6,$DR6,$DT6,$DV6,$DX6),SUM($GG6,$GK6,$GL6,$GM6,$GN6,$DR6,$DT6,$DV6,$DX6)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D6,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,8,FALSE)=TRUE,$GO6<0),0,SUM(SUM(SUM($GO6/$AD6*$GP6)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,8,FALSE)=TRUE,$GO6<0),0,SUM(SUM(SUM($GO6/$AD6*$GQ6)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG6,$CO6,$DB6,$GM6)/$AD6)*$X6*FctrChngDts!$B$15),SUM(SUM(SUM($DG6,$CO6,$DB6,$GH6:$GJ6)/$AD6)*$X6*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG6,$CO6,$DB6,$GM6)/$AD6)*$AA6*FctrChngDts!$B$15),SUM(SUM(SUM($DG6,$CO6,$DB6,$GH6:$GJ6)/$AD6)*$AA6*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E6),$AD6,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D6,FctrChngDts!$C$17<=$E6),_xlfn.DAYS($D6,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E6),$AD6,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D6,FctrChngDts!$C$19<=$E6),_xlfn.DAYS($D6,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY6*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY6*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ6*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ6*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D6,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF6*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG6*Account!$AA$2)),2)","v":0}]
[6,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G7),0,IF($F7<=$G7,SUM($G7-$F7),IF($F7>$G7,SUM((Account!$L$2-$F7)+$G7+1))))","v":0},{"$f":"IF(AND($D7>=FctrChngDts!$C$2,$D7<=FctrChngDts!$D$2),$D7,\"\")","v":""},{"$f":"IF($I7=\"\",\"\",IF($E7<=FctrChngDts!$D$2,$E7,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D7<FctrChngDts!$E$2,$E7<FctrChngDts!$E$2),AND($D7>=FctrChngDts!$F$2,$E7>=FctrChngDts!$F$2)),\"\",IF(AND($D7>=FctrChngDts!$E$2,$D7<=FctrChngDts!$F$2),$D7,FctrChngDts!$E$2))","v":""},{"$f":"IF($K7=\"\",\"\",IF(AND($J7=$K7,$E7>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K7=$J7,$E7,IF(AND($E7>=FctrChngDts!$E$2,$E7<=FctrChngDts!$F$2),$E7,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D7<DATE(YEAR(Account!$J$2),6,1),$D7>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I7<FctrChngDts!$A$2,$J7<FctrChngDts!$A$2),AND($I7>=FctrChngDts!$B$2,$J7>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I7<FctrChngDts!$A$2,$J7>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I7>=FctrChngDts!$A$2,$J7<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I7<FctrChngDts!$B$2,$J7>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K7<FctrChngDts!$A$2,$L7<FctrChngDts!$A$2),AND($K7>=FctrChngDts!$B$2,$L7>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K7<FctrChngDts!$A$2,$L7>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K7>=FctrChngDts!$A$2,$L7<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K7<FctrChngDts!$B$2,$L7>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I7=\"\",$J7=0),0,IF(AND($N7=TRUE,$I7<>0),SUM($J7-$I7+1),IF($O7=TRUE,SUM(FctrChngDts!$A$2-$I7),IF($P7=TRUE,0,IF($Q7=TRUE,SUM($J7-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I7=\"\",$J7=0),0,IF($N7=TRUE,0,IF($O7=TRUE,SUM($J7-FctrChngDts!$A$2+1),IF(AND($P7=TRUE,$I7<>0),SUM($J7-$I7+1),IF($Q7=TRUE,SUM(FctrChngDts!$B$2-$I7),0)))))","v":0},0,{"$f":"IF(OR($K7=\"\",$L7=0),0,IF(AND($R7=TRUE,$K7<>0),SUM($L7-$K7+1),IF($S7=TRUE,SUM(FctrChngDts!$A$2-$K7),IF($T7=TRUE,0,IF($U7=TRUE,SUM($L7-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K7=\"\",$L7=0),0,IF($R7=TRUE,0,IF($S7=TRUE,SUM($L7-FctrChngDts!$A$2+1),IF(AND($T7=TRUE,$K7<>0),SUM($L7-$K7+1),IF($U7=TRUE,SUM(FctrChngDts!$B$2-$K7),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Tenant!$A7:$J506,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR7=FALSE,VLOOKUP($AQ7,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ7,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR7=FALSE,VLOOKUP($AQ7,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ7,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR7=FALSE,VLOOKUP($AQ7,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ7,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR7=FALSE,VLOOKUP($AQ7,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ7,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Tenant!$A7:$J506,6,FALSE)","v":0},{"$f":"VLOOKUP($A7,Tenant!$A7:$J506,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG7=FALSE,0,IF($DQ7=TRUE,SUM($BS7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS7*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DQ7=TRUE,SUM($BT7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT7*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DQ7=TRUE,SUM($BU7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU7*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DQ7=TRUE,SUM($BV7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DQ7=TRUE,SUM($BW7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW7*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DQ7=TRUE,SUM($BX7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX7*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN7=FALSE,0,ROUND(SUM($BY7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP7=FALSE,0,ROUND(SUM($X7*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY7=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X7),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X7)),2)","v":0},0,false,{"$f":"ROUND(IF($CT7=FALSE,0,IF($DU7=TRUE,SUM($BZ7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ7*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT7=FALSE,0,IF($DU7=TRUE,SUM($CA7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA7*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT7=FALSE,0,IF($DU7=TRUE,SUM($CB7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB7*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT7=FALSE,0,IF($DU7=TRUE,SUM($CC7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC7*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT7=FALSE,0,IF($DU7=TRUE,SUM($CD7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD7*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT7=FALSE,0,IF($DU7=TRUE,SUM($CE7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE7*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA7=FALSE,0,ROUND(SUM($CF7*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC7=FALSE,0,ROUND(SUM($AA7*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY7=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA7),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA7)),2)","v":0},0,0,{"$f":"SUM($DG7*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG7*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH7,IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI7,$DG7))","v":0},0,false,0,false,0,{"$f":"IF(AND($X7>0,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ7=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH7:$CM7,$CQ7,$DZ7,$EF7,$EN7:$ES7)-SUM($BY7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH7:$CM7,$CQ7,$DZ7,$EF7,$EH7:$EM7)-SUM($BY7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X7>0,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS7=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH7:$CM7,$CO7,$CQ7,$CU7:$CZ7,$DB7,$DD7,$DZ7,$EB7,$ED7,$EF7,$EN7:$ES7,$FC7,$FE7,$FG7,$FI7,$FQ7:$FV7)/$AD7*$X7)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH7:$CM7,$CO7,$CQ7,$CU7:$CZ7,$DB7,$DD7,$DZ7,$EB7,$ED7,$EF7,$EH7:$EM7,$FC7,$FE7,$FG7,$FI7,$FK7:$FP7)/$AD7*$X7)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA7>0,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU7=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU7:$CZ7,$DD7,$DZ7,$FI7,$FQ7:$FV7)-SUM($CF7*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU7:$CZ7,$DD7,$DZ7,$FI7,$FK7:$FP7)-SUM($CF7*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA7>0,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW7=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH7:$CM7,$CO7,$CQ7,$CU7:$CZ7,$DB7,$DD7,$DZ7,$EB7,$ED7,$EF7,$EN7:$ES7,$FC7,$FE7,$FG7,$FI7,$FQ7:$FV7)/$AD7*$AA7)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH7:$CM7,$CO7,$CQ7,$CU7:$CZ7,$DB7,$DD7,$DZ7,$EB7,$ED7,$EF7,$EH7:$EM7,$FC7,$FE7,$FG7,$FI7,$FK7:$FP7)/$AD7*$AA7)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E7<>\"D-CARE\",Tenant!$F7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY7=FALSE,0,ROUND(SUM($AE7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA7=FALSE,0,SUM($BY7*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X7>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC7=FALSE,0,SUM($BY7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X7>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE7=TRUE,$X7>0),SUM($BY7*Account!$T$2),0)","v":0},{"$f":"IF(AND($X7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG7=FALSE,0,ROUND(SUM($BS7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG7=FALSE,0,ROUND(SUM($BT7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG7=FALSE,0,ROUND(SUM($BU7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG7=FALSE,0,ROUND(SUM($BV7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG7=FALSE,0,ROUND(SUM($BW7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG7=FALSE,0,ROUND(SUM($BX7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H7/$AD7*$X7),2),0)","v":0},{"$f":"ROUND(SUM($EU7*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET7=FALSE,$EV7,ROUND(MAX(0,SUM(SUM($EN7:$ES7)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY7=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I7","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ7*Account!$AA$2),SUM($EZ7*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E7<>\"D-CARE\",Tenant!$F7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB7=FALSE,0,ROUND(SUM($AF7*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD7=FALSE,0,SUM($CF7*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA7>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF7=FALSE,0,SUM($CF7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA7>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH7=TRUE,$AA7>0),SUM($CF7*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ7=FALSE,0,ROUND(SUM($BZ7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ7=FALSE,0,ROUND(SUM($CA7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ7=FALSE,0,ROUND(SUM($CB7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ7=FALSE,0,ROUND(SUM($CC7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ7=FALSE,0,ROUND(SUM($CD7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ7=FALSE,0,ROUND(SUM($CE7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H7/$AD7*$AA7),2),0)","v":0},{"$f":"ROUND(SUM($FX7*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW7=FALSE,$FY7,ROUND(MAX(0,SUM(SUM($FQ7:$FV7)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB7=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I7","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC7*Account!$AA$2),SUM($GC7*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D7<=FctrChngDts!$B$14,$E7>FctrChngDts!$B$14),AND($D7<=FctrChngDts!$C$14,$E7>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE7=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH7:$GJ7))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO7,$DB7,$GH7:$GJ7))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG7,$GK7,$GN7,$DR7,$DT7,$DV7,$DX7),IF(Account!$Q$2=TRUE,SUM($GG7,$GL7,$GN7,$DR7,$DT7,$DV7,$DX7),SUM($GG7,$GK7,$GL7,$GM7,$GN7,$DR7,$DT7,$DV7,$DX7)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D7,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,8,FALSE)=TRUE,$GO7<0),0,SUM(SUM(SUM($GO7/$AD7*$GP7)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,8,FALSE)=TRUE,$GO7<0),0,SUM(SUM(SUM($GO7/$AD7*$GQ7)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG7,$CO7,$DB7,$GM7)/$AD7)*$X7*FctrChngDts!$B$15),SUM(SUM(SUM($DG7,$CO7,$DB7,$GH7:$GJ7)/$AD7)*$X7*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG7,$CO7,$DB7,$GM7)/$AD7)*$AA7*FctrChngDts!$B$15),SUM(SUM(SUM($DG7,$CO7,$DB7,$GH7:$GJ7)/$AD7)*$AA7*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E7),$AD7,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D7,FctrChngDts!$C$17<=$E7),_xlfn.DAYS($D7,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E7),$AD7,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D7,FctrChngDts!$C$19<=$E7),_xlfn.DAYS($D7,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY7*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY7*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ7*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ7*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D7,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF7*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG7*Account!$AA$2)),2)","v":0}]
[7,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G8),0,IF($F8<=$G8,SUM($G8-$F8),IF($F8>$G8,SUM((Account!$L$2-$F8)+$G8+1))))","v":0},{"$f":"IF(AND($D8>=FctrChngDts!$C$2,$D8<=FctrChngDts!$D$2),$D8,\"\")","v":""},{"$f":"IF($I8=\"\",\"\",IF($E8<=FctrChngDts!$D$2,$E8,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D8<FctrChngDts!$E$2,$E8<FctrChngDts!$E$2),AND($D8>=FctrChngDts!$F$2,$E8>=FctrChngDts!$F$2)),\"\",IF(AND($D8>=FctrChngDts!$E$2,$D8<=FctrChngDts!$F$2),$D8,FctrChngDts!$E$2))","v":""},{"$f":"IF($K8=\"\",\"\",IF(AND($J8=$K8,$E8>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K8=$J8,$E8,IF(AND($E8>=FctrChngDts!$E$2,$E8<=FctrChngDts!$F$2),$E8,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D8<DATE(YEAR(Account!$J$2),6,1),$D8>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I8<FctrChngDts!$A$2,$J8<FctrChngDts!$A$2),AND($I8>=FctrChngDts!$B$2,$J8>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I8<FctrChngDts!$A$2,$J8>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I8>=FctrChngDts!$A$2,$J8<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I8<FctrChngDts!$B$2,$J8>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K8<FctrChngDts!$A$2,$L8<FctrChngDts!$A$2),AND($K8>=FctrChngDts!$B$2,$L8>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K8<FctrChngDts!$A$2,$L8>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K8>=FctrChngDts!$A$2,$L8<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K8<FctrChngDts!$B$2,$L8>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I8=\"\",$J8=0),0,IF(AND($N8=TRUE,$I8<>0),SUM($J8-$I8+1),IF($O8=TRUE,SUM(FctrChngDts!$A$2-$I8),IF($P8=TRUE,0,IF($Q8=TRUE,SUM($J8-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I8=\"\",$J8=0),0,IF($N8=TRUE,0,IF($O8=TRUE,SUM($J8-FctrChngDts!$A$2+1),IF(AND($P8=TRUE,$I8<>0),SUM($J8-$I8+1),IF($Q8=TRUE,SUM(FctrChngDts!$B$2-$I8),0)))))","v":0},0,{"$f":"IF(OR($K8=\"\",$L8=0),0,IF(AND($R8=TRUE,$K8<>0),SUM($L8-$K8+1),IF($S8=TRUE,SUM(FctrChngDts!$A$2-$K8),IF($T8=TRUE,0,IF($U8=TRUE,SUM($L8-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K8=\"\",$L8=0),0,IF($R8=TRUE,0,IF($S8=TRUE,SUM($L8-FctrChngDts!$A$2+1),IF(AND($T8=TRUE,$K8<>0),SUM($L8-$K8+1),IF($U8=TRUE,SUM(FctrChngDts!$B$2-$K8),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Tenant!$A8:$J507,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR8=FALSE,VLOOKUP($AQ8,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ8,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR8=FALSE,VLOOKUP($AQ8,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ8,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR8=FALSE,VLOOKUP($AQ8,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ8,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR8=FALSE,VLOOKUP($AQ8,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ8,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Tenant!$A8:$J507,6,FALSE)","v":0},{"$f":"VLOOKUP($A8,Tenant!$A8:$J507,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG8=FALSE,0,IF($DQ8=TRUE,SUM($BS8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS8*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DQ8=TRUE,SUM($BT8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT8*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DQ8=TRUE,SUM($BU8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU8*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DQ8=TRUE,SUM($BV8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DQ8=TRUE,SUM($BW8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW8*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DQ8=TRUE,SUM($BX8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX8*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN8=FALSE,0,ROUND(SUM($BY8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP8=FALSE,0,ROUND(SUM($X8*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY8=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X8),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X8)),2)","v":0},0,false,{"$f":"ROUND(IF($CT8=FALSE,0,IF($DU8=TRUE,SUM($BZ8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ8*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT8=FALSE,0,IF($DU8=TRUE,SUM($CA8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA8*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT8=FALSE,0,IF($DU8=TRUE,SUM($CB8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB8*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT8=FALSE,0,IF($DU8=TRUE,SUM($CC8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC8*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT8=FALSE,0,IF($DU8=TRUE,SUM($CD8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD8*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT8=FALSE,0,IF($DU8=TRUE,SUM($CE8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE8*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA8=FALSE,0,ROUND(SUM($CF8*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC8=FALSE,0,ROUND(SUM($AA8*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY8=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA8),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA8)),2)","v":0},0,0,{"$f":"SUM($DG8*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG8*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH8,IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI8,$DG8))","v":0},0,false,0,false,0,{"$f":"IF(AND($X8>0,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ8=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH8:$CM8,$CQ8,$DZ8,$EF8,$EN8:$ES8)-SUM($BY8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH8:$CM8,$CQ8,$DZ8,$EF8,$EH8:$EM8)-SUM($BY8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X8>0,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS8=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH8:$CM8,$CO8,$CQ8,$CU8:$CZ8,$DB8,$DD8,$DZ8,$EB8,$ED8,$EF8,$EN8:$ES8,$FC8,$FE8,$FG8,$FI8,$FQ8:$FV8)/$AD8*$X8)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH8:$CM8,$CO8,$CQ8,$CU8:$CZ8,$DB8,$DD8,$DZ8,$EB8,$ED8,$EF8,$EH8:$EM8,$FC8,$FE8,$FG8,$FI8,$FK8:$FP8)/$AD8*$X8)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA8>0,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU8=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU8:$CZ8,$DD8,$DZ8,$FI8,$FQ8:$FV8)-SUM($CF8*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU8:$CZ8,$DD8,$DZ8,$FI8,$FK8:$FP8)-SUM($CF8*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA8>0,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW8=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH8:$CM8,$CO8,$CQ8,$CU8:$CZ8,$DB8,$DD8,$DZ8,$EB8,$ED8,$EF8,$EN8:$ES8,$FC8,$FE8,$FG8,$FI8,$FQ8:$FV8)/$AD8*$AA8)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH8:$CM8,$CO8,$CQ8,$CU8:$CZ8,$DB8,$DD8,$DZ8,$EB8,$ED8,$EF8,$EH8:$EM8,$FC8,$FE8,$FG8,$FI8,$FK8:$FP8)/$AD8*$AA8)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E8<>\"D-CARE\",Tenant!$F8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY8=FALSE,0,ROUND(SUM($AE8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA8=FALSE,0,SUM($BY8*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X8>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC8=FALSE,0,SUM($BY8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X8>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE8=TRUE,$X8>0),SUM($BY8*Account!$T$2),0)","v":0},{"$f":"IF(AND($X8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG8=FALSE,0,ROUND(SUM($BS8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG8=FALSE,0,ROUND(SUM($BT8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG8=FALSE,0,ROUND(SUM($BU8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG8=FALSE,0,ROUND(SUM($BV8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG8=FALSE,0,ROUND(SUM($BW8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG8=FALSE,0,ROUND(SUM($BX8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H8/$AD8*$X8),2),0)","v":0},{"$f":"ROUND(SUM($EU8*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET8=FALSE,$EV8,ROUND(MAX(0,SUM(SUM($EN8:$ES8)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY8=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I8","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ8*Account!$AA$2),SUM($EZ8*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E8<>\"D-CARE\",Tenant!$F8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB8=FALSE,0,ROUND(SUM($AF8*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD8=FALSE,0,SUM($CF8*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA8>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF8=FALSE,0,SUM($CF8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA8>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH8=TRUE,$AA8>0),SUM($CF8*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ8=FALSE,0,ROUND(SUM($BZ8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ8=FALSE,0,ROUND(SUM($CA8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ8=FALSE,0,ROUND(SUM($CB8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ8=FALSE,0,ROUND(SUM($CC8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ8=FALSE,0,ROUND(SUM($CD8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ8=FALSE,0,ROUND(SUM($CE8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H8/$AD8*$AA8),2),0)","v":0},{"$f":"ROUND(SUM($FX8*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW8=FALSE,$FY8,ROUND(MAX(0,SUM(SUM($FQ8:$FV8)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB8=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I8","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC8*Account!$AA$2),SUM($GC8*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D8<=FctrChngDts!$B$14,$E8>FctrChngDts!$B$14),AND($D8<=FctrChngDts!$C$14,$E8>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE8=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH8:$GJ8))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO8,$DB8,$GH8:$GJ8))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG8,$GK8,$GN8,$DR8,$DT8,$DV8,$DX8),IF(Account!$Q$2=TRUE,SUM($GG8,$GL8,$GN8,$DR8,$DT8,$DV8,$DX8),SUM($GG8,$GK8,$GL8,$GM8,$GN8,$DR8,$DT8,$DV8,$DX8)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D8,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,8,FALSE)=TRUE,$GO8<0),0,SUM(SUM(SUM($GO8/$AD8*$GP8)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,8,FALSE)=TRUE,$GO8<0),0,SUM(SUM(SUM($GO8/$AD8*$GQ8)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG8,$CO8,$DB8,$GM8)/$AD8)*$X8*FctrChngDts!$B$15),SUM(SUM(SUM($DG8,$CO8,$DB8,$GH8:$GJ8)/$AD8)*$X8*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG8,$CO8,$DB8,$GM8)/$AD8)*$AA8*FctrChngDts!$B$15),SUM(SUM(SUM($DG8,$CO8,$DB8,$GH8:$GJ8)/$AD8)*$AA8*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E8),$AD8,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D8,FctrChngDts!$C$17<=$E8),_xlfn.DAYS($D8,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E8),$AD8,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D8,FctrChngDts!$C$19<=$E8),_xlfn.DAYS($D8,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY8*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY8*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ8*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ8*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D8,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF8*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG8*Account!$AA$2)),2)","v":0}]
[8,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G9),0,IF($F9<=$G9,SUM($G9-$F9),IF($F9>$G9,SUM((Account!$L$2-$F9)+$G9+1))))","v":0},{"$f":"IF(AND($D9>=FctrChngDts!$C$2,$D9<=FctrChngDts!$D$2),$D9,\"\")","v":""},{"$f":"IF($I9=\"\",\"\",IF($E9<=FctrChngDts!$D$2,$E9,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D9<FctrChngDts!$E$2,$E9<FctrChngDts!$E$2),AND($D9>=FctrChngDts!$F$2,$E9>=FctrChngDts!$F$2)),\"\",IF(AND($D9>=FctrChngDts!$E$2,$D9<=FctrChngDts!$F$2),$D9,FctrChngDts!$E$2))","v":""},{"$f":"IF($K9=\"\",\"\",IF(AND($J9=$K9,$E9>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K9=$J9,$E9,IF(AND($E9>=FctrChngDts!$E$2,$E9<=FctrChngDts!$F$2),$E9,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D9<DATE(YEAR(Account!$J$2),6,1),$D9>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I9<FctrChngDts!$A$2,$J9<FctrChngDts!$A$2),AND($I9>=FctrChngDts!$B$2,$J9>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I9<FctrChngDts!$A$2,$J9>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I9>=FctrChngDts!$A$2,$J9<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I9<FctrChngDts!$B$2,$J9>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K9<FctrChngDts!$A$2,$L9<FctrChngDts!$A$2),AND($K9>=FctrChngDts!$B$2,$L9>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K9<FctrChngDts!$A$2,$L9>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K9>=FctrChngDts!$A$2,$L9<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K9<FctrChngDts!$B$2,$L9>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I9=\"\",$J9=0),0,IF(AND($N9=TRUE,$I9<>0),SUM($J9-$I9+1),IF($O9=TRUE,SUM(FctrChngDts!$A$2-$I9),IF($P9=TRUE,0,IF($Q9=TRUE,SUM($J9-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I9=\"\",$J9=0),0,IF($N9=TRUE,0,IF($O9=TRUE,SUM($J9-FctrChngDts!$A$2+1),IF(AND($P9=TRUE,$I9<>0),SUM($J9-$I9+1),IF($Q9=TRUE,SUM(FctrChngDts!$B$2-$I9),0)))))","v":0},0,{"$f":"IF(OR($K9=\"\",$L9=0),0,IF(AND($R9=TRUE,$K9<>0),SUM($L9-$K9+1),IF($S9=TRUE,SUM(FctrChngDts!$A$2-$K9),IF($T9=TRUE,0,IF($U9=TRUE,SUM($L9-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K9=\"\",$L9=0),0,IF($R9=TRUE,0,IF($S9=TRUE,SUM($L9-FctrChngDts!$A$2+1),IF(AND($T9=TRUE,$K9<>0),SUM($L9-$K9+1),IF($U9=TRUE,SUM(FctrChngDts!$B$2-$K9),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Tenant!$A9:$J508,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR9=FALSE,VLOOKUP($AQ9,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ9,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR9=FALSE,VLOOKUP($AQ9,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ9,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR9=FALSE,VLOOKUP($AQ9,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ9,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR9=FALSE,VLOOKUP($AQ9,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ9,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Tenant!$A9:$J508,6,FALSE)","v":0},{"$f":"VLOOKUP($A9,Tenant!$A9:$J508,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG9=FALSE,0,IF($DQ9=TRUE,SUM($BS9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS9*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DQ9=TRUE,SUM($BT9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT9*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DQ9=TRUE,SUM($BU9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU9*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DQ9=TRUE,SUM($BV9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DQ9=TRUE,SUM($BW9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW9*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DQ9=TRUE,SUM($BX9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX9*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN9=FALSE,0,ROUND(SUM($BY9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP9=FALSE,0,ROUND(SUM($X9*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY9=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X9),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X9)),2)","v":0},0,false,{"$f":"ROUND(IF($CT9=FALSE,0,IF($DU9=TRUE,SUM($BZ9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ9*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT9=FALSE,0,IF($DU9=TRUE,SUM($CA9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA9*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT9=FALSE,0,IF($DU9=TRUE,SUM($CB9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB9*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT9=FALSE,0,IF($DU9=TRUE,SUM($CC9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC9*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT9=FALSE,0,IF($DU9=TRUE,SUM($CD9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD9*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT9=FALSE,0,IF($DU9=TRUE,SUM($CE9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE9*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA9=FALSE,0,ROUND(SUM($CF9*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC9=FALSE,0,ROUND(SUM($AA9*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY9=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA9),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA9)),2)","v":0},0,0,{"$f":"SUM($DG9*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG9*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH9,IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI9,$DG9))","v":0},0,false,0,false,0,{"$f":"IF(AND($X9>0,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ9=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH9:$CM9,$CQ9,$DZ9,$EF9,$EN9:$ES9)-SUM($BY9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH9:$CM9,$CQ9,$DZ9,$EF9,$EH9:$EM9)-SUM($BY9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X9>0,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS9=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH9:$CM9,$CO9,$CQ9,$CU9:$CZ9,$DB9,$DD9,$DZ9,$EB9,$ED9,$EF9,$EN9:$ES9,$FC9,$FE9,$FG9,$FI9,$FQ9:$FV9)/$AD9*$X9)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH9:$CM9,$CO9,$CQ9,$CU9:$CZ9,$DB9,$DD9,$DZ9,$EB9,$ED9,$EF9,$EH9:$EM9,$FC9,$FE9,$FG9,$FI9,$FK9:$FP9)/$AD9*$X9)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA9>0,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU9=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU9:$CZ9,$DD9,$DZ9,$FI9,$FQ9:$FV9)-SUM($CF9*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU9:$CZ9,$DD9,$DZ9,$FI9,$FK9:$FP9)-SUM($CF9*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA9>0,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW9=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH9:$CM9,$CO9,$CQ9,$CU9:$CZ9,$DB9,$DD9,$DZ9,$EB9,$ED9,$EF9,$EN9:$ES9,$FC9,$FE9,$FG9,$FI9,$FQ9:$FV9)/$AD9*$AA9)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH9:$CM9,$CO9,$CQ9,$CU9:$CZ9,$DB9,$DD9,$DZ9,$EB9,$ED9,$EF9,$EH9:$EM9,$FC9,$FE9,$FG9,$FI9,$FK9:$FP9)/$AD9*$AA9)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E9<>\"D-CARE\",Tenant!$F9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY9=FALSE,0,ROUND(SUM($AE9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA9=FALSE,0,SUM($BY9*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X9>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC9=FALSE,0,SUM($BY9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X9>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE9=TRUE,$X9>0),SUM($BY9*Account!$T$2),0)","v":0},{"$f":"IF(AND($X9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG9=FALSE,0,ROUND(SUM($BS9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG9=FALSE,0,ROUND(SUM($BT9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG9=FALSE,0,ROUND(SUM($BU9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG9=FALSE,0,ROUND(SUM($BV9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG9=FALSE,0,ROUND(SUM($BW9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG9=FALSE,0,ROUND(SUM($BX9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H9/$AD9*$X9),2),0)","v":0},{"$f":"ROUND(SUM($EU9*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET9=FALSE,$EV9,ROUND(MAX(0,SUM(SUM($EN9:$ES9)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY9=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I9","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ9*Account!$AA$2),SUM($EZ9*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E9<>\"D-CARE\",Tenant!$F9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB9=FALSE,0,ROUND(SUM($AF9*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD9=FALSE,0,SUM($CF9*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA9>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF9=FALSE,0,SUM($CF9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA9>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH9=TRUE,$AA9>0),SUM($CF9*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ9=FALSE,0,ROUND(SUM($BZ9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ9=FALSE,0,ROUND(SUM($CA9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ9=FALSE,0,ROUND(SUM($CB9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ9=FALSE,0,ROUND(SUM($CC9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ9=FALSE,0,ROUND(SUM($CD9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ9=FALSE,0,ROUND(SUM($CE9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H9/$AD9*$AA9),2),0)","v":0},{"$f":"ROUND(SUM($FX9*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW9=FALSE,$FY9,ROUND(MAX(0,SUM(SUM($FQ9:$FV9)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB9=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I9","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC9*Account!$AA$2),SUM($GC9*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D9<=FctrChngDts!$B$14,$E9>FctrChngDts!$B$14),AND($D9<=FctrChngDts!$C$14,$E9>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE9=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH9:$GJ9))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO9,$DB9,$GH9:$GJ9))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG9,$GK9,$GN9,$DR9,$DT9,$DV9,$DX9),IF(Account!$Q$2=TRUE,SUM($GG9,$GL9,$GN9,$DR9,$DT9,$DV9,$DX9),SUM($GG9,$GK9,$GL9,$GM9,$GN9,$DR9,$DT9,$DV9,$DX9)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D9,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,8,FALSE)=TRUE,$GO9<0),0,SUM(SUM(SUM($GO9/$AD9*$GP9)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,8,FALSE)=TRUE,$GO9<0),0,SUM(SUM(SUM($GO9/$AD9*$GQ9)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG9,$CO9,$DB9,$GM9)/$AD9)*$X9*FctrChngDts!$B$15),SUM(SUM(SUM($DG9,$CO9,$DB9,$GH9:$GJ9)/$AD9)*$X9*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG9,$CO9,$DB9,$GM9)/$AD9)*$AA9*FctrChngDts!$B$15),SUM(SUM(SUM($DG9,$CO9,$DB9,$GH9:$GJ9)/$AD9)*$AA9*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E9),$AD9,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D9,FctrChngDts!$C$17<=$E9),_xlfn.DAYS($D9,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E9),$AD9,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D9,FctrChngDts!$C$19<=$E9),_xlfn.DAYS($D9,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY9*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY9*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ9*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ9*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D9,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF9*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG9*Account!$AA$2)),2)","v":0}]
[9,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G10),0,IF($F10<=$G10,SUM($G10-$F10),IF($F10>$G10,SUM((Account!$L$2-$F10)+$G10+1))))","v":0},{"$f":"IF(AND($D10>=FctrChngDts!$C$2,$D10<=FctrChngDts!$D$2),$D10,\"\")","v":""},{"$f":"IF($I10=\"\",\"\",IF($E10<=FctrChngDts!$D$2,$E10,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D10<FctrChngDts!$E$2,$E10<FctrChngDts!$E$2),AND($D10>=FctrChngDts!$F$2,$E10>=FctrChngDts!$F$2)),\"\",IF(AND($D10>=FctrChngDts!$E$2,$D10<=FctrChngDts!$F$2),$D10,FctrChngDts!$E$2))","v":""},{"$f":"IF($K10=\"\",\"\",IF(AND($J10=$K10,$E10>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K10=$J10,$E10,IF(AND($E10>=FctrChngDts!$E$2,$E10<=FctrChngDts!$F$2),$E10,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D10<DATE(YEAR(Account!$J$2),6,1),$D10>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I10<FctrChngDts!$A$2,$J10<FctrChngDts!$A$2),AND($I10>=FctrChngDts!$B$2,$J10>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I10<FctrChngDts!$A$2,$J10>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I10>=FctrChngDts!$A$2,$J10<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I10<FctrChngDts!$B$2,$J10>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K10<FctrChngDts!$A$2,$L10<FctrChngDts!$A$2),AND($K10>=FctrChngDts!$B$2,$L10>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K10<FctrChngDts!$A$2,$L10>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K10>=FctrChngDts!$A$2,$L10<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K10<FctrChngDts!$B$2,$L10>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I10=\"\",$J10=0),0,IF(AND($N10=TRUE,$I10<>0),SUM($J10-$I10+1),IF($O10=TRUE,SUM(FctrChngDts!$A$2-$I10),IF($P10=TRUE,0,IF($Q10=TRUE,SUM($J10-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I10=\"\",$J10=0),0,IF($N10=TRUE,0,IF($O10=TRUE,SUM($J10-FctrChngDts!$A$2+1),IF(AND($P10=TRUE,$I10<>0),SUM($J10-$I10+1),IF($Q10=TRUE,SUM(FctrChngDts!$B$2-$I10),0)))))","v":0},0,{"$f":"IF(OR($K10=\"\",$L10=0),0,IF(AND($R10=TRUE,$K10<>0),SUM($L10-$K10+1),IF($S10=TRUE,SUM(FctrChngDts!$A$2-$K10),IF($T10=TRUE,0,IF($U10=TRUE,SUM($L10-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K10=\"\",$L10=0),0,IF($R10=TRUE,0,IF($S10=TRUE,SUM($L10-FctrChngDts!$A$2+1),IF(AND($T10=TRUE,$K10<>0),SUM($L10-$K10+1),IF($U10=TRUE,SUM(FctrChngDts!$B$2-$K10),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Tenant!$A10:$J509,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR10=FALSE,VLOOKUP($AQ10,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ10,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR10=FALSE,VLOOKUP($AQ10,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ10,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR10=FALSE,VLOOKUP($AQ10,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ10,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR10=FALSE,VLOOKUP($AQ10,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ10,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Tenant!$A10:$J509,6,FALSE)","v":0},{"$f":"VLOOKUP($A10,Tenant!$A10:$J509,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG10=FALSE,0,IF($DQ10=TRUE,SUM($BS10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS10*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DQ10=TRUE,SUM($BT10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT10*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DQ10=TRUE,SUM($BU10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU10*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DQ10=TRUE,SUM($BV10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DQ10=TRUE,SUM($BW10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW10*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DQ10=TRUE,SUM($BX10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX10*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN10=FALSE,0,ROUND(SUM($BY10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP10=FALSE,0,ROUND(SUM($X10*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY10=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X10),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X10)),2)","v":0},0,false,{"$f":"ROUND(IF($CT10=FALSE,0,IF($DU10=TRUE,SUM($BZ10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ10*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT10=FALSE,0,IF($DU10=TRUE,SUM($CA10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA10*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT10=FALSE,0,IF($DU10=TRUE,SUM($CB10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB10*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT10=FALSE,0,IF($DU10=TRUE,SUM($CC10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC10*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT10=FALSE,0,IF($DU10=TRUE,SUM($CD10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD10*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT10=FALSE,0,IF($DU10=TRUE,SUM($CE10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE10*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA10=FALSE,0,ROUND(SUM($CF10*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC10=FALSE,0,ROUND(SUM($AA10*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY10=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA10),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA10)),2)","v":0},0,0,{"$f":"SUM($DG10*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG10*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH10,IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI10,$DG10))","v":0},0,false,0,false,0,{"$f":"IF(AND($X10>0,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ10=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH10:$CM10,$CQ10,$DZ10,$EF10,$EN10:$ES10)-SUM($BY10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH10:$CM10,$CQ10,$DZ10,$EF10,$EH10:$EM10)-SUM($BY10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X10>0,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS10=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH10:$CM10,$CO10,$CQ10,$CU10:$CZ10,$DB10,$DD10,$DZ10,$EB10,$ED10,$EF10,$EN10:$ES10,$FC10,$FE10,$FG10,$FI10,$FQ10:$FV10)/$AD10*$X10)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH10:$CM10,$CO10,$CQ10,$CU10:$CZ10,$DB10,$DD10,$DZ10,$EB10,$ED10,$EF10,$EH10:$EM10,$FC10,$FE10,$FG10,$FI10,$FK10:$FP10)/$AD10*$X10)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA10>0,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU10=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU10:$CZ10,$DD10,$DZ10,$FI10,$FQ10:$FV10)-SUM($CF10*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU10:$CZ10,$DD10,$DZ10,$FI10,$FK10:$FP10)-SUM($CF10*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA10>0,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW10=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH10:$CM10,$CO10,$CQ10,$CU10:$CZ10,$DB10,$DD10,$DZ10,$EB10,$ED10,$EF10,$EN10:$ES10,$FC10,$FE10,$FG10,$FI10,$FQ10:$FV10)/$AD10*$AA10)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH10:$CM10,$CO10,$CQ10,$CU10:$CZ10,$DB10,$DD10,$DZ10,$EB10,$ED10,$EF10,$EH10:$EM10,$FC10,$FE10,$FG10,$FI10,$FK10:$FP10)/$AD10*$AA10)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E10<>\"D-CARE\",Tenant!$F10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY10=FALSE,0,ROUND(SUM($AE10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA10=FALSE,0,SUM($BY10*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X10>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC10=FALSE,0,SUM($BY10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X10>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE10=TRUE,$X10>0),SUM($BY10*Account!$T$2),0)","v":0},{"$f":"IF(AND($X10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG10=FALSE,0,ROUND(SUM($BS10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG10=FALSE,0,ROUND(SUM($BT10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG10=FALSE,0,ROUND(SUM($BU10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG10=FALSE,0,ROUND(SUM($BV10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG10=FALSE,0,ROUND(SUM($BW10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG10=FALSE,0,ROUND(SUM($BX10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H10/$AD10*$X10),2),0)","v":0},{"$f":"ROUND(SUM($EU10*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET10=FALSE,$EV10,ROUND(MAX(0,SUM(SUM($EN10:$ES10)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY10=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I10","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ10*Account!$AA$2),SUM($EZ10*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E10<>\"D-CARE\",Tenant!$F10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB10=FALSE,0,ROUND(SUM($AF10*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD10=FALSE,0,SUM($CF10*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA10>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF10=FALSE,0,SUM($CF10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA10>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH10=TRUE,$AA10>0),SUM($CF10*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ10=FALSE,0,ROUND(SUM($BZ10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ10=FALSE,0,ROUND(SUM($CA10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ10=FALSE,0,ROUND(SUM($CB10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ10=FALSE,0,ROUND(SUM($CC10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ10=FALSE,0,ROUND(SUM($CD10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ10=FALSE,0,ROUND(SUM($CE10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H10/$AD10*$AA10),2),0)","v":0},{"$f":"ROUND(SUM($FX10*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW10=FALSE,$FY10,ROUND(MAX(0,SUM(SUM($FQ10:$FV10)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB10=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I10","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC10*Account!$AA$2),SUM($GC10*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D10<=FctrChngDts!$B$14,$E10>FctrChngDts!$B$14),AND($D10<=FctrChngDts!$C$14,$E10>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE10=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH10:$GJ10))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO10,$DB10,$GH10:$GJ10))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG10,$GK10,$GN10,$DR10,$DT10,$DV10,$DX10),IF(Account!$Q$2=TRUE,SUM($GG10,$GL10,$GN10,$DR10,$DT10,$DV10,$DX10),SUM($GG10,$GK10,$GL10,$GM10,$GN10,$DR10,$DT10,$DV10,$DX10)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D10,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,8,FALSE)=TRUE,$GO10<0),0,SUM(SUM(SUM($GO10/$AD10*$GP10)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,8,FALSE)=TRUE,$GO10<0),0,SUM(SUM(SUM($GO10/$AD10*$GQ10)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG10,$CO10,$DB10,$GM10)/$AD10)*$X10*FctrChngDts!$B$15),SUM(SUM(SUM($DG10,$CO10,$DB10,$GH10:$GJ10)/$AD10)*$X10*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG10,$CO10,$DB10,$GM10)/$AD10)*$AA10*FctrChngDts!$B$15),SUM(SUM(SUM($DG10,$CO10,$DB10,$GH10:$GJ10)/$AD10)*$AA10*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E10),$AD10,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D10,FctrChngDts!$C$17<=$E10),_xlfn.DAYS($D10,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E10),$AD10,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D10,FctrChngDts!$C$19<=$E10),_xlfn.DAYS($D10,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY10*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY10*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ10*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ10*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D10,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF10*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG10*Account!$AA$2)),2)","v":0}]
[10,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G11),0,IF($F11<=$G11,SUM($G11-$F11),IF($F11>$G11,SUM((Account!$L$2-$F11)+$G11+1))))","v":0},{"$f":"IF(AND($D11>=FctrChngDts!$C$2,$D11<=FctrChngDts!$D$2),$D11,\"\")","v":""},{"$f":"IF($I11=\"\",\"\",IF($E11<=FctrChngDts!$D$2,$E11,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D11<FctrChngDts!$E$2,$E11<FctrChngDts!$E$2),AND($D11>=FctrChngDts!$F$2,$E11>=FctrChngDts!$F$2)),\"\",IF(AND($D11>=FctrChngDts!$E$2,$D11<=FctrChngDts!$F$2),$D11,FctrChngDts!$E$2))","v":""},{"$f":"IF($K11=\"\",\"\",IF(AND($J11=$K11,$E11>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K11=$J11,$E11,IF(AND($E11>=FctrChngDts!$E$2,$E11<=FctrChngDts!$F$2),$E11,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D11<DATE(YEAR(Account!$J$2),6,1),$D11>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I11<FctrChngDts!$A$2,$J11<FctrChngDts!$A$2),AND($I11>=FctrChngDts!$B$2,$J11>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I11<FctrChngDts!$A$2,$J11>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I11>=FctrChngDts!$A$2,$J11<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I11<FctrChngDts!$B$2,$J11>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K11<FctrChngDts!$A$2,$L11<FctrChngDts!$A$2),AND($K11>=FctrChngDts!$B$2,$L11>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K11<FctrChngDts!$A$2,$L11>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K11>=FctrChngDts!$A$2,$L11<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K11<FctrChngDts!$B$2,$L11>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I11=\"\",$J11=0),0,IF(AND($N11=TRUE,$I11<>0),SUM($J11-$I11+1),IF($O11=TRUE,SUM(FctrChngDts!$A$2-$I11),IF($P11=TRUE,0,IF($Q11=TRUE,SUM($J11-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I11=\"\",$J11=0),0,IF($N11=TRUE,0,IF($O11=TRUE,SUM($J11-FctrChngDts!$A$2+1),IF(AND($P11=TRUE,$I11<>0),SUM($J11-$I11+1),IF($Q11=TRUE,SUM(FctrChngDts!$B$2-$I11),0)))))","v":0},0,{"$f":"IF(OR($K11=\"\",$L11=0),0,IF(AND($R11=TRUE,$K11<>0),SUM($L11-$K11+1),IF($S11=TRUE,SUM(FctrChngDts!$A$2-$K11),IF($T11=TRUE,0,IF($U11=TRUE,SUM($L11-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K11=\"\",$L11=0),0,IF($R11=TRUE,0,IF($S11=TRUE,SUM($L11-FctrChngDts!$A$2+1),IF(AND($T11=TRUE,$K11<>0),SUM($L11-$K11+1),IF($U11=TRUE,SUM(FctrChngDts!$B$2-$K11),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Tenant!$A11:$J510,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR11=FALSE,VLOOKUP($AQ11,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ11,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR11=FALSE,VLOOKUP($AQ11,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ11,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR11=FALSE,VLOOKUP($AQ11,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ11,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR11=FALSE,VLOOKUP($AQ11,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ11,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Tenant!$A11:$J510,6,FALSE)","v":0},{"$f":"VLOOKUP($A11,Tenant!$A11:$J510,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG11=FALSE,0,IF($DQ11=TRUE,SUM($BS11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS11*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DQ11=TRUE,SUM($BT11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT11*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DQ11=TRUE,SUM($BU11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU11*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DQ11=TRUE,SUM($BV11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DQ11=TRUE,SUM($BW11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW11*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DQ11=TRUE,SUM($BX11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX11*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN11=FALSE,0,ROUND(SUM($BY11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP11=FALSE,0,ROUND(SUM($X11*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY11=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X11),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X11)),2)","v":0},0,false,{"$f":"ROUND(IF($CT11=FALSE,0,IF($DU11=TRUE,SUM($BZ11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ11*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT11=FALSE,0,IF($DU11=TRUE,SUM($CA11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA11*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT11=FALSE,0,IF($DU11=TRUE,SUM($CB11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB11*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT11=FALSE,0,IF($DU11=TRUE,SUM($CC11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC11*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT11=FALSE,0,IF($DU11=TRUE,SUM($CD11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD11*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT11=FALSE,0,IF($DU11=TRUE,SUM($CE11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE11*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA11=FALSE,0,ROUND(SUM($CF11*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC11=FALSE,0,ROUND(SUM($AA11*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY11=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA11),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA11)),2)","v":0},0,0,{"$f":"SUM($DG11*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG11*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH11,IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI11,$DG11))","v":0},0,false,0,false,0,{"$f":"IF(AND($X11>0,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ11=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH11:$CM11,$CQ11,$DZ11,$EF11,$EN11:$ES11)-SUM($BY11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH11:$CM11,$CQ11,$DZ11,$EF11,$EH11:$EM11)-SUM($BY11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X11>0,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS11=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH11:$CM11,$CO11,$CQ11,$CU11:$CZ11,$DB11,$DD11,$DZ11,$EB11,$ED11,$EF11,$EN11:$ES11,$FC11,$FE11,$FG11,$FI11,$FQ11:$FV11)/$AD11*$X11)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH11:$CM11,$CO11,$CQ11,$CU11:$CZ11,$DB11,$DD11,$DZ11,$EB11,$ED11,$EF11,$EH11:$EM11,$FC11,$FE11,$FG11,$FI11,$FK11:$FP11)/$AD11*$X11)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA11>0,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU11=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU11:$CZ11,$DD11,$DZ11,$FI11,$FQ11:$FV11)-SUM($CF11*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU11:$CZ11,$DD11,$DZ11,$FI11,$FK11:$FP11)-SUM($CF11*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA11>0,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW11=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH11:$CM11,$CO11,$CQ11,$CU11:$CZ11,$DB11,$DD11,$DZ11,$EB11,$ED11,$EF11,$EN11:$ES11,$FC11,$FE11,$FG11,$FI11,$FQ11:$FV11)/$AD11*$AA11)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH11:$CM11,$CO11,$CQ11,$CU11:$CZ11,$DB11,$DD11,$DZ11,$EB11,$ED11,$EF11,$EH11:$EM11,$FC11,$FE11,$FG11,$FI11,$FK11:$FP11)/$AD11*$AA11)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E11<>\"D-CARE\",Tenant!$F11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY11=FALSE,0,ROUND(SUM($AE11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA11=FALSE,0,SUM($BY11*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X11>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC11=FALSE,0,SUM($BY11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X11>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE11=TRUE,$X11>0),SUM($BY11*Account!$T$2),0)","v":0},{"$f":"IF(AND($X11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG11=FALSE,0,ROUND(SUM($BS11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG11=FALSE,0,ROUND(SUM($BT11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG11=FALSE,0,ROUND(SUM($BU11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG11=FALSE,0,ROUND(SUM($BV11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG11=FALSE,0,ROUND(SUM($BW11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG11=FALSE,0,ROUND(SUM($BX11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H11/$AD11*$X11),2),0)","v":0},{"$f":"ROUND(SUM($EU11*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET11=FALSE,$EV11,ROUND(MAX(0,SUM(SUM($EN11:$ES11)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY11=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I11","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ11*Account!$AA$2),SUM($EZ11*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E11<>\"D-CARE\",Tenant!$F11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB11=FALSE,0,ROUND(SUM($AF11*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD11=FALSE,0,SUM($CF11*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA11>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF11=FALSE,0,SUM($CF11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA11>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH11=TRUE,$AA11>0),SUM($CF11*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ11=FALSE,0,ROUND(SUM($BZ11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ11=FALSE,0,ROUND(SUM($CA11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ11=FALSE,0,ROUND(SUM($CB11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ11=FALSE,0,ROUND(SUM($CC11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ11=FALSE,0,ROUND(SUM($CD11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ11=FALSE,0,ROUND(SUM($CE11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H11/$AD11*$AA11),2),0)","v":0},{"$f":"ROUND(SUM($FX11*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW11=FALSE,$FY11,ROUND(MAX(0,SUM(SUM($FQ11:$FV11)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB11=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I11","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC11*Account!$AA$2),SUM($GC11*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D11<=FctrChngDts!$B$14,$E11>FctrChngDts!$B$14),AND($D11<=FctrChngDts!$C$14,$E11>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE11=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH11:$GJ11))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO11,$DB11,$GH11:$GJ11))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG11,$GK11,$GN11,$DR11,$DT11,$DV11,$DX11),IF(Account!$Q$2=TRUE,SUM($GG11,$GL11,$GN11,$DR11,$DT11,$DV11,$DX11),SUM($GG11,$GK11,$GL11,$GM11,$GN11,$DR11,$DT11,$DV11,$DX11)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D11,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,8,FALSE)=TRUE,$GO11<0),0,SUM(SUM(SUM($GO11/$AD11*$GP11)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,8,FALSE)=TRUE,$GO11<0),0,SUM(SUM(SUM($GO11/$AD11*$GQ11)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG11,$CO11,$DB11,$GM11)/$AD11)*$X11*FctrChngDts!$B$15),SUM(SUM(SUM($DG11,$CO11,$DB11,$GH11:$GJ11)/$AD11)*$X11*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG11,$CO11,$DB11,$GM11)/$AD11)*$AA11*FctrChngDts!$B$15),SUM(SUM(SUM($DG11,$CO11,$DB11,$GH11:$GJ11)/$AD11)*$AA11*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E11),$AD11,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D11,FctrChngDts!$C$17<=$E11),_xlfn.DAYS($D11,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E11),$AD11,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D11,FctrChngDts!$C$19<=$E11),_xlfn.DAYS($D11,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY11*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY11*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ11*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ11*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D11,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF11*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG11*Account!$AA$2)),2)","v":0}]
[11,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G12),0,IF($F12<=$G12,SUM($G12-$F12),IF($F12>$G12,SUM((Account!$L$2-$F12)+$G12+1))))","v":0},{"$f":"IF(AND($D12>=FctrChngDts!$C$2,$D12<=FctrChngDts!$D$2),$D12,\"\")","v":""},{"$f":"IF($I12=\"\",\"\",IF($E12<=FctrChngDts!$D$2,$E12,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D12<FctrChngDts!$E$2,$E12<FctrChngDts!$E$2),AND($D12>=FctrChngDts!$F$2,$E12>=FctrChngDts!$F$2)),\"\",IF(AND($D12>=FctrChngDts!$E$2,$D12<=FctrChngDts!$F$2),$D12,FctrChngDts!$E$2))","v":""},{"$f":"IF($K12=\"\",\"\",IF(AND($J12=$K12,$E12>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K12=$J12,$E12,IF(AND($E12>=FctrChngDts!$E$2,$E12<=FctrChngDts!$F$2),$E12,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D12<DATE(YEAR(Account!$J$2),6,1),$D12>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I12<FctrChngDts!$A$2,$J12<FctrChngDts!$A$2),AND($I12>=FctrChngDts!$B$2,$J12>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I12<FctrChngDts!$A$2,$J12>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I12>=FctrChngDts!$A$2,$J12<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I12<FctrChngDts!$B$2,$J12>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K12<FctrChngDts!$A$2,$L12<FctrChngDts!$A$2),AND($K12>=FctrChngDts!$B$2,$L12>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K12<FctrChngDts!$A$2,$L12>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K12>=FctrChngDts!$A$2,$L12<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K12<FctrChngDts!$B$2,$L12>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I12=\"\",$J12=0),0,IF(AND($N12=TRUE,$I12<>0),SUM($J12-$I12+1),IF($O12=TRUE,SUM(FctrChngDts!$A$2-$I12),IF($P12=TRUE,0,IF($Q12=TRUE,SUM($J12-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I12=\"\",$J12=0),0,IF($N12=TRUE,0,IF($O12=TRUE,SUM($J12-FctrChngDts!$A$2+1),IF(AND($P12=TRUE,$I12<>0),SUM($J12-$I12+1),IF($Q12=TRUE,SUM(FctrChngDts!$B$2-$I12),0)))))","v":0},0,{"$f":"IF(OR($K12=\"\",$L12=0),0,IF(AND($R12=TRUE,$K12<>0),SUM($L12-$K12+1),IF($S12=TRUE,SUM(FctrChngDts!$A$2-$K12),IF($T12=TRUE,0,IF($U12=TRUE,SUM($L12-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K12=\"\",$L12=0),0,IF($R12=TRUE,0,IF($S12=TRUE,SUM($L12-FctrChngDts!$A$2+1),IF(AND($T12=TRUE,$K12<>0),SUM($L12-$K12+1),IF($U12=TRUE,SUM(FctrChngDts!$B$2-$K12),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Tenant!$A12:$J511,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR12=FALSE,VLOOKUP($AQ12,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ12,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR12=FALSE,VLOOKUP($AQ12,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ12,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR12=FALSE,VLOOKUP($AQ12,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ12,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR12=FALSE,VLOOKUP($AQ12,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ12,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Tenant!$A12:$J511,6,FALSE)","v":0},{"$f":"VLOOKUP($A12,Tenant!$A12:$J511,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG12=FALSE,0,IF($DQ12=TRUE,SUM($BS12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS12*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DQ12=TRUE,SUM($BT12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT12*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DQ12=TRUE,SUM($BU12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU12*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DQ12=TRUE,SUM($BV12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DQ12=TRUE,SUM($BW12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW12*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DQ12=TRUE,SUM($BX12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX12*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN12=FALSE,0,ROUND(SUM($BY12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP12=FALSE,0,ROUND(SUM($X12*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY12=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X12),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X12)),2)","v":0},0,false,{"$f":"ROUND(IF($CT12=FALSE,0,IF($DU12=TRUE,SUM($BZ12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ12*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT12=FALSE,0,IF($DU12=TRUE,SUM($CA12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA12*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT12=FALSE,0,IF($DU12=TRUE,SUM($CB12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB12*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT12=FALSE,0,IF($DU12=TRUE,SUM($CC12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC12*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT12=FALSE,0,IF($DU12=TRUE,SUM($CD12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD12*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT12=FALSE,0,IF($DU12=TRUE,SUM($CE12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE12*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA12=FALSE,0,ROUND(SUM($CF12*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC12=FALSE,0,ROUND(SUM($AA12*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY12=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA12),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA12)),2)","v":0},0,0,{"$f":"SUM($DG12*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG12*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH12,IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI12,$DG12))","v":0},0,false,0,false,0,{"$f":"IF(AND($X12>0,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ12=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH12:$CM12,$CQ12,$DZ12,$EF12,$EN12:$ES12)-SUM($BY12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH12:$CM12,$CQ12,$DZ12,$EF12,$EH12:$EM12)-SUM($BY12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X12>0,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS12=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH12:$CM12,$CO12,$CQ12,$CU12:$CZ12,$DB12,$DD12,$DZ12,$EB12,$ED12,$EF12,$EN12:$ES12,$FC12,$FE12,$FG12,$FI12,$FQ12:$FV12)/$AD12*$X12)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH12:$CM12,$CO12,$CQ12,$CU12:$CZ12,$DB12,$DD12,$DZ12,$EB12,$ED12,$EF12,$EH12:$EM12,$FC12,$FE12,$FG12,$FI12,$FK12:$FP12)/$AD12*$X12)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA12>0,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU12=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU12:$CZ12,$DD12,$DZ12,$FI12,$FQ12:$FV12)-SUM($CF12*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU12:$CZ12,$DD12,$DZ12,$FI12,$FK12:$FP12)-SUM($CF12*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA12>0,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW12=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH12:$CM12,$CO12,$CQ12,$CU12:$CZ12,$DB12,$DD12,$DZ12,$EB12,$ED12,$EF12,$EN12:$ES12,$FC12,$FE12,$FG12,$FI12,$FQ12:$FV12)/$AD12*$AA12)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH12:$CM12,$CO12,$CQ12,$CU12:$CZ12,$DB12,$DD12,$DZ12,$EB12,$ED12,$EF12,$EH12:$EM12,$FC12,$FE12,$FG12,$FI12,$FK12:$FP12)/$AD12*$AA12)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E12<>\"D-CARE\",Tenant!$F12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY12=FALSE,0,ROUND(SUM($AE12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA12=FALSE,0,SUM($BY12*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X12>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC12=FALSE,0,SUM($BY12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X12>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE12=TRUE,$X12>0),SUM($BY12*Account!$T$2),0)","v":0},{"$f":"IF(AND($X12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG12=FALSE,0,ROUND(SUM($BS12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG12=FALSE,0,ROUND(SUM($BT12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG12=FALSE,0,ROUND(SUM($BU12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG12=FALSE,0,ROUND(SUM($BV12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG12=FALSE,0,ROUND(SUM($BW12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG12=FALSE,0,ROUND(SUM($BX12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H12/$AD12*$X12),2),0)","v":0},{"$f":"ROUND(SUM($EU12*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET12=FALSE,$EV12,ROUND(MAX(0,SUM(SUM($EN12:$ES12)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY12=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I12","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ12*Account!$AA$2),SUM($EZ12*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E12<>\"D-CARE\",Tenant!$F12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB12=FALSE,0,ROUND(SUM($AF12*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD12=FALSE,0,SUM($CF12*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA12>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF12=FALSE,0,SUM($CF12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA12>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH12=TRUE,$AA12>0),SUM($CF12*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ12=FALSE,0,ROUND(SUM($BZ12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ12=FALSE,0,ROUND(SUM($CA12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ12=FALSE,0,ROUND(SUM($CB12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ12=FALSE,0,ROUND(SUM($CC12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ12=FALSE,0,ROUND(SUM($CD12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ12=FALSE,0,ROUND(SUM($CE12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H12/$AD12*$AA12),2),0)","v":0},{"$f":"ROUND(SUM($FX12*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW12=FALSE,$FY12,ROUND(MAX(0,SUM(SUM($FQ12:$FV12)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB12=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I12","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC12*Account!$AA$2),SUM($GC12*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D12<=FctrChngDts!$B$14,$E12>FctrChngDts!$B$14),AND($D12<=FctrChngDts!$C$14,$E12>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE12=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH12:$GJ12))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO12,$DB12,$GH12:$GJ12))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG12,$GK12,$GN12,$DR12,$DT12,$DV12,$DX12),IF(Account!$Q$2=TRUE,SUM($GG12,$GL12,$GN12,$DR12,$DT12,$DV12,$DX12),SUM($GG12,$GK12,$GL12,$GM12,$GN12,$DR12,$DT12,$DV12,$DX12)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D12,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,8,FALSE)=TRUE,$GO12<0),0,SUM(SUM(SUM($GO12/$AD12*$GP12)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,8,FALSE)=TRUE,$GO12<0),0,SUM(SUM(SUM($GO12/$AD12*$GQ12)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG12,$CO12,$DB12,$GM12)/$AD12)*$X12*FctrChngDts!$B$15),SUM(SUM(SUM($DG12,$CO12,$DB12,$GH12:$GJ12)/$AD12)*$X12*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG12,$CO12,$DB12,$GM12)/$AD12)*$AA12*FctrChngDts!$B$15),SUM(SUM(SUM($DG12,$CO12,$DB12,$GH12:$GJ12)/$AD12)*$AA12*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E12),$AD12,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D12,FctrChngDts!$C$17<=$E12),_xlfn.DAYS($D12,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E12),$AD12,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D12,FctrChngDts!$C$19<=$E12),_xlfn.DAYS($D12,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY12*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY12*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ12*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ12*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D12,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF12*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG12*Account!$AA$2)),2)","v":0}]
[12,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G13),0,IF($F13<=$G13,SUM($G13-$F13),IF($F13>$G13,SUM((Account!$L$2-$F13)+$G13+1))))","v":0},{"$f":"IF(AND($D13>=FctrChngDts!$C$2,$D13<=FctrChngDts!$D$2),$D13,\"\")","v":""},{"$f":"IF($I13=\"\",\"\",IF($E13<=FctrChngDts!$D$2,$E13,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D13<FctrChngDts!$E$2,$E13<FctrChngDts!$E$2),AND($D13>=FctrChngDts!$F$2,$E13>=FctrChngDts!$F$2)),\"\",IF(AND($D13>=FctrChngDts!$E$2,$D13<=FctrChngDts!$F$2),$D13,FctrChngDts!$E$2))","v":""},{"$f":"IF($K13=\"\",\"\",IF(AND($J13=$K13,$E13>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K13=$J13,$E13,IF(AND($E13>=FctrChngDts!$E$2,$E13<=FctrChngDts!$F$2),$E13,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D13<DATE(YEAR(Account!$J$2),6,1),$D13>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I13<FctrChngDts!$A$2,$J13<FctrChngDts!$A$2),AND($I13>=FctrChngDts!$B$2,$J13>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I13<FctrChngDts!$A$2,$J13>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I13>=FctrChngDts!$A$2,$J13<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I13<FctrChngDts!$B$2,$J13>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K13<FctrChngDts!$A$2,$L13<FctrChngDts!$A$2),AND($K13>=FctrChngDts!$B$2,$L13>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K13<FctrChngDts!$A$2,$L13>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K13>=FctrChngDts!$A$2,$L13<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K13<FctrChngDts!$B$2,$L13>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I13=\"\",$J13=0),0,IF(AND($N13=TRUE,$I13<>0),SUM($J13-$I13+1),IF($O13=TRUE,SUM(FctrChngDts!$A$2-$I13),IF($P13=TRUE,0,IF($Q13=TRUE,SUM($J13-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I13=\"\",$J13=0),0,IF($N13=TRUE,0,IF($O13=TRUE,SUM($J13-FctrChngDts!$A$2+1),IF(AND($P13=TRUE,$I13<>0),SUM($J13-$I13+1),IF($Q13=TRUE,SUM(FctrChngDts!$B$2-$I13),0)))))","v":0},0,{"$f":"IF(OR($K13=\"\",$L13=0),0,IF(AND($R13=TRUE,$K13<>0),SUM($L13-$K13+1),IF($S13=TRUE,SUM(FctrChngDts!$A$2-$K13),IF($T13=TRUE,0,IF($U13=TRUE,SUM($L13-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K13=\"\",$L13=0),0,IF($R13=TRUE,0,IF($S13=TRUE,SUM($L13-FctrChngDts!$A$2+1),IF(AND($T13=TRUE,$K13<>0),SUM($L13-$K13+1),IF($U13=TRUE,SUM(FctrChngDts!$B$2-$K13),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Tenant!$A13:$J512,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR13=FALSE,VLOOKUP($AQ13,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ13,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR13=FALSE,VLOOKUP($AQ13,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ13,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR13=FALSE,VLOOKUP($AQ13,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ13,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR13=FALSE,VLOOKUP($AQ13,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ13,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Tenant!$A13:$J512,6,FALSE)","v":0},{"$f":"VLOOKUP($A13,Tenant!$A13:$J512,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG13=FALSE,0,IF($DQ13=TRUE,SUM($BS13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS13*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DQ13=TRUE,SUM($BT13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT13*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DQ13=TRUE,SUM($BU13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU13*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DQ13=TRUE,SUM($BV13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DQ13=TRUE,SUM($BW13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW13*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DQ13=TRUE,SUM($BX13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX13*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN13=FALSE,0,ROUND(SUM($BY13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP13=FALSE,0,ROUND(SUM($X13*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY13=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X13),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X13)),2)","v":0},0,false,{"$f":"ROUND(IF($CT13=FALSE,0,IF($DU13=TRUE,SUM($BZ13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ13*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT13=FALSE,0,IF($DU13=TRUE,SUM($CA13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA13*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT13=FALSE,0,IF($DU13=TRUE,SUM($CB13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB13*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT13=FALSE,0,IF($DU13=TRUE,SUM($CC13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC13*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT13=FALSE,0,IF($DU13=TRUE,SUM($CD13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD13*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT13=FALSE,0,IF($DU13=TRUE,SUM($CE13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE13*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA13=FALSE,0,ROUND(SUM($CF13*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC13=FALSE,0,ROUND(SUM($AA13*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY13=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA13),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA13)),2)","v":0},0,0,{"$f":"SUM($DG13*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG13*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH13,IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI13,$DG13))","v":0},0,false,0,false,0,{"$f":"IF(AND($X13>0,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ13=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH13:$CM13,$CQ13,$DZ13,$EF13,$EN13:$ES13)-SUM($BY13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH13:$CM13,$CQ13,$DZ13,$EF13,$EH13:$EM13)-SUM($BY13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X13>0,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS13=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH13:$CM13,$CO13,$CQ13,$CU13:$CZ13,$DB13,$DD13,$DZ13,$EB13,$ED13,$EF13,$EN13:$ES13,$FC13,$FE13,$FG13,$FI13,$FQ13:$FV13)/$AD13*$X13)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH13:$CM13,$CO13,$CQ13,$CU13:$CZ13,$DB13,$DD13,$DZ13,$EB13,$ED13,$EF13,$EH13:$EM13,$FC13,$FE13,$FG13,$FI13,$FK13:$FP13)/$AD13*$X13)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA13>0,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU13=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU13:$CZ13,$DD13,$DZ13,$FI13,$FQ13:$FV13)-SUM($CF13*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU13:$CZ13,$DD13,$DZ13,$FI13,$FK13:$FP13)-SUM($CF13*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA13>0,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW13=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH13:$CM13,$CO13,$CQ13,$CU13:$CZ13,$DB13,$DD13,$DZ13,$EB13,$ED13,$EF13,$EN13:$ES13,$FC13,$FE13,$FG13,$FI13,$FQ13:$FV13)/$AD13*$AA13)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH13:$CM13,$CO13,$CQ13,$CU13:$CZ13,$DB13,$DD13,$DZ13,$EB13,$ED13,$EF13,$EH13:$EM13,$FC13,$FE13,$FG13,$FI13,$FK13:$FP13)/$AD13*$AA13)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E13<>\"D-CARE\",Tenant!$F13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY13=FALSE,0,ROUND(SUM($AE13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA13=FALSE,0,SUM($BY13*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X13>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC13=FALSE,0,SUM($BY13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X13>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE13=TRUE,$X13>0),SUM($BY13*Account!$T$2),0)","v":0},{"$f":"IF(AND($X13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG13=FALSE,0,ROUND(SUM($BS13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG13=FALSE,0,ROUND(SUM($BT13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG13=FALSE,0,ROUND(SUM($BU13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG13=FALSE,0,ROUND(SUM($BV13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG13=FALSE,0,ROUND(SUM($BW13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG13=FALSE,0,ROUND(SUM($BX13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H13/$AD13*$X13),2),0)","v":0},{"$f":"ROUND(SUM($EU13*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET13=FALSE,$EV13,ROUND(MAX(0,SUM(SUM($EN13:$ES13)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY13=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I13","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ13*Account!$AA$2),SUM($EZ13*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E13<>\"D-CARE\",Tenant!$F13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB13=FALSE,0,ROUND(SUM($AF13*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD13=FALSE,0,SUM($CF13*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA13>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF13=FALSE,0,SUM($CF13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA13>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH13=TRUE,$AA13>0),SUM($CF13*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ13=FALSE,0,ROUND(SUM($BZ13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ13=FALSE,0,ROUND(SUM($CA13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ13=FALSE,0,ROUND(SUM($CB13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ13=FALSE,0,ROUND(SUM($CC13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ13=FALSE,0,ROUND(SUM($CD13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ13=FALSE,0,ROUND(SUM($CE13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H13/$AD13*$AA13),2),0)","v":0},{"$f":"ROUND(SUM($FX13*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW13=FALSE,$FY13,ROUND(MAX(0,SUM(SUM($FQ13:$FV13)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB13=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I13","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC13*Account!$AA$2),SUM($GC13*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D13<=FctrChngDts!$B$14,$E13>FctrChngDts!$B$14),AND($D13<=FctrChngDts!$C$14,$E13>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE13=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH13:$GJ13))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO13,$DB13,$GH13:$GJ13))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG13,$GK13,$GN13,$DR13,$DT13,$DV13,$DX13),IF(Account!$Q$2=TRUE,SUM($GG13,$GL13,$GN13,$DR13,$DT13,$DV13,$DX13),SUM($GG13,$GK13,$GL13,$GM13,$GN13,$DR13,$DT13,$DV13,$DX13)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D13,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,8,FALSE)=TRUE,$GO13<0),0,SUM(SUM(SUM($GO13/$AD13*$GP13)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,8,FALSE)=TRUE,$GO13<0),0,SUM(SUM(SUM($GO13/$AD13*$GQ13)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG13,$CO13,$DB13,$GM13)/$AD13)*$X13*FctrChngDts!$B$15),SUM(SUM(SUM($DG13,$CO13,$DB13,$GH13:$GJ13)/$AD13)*$X13*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG13,$CO13,$DB13,$GM13)/$AD13)*$AA13*FctrChngDts!$B$15),SUM(SUM(SUM($DG13,$CO13,$DB13,$GH13:$GJ13)/$AD13)*$AA13*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E13),$AD13,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D13,FctrChngDts!$C$17<=$E13),_xlfn.DAYS($D13,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E13),$AD13,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D13,FctrChngDts!$C$19<=$E13),_xlfn.DAYS($D13,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY13*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY13*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ13*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ13*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D13,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF13*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG13*Account!$AA$2)),2)","v":0}]
[13,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G14),0,IF($F14<=$G14,SUM($G14-$F14),IF($F14>$G14,SUM((Account!$L$2-$F14)+$G14+1))))","v":0},{"$f":"IF(AND($D14>=FctrChngDts!$C$2,$D14<=FctrChngDts!$D$2),$D14,\"\")","v":""},{"$f":"IF($I14=\"\",\"\",IF($E14<=FctrChngDts!$D$2,$E14,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D14<FctrChngDts!$E$2,$E14<FctrChngDts!$E$2),AND($D14>=FctrChngDts!$F$2,$E14>=FctrChngDts!$F$2)),\"\",IF(AND($D14>=FctrChngDts!$E$2,$D14<=FctrChngDts!$F$2),$D14,FctrChngDts!$E$2))","v":""},{"$f":"IF($K14=\"\",\"\",IF(AND($J14=$K14,$E14>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K14=$J14,$E14,IF(AND($E14>=FctrChngDts!$E$2,$E14<=FctrChngDts!$F$2),$E14,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D14<DATE(YEAR(Account!$J$2),6,1),$D14>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I14<FctrChngDts!$A$2,$J14<FctrChngDts!$A$2),AND($I14>=FctrChngDts!$B$2,$J14>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I14<FctrChngDts!$A$2,$J14>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I14>=FctrChngDts!$A$2,$J14<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I14<FctrChngDts!$B$2,$J14>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K14<FctrChngDts!$A$2,$L14<FctrChngDts!$A$2),AND($K14>=FctrChngDts!$B$2,$L14>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K14<FctrChngDts!$A$2,$L14>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K14>=FctrChngDts!$A$2,$L14<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K14<FctrChngDts!$B$2,$L14>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I14=\"\",$J14=0),0,IF(AND($N14=TRUE,$I14<>0),SUM($J14-$I14+1),IF($O14=TRUE,SUM(FctrChngDts!$A$2-$I14),IF($P14=TRUE,0,IF($Q14=TRUE,SUM($J14-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I14=\"\",$J14=0),0,IF($N14=TRUE,0,IF($O14=TRUE,SUM($J14-FctrChngDts!$A$2+1),IF(AND($P14=TRUE,$I14<>0),SUM($J14-$I14+1),IF($Q14=TRUE,SUM(FctrChngDts!$B$2-$I14),0)))))","v":0},0,{"$f":"IF(OR($K14=\"\",$L14=0),0,IF(AND($R14=TRUE,$K14<>0),SUM($L14-$K14+1),IF($S14=TRUE,SUM(FctrChngDts!$A$2-$K14),IF($T14=TRUE,0,IF($U14=TRUE,SUM($L14-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K14=\"\",$L14=0),0,IF($R14=TRUE,0,IF($S14=TRUE,SUM($L14-FctrChngDts!$A$2+1),IF(AND($T14=TRUE,$K14<>0),SUM($L14-$K14+1),IF($U14=TRUE,SUM(FctrChngDts!$B$2-$K14),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Tenant!$A14:$J513,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR14=FALSE,VLOOKUP($AQ14,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ14,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR14=FALSE,VLOOKUP($AQ14,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ14,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR14=FALSE,VLOOKUP($AQ14,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ14,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR14=FALSE,VLOOKUP($AQ14,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ14,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Tenant!$A14:$J513,6,FALSE)","v":0},{"$f":"VLOOKUP($A14,Tenant!$A14:$J513,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG14=FALSE,0,IF($DQ14=TRUE,SUM($BS14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS14*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DQ14=TRUE,SUM($BT14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT14*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DQ14=TRUE,SUM($BU14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU14*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DQ14=TRUE,SUM($BV14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DQ14=TRUE,SUM($BW14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW14*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DQ14=TRUE,SUM($BX14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX14*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN14=FALSE,0,ROUND(SUM($BY14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP14=FALSE,0,ROUND(SUM($X14*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY14=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X14),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X14)),2)","v":0},0,false,{"$f":"ROUND(IF($CT14=FALSE,0,IF($DU14=TRUE,SUM($BZ14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ14*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT14=FALSE,0,IF($DU14=TRUE,SUM($CA14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA14*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT14=FALSE,0,IF($DU14=TRUE,SUM($CB14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB14*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT14=FALSE,0,IF($DU14=TRUE,SUM($CC14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC14*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT14=FALSE,0,IF($DU14=TRUE,SUM($CD14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD14*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT14=FALSE,0,IF($DU14=TRUE,SUM($CE14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE14*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA14=FALSE,0,ROUND(SUM($CF14*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC14=FALSE,0,ROUND(SUM($AA14*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY14=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA14),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA14)),2)","v":0},0,0,{"$f":"SUM($DG14*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG14*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH14,IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI14,$DG14))","v":0},0,false,0,false,0,{"$f":"IF(AND($X14>0,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ14=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH14:$CM14,$CQ14,$DZ14,$EF14,$EN14:$ES14)-SUM($BY14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH14:$CM14,$CQ14,$DZ14,$EF14,$EH14:$EM14)-SUM($BY14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X14>0,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS14=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH14:$CM14,$CO14,$CQ14,$CU14:$CZ14,$DB14,$DD14,$DZ14,$EB14,$ED14,$EF14,$EN14:$ES14,$FC14,$FE14,$FG14,$FI14,$FQ14:$FV14)/$AD14*$X14)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH14:$CM14,$CO14,$CQ14,$CU14:$CZ14,$DB14,$DD14,$DZ14,$EB14,$ED14,$EF14,$EH14:$EM14,$FC14,$FE14,$FG14,$FI14,$FK14:$FP14)/$AD14*$X14)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA14>0,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU14=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU14:$CZ14,$DD14,$DZ14,$FI14,$FQ14:$FV14)-SUM($CF14*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU14:$CZ14,$DD14,$DZ14,$FI14,$FK14:$FP14)-SUM($CF14*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA14>0,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW14=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH14:$CM14,$CO14,$CQ14,$CU14:$CZ14,$DB14,$DD14,$DZ14,$EB14,$ED14,$EF14,$EN14:$ES14,$FC14,$FE14,$FG14,$FI14,$FQ14:$FV14)/$AD14*$AA14)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH14:$CM14,$CO14,$CQ14,$CU14:$CZ14,$DB14,$DD14,$DZ14,$EB14,$ED14,$EF14,$EH14:$EM14,$FC14,$FE14,$FG14,$FI14,$FK14:$FP14)/$AD14*$AA14)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E14<>\"D-CARE\",Tenant!$F14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY14=FALSE,0,ROUND(SUM($AE14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA14=FALSE,0,SUM($BY14*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X14>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC14=FALSE,0,SUM($BY14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X14>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE14=TRUE,$X14>0),SUM($BY14*Account!$T$2),0)","v":0},{"$f":"IF(AND($X14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG14=FALSE,0,ROUND(SUM($BS14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG14=FALSE,0,ROUND(SUM($BT14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG14=FALSE,0,ROUND(SUM($BU14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG14=FALSE,0,ROUND(SUM($BV14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG14=FALSE,0,ROUND(SUM($BW14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG14=FALSE,0,ROUND(SUM($BX14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H14/$AD14*$X14),2),0)","v":0},{"$f":"ROUND(SUM($EU14*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET14=FALSE,$EV14,ROUND(MAX(0,SUM(SUM($EN14:$ES14)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY14=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I14","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ14*Account!$AA$2),SUM($EZ14*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E14<>\"D-CARE\",Tenant!$F14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB14=FALSE,0,ROUND(SUM($AF14*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD14=FALSE,0,SUM($CF14*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA14>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF14=FALSE,0,SUM($CF14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA14>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH14=TRUE,$AA14>0),SUM($CF14*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ14=FALSE,0,ROUND(SUM($BZ14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ14=FALSE,0,ROUND(SUM($CA14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ14=FALSE,0,ROUND(SUM($CB14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ14=FALSE,0,ROUND(SUM($CC14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ14=FALSE,0,ROUND(SUM($CD14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ14=FALSE,0,ROUND(SUM($CE14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H14/$AD14*$AA14),2),0)","v":0},{"$f":"ROUND(SUM($FX14*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW14=FALSE,$FY14,ROUND(MAX(0,SUM(SUM($FQ14:$FV14)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB14=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I14","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC14*Account!$AA$2),SUM($GC14*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D14<=FctrChngDts!$B$14,$E14>FctrChngDts!$B$14),AND($D14<=FctrChngDts!$C$14,$E14>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE14=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH14:$GJ14))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO14,$DB14,$GH14:$GJ14))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG14,$GK14,$GN14,$DR14,$DT14,$DV14,$DX14),IF(Account!$Q$2=TRUE,SUM($GG14,$GL14,$GN14,$DR14,$DT14,$DV14,$DX14),SUM($GG14,$GK14,$GL14,$GM14,$GN14,$DR14,$DT14,$DV14,$DX14)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D14,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,8,FALSE)=TRUE,$GO14<0),0,SUM(SUM(SUM($GO14/$AD14*$GP14)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,8,FALSE)=TRUE,$GO14<0),0,SUM(SUM(SUM($GO14/$AD14*$GQ14)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG14,$CO14,$DB14,$GM14)/$AD14)*$X14*FctrChngDts!$B$15),SUM(SUM(SUM($DG14,$CO14,$DB14,$GH14:$GJ14)/$AD14)*$X14*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG14,$CO14,$DB14,$GM14)/$AD14)*$AA14*FctrChngDts!$B$15),SUM(SUM(SUM($DG14,$CO14,$DB14,$GH14:$GJ14)/$AD14)*$AA14*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E14),$AD14,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D14,FctrChngDts!$C$17<=$E14),_xlfn.DAYS($D14,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E14),$AD14,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D14,FctrChngDts!$C$19<=$E14),_xlfn.DAYS($D14,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY14*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY14*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ14*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ14*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D14,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF14*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG14*Account!$AA$2)),2)","v":0}]
[14,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G15),0,IF($F15<=$G15,SUM($G15-$F15),IF($F15>$G15,SUM((Account!$L$2-$F15)+$G15+1))))","v":0},{"$f":"IF(AND($D15>=FctrChngDts!$C$2,$D15<=FctrChngDts!$D$2),$D15,\"\")","v":""},{"$f":"IF($I15=\"\",\"\",IF($E15<=FctrChngDts!$D$2,$E15,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D15<FctrChngDts!$E$2,$E15<FctrChngDts!$E$2),AND($D15>=FctrChngDts!$F$2,$E15>=FctrChngDts!$F$2)),\"\",IF(AND($D15>=FctrChngDts!$E$2,$D15<=FctrChngDts!$F$2),$D15,FctrChngDts!$E$2))","v":""},{"$f":"IF($K15=\"\",\"\",IF(AND($J15=$K15,$E15>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K15=$J15,$E15,IF(AND($E15>=FctrChngDts!$E$2,$E15<=FctrChngDts!$F$2),$E15,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D15<DATE(YEAR(Account!$J$2),6,1),$D15>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I15<FctrChngDts!$A$2,$J15<FctrChngDts!$A$2),AND($I15>=FctrChngDts!$B$2,$J15>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I15<FctrChngDts!$A$2,$J15>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I15>=FctrChngDts!$A$2,$J15<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I15<FctrChngDts!$B$2,$J15>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K15<FctrChngDts!$A$2,$L15<FctrChngDts!$A$2),AND($K15>=FctrChngDts!$B$2,$L15>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K15<FctrChngDts!$A$2,$L15>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K15>=FctrChngDts!$A$2,$L15<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K15<FctrChngDts!$B$2,$L15>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I15=\"\",$J15=0),0,IF(AND($N15=TRUE,$I15<>0),SUM($J15-$I15+1),IF($O15=TRUE,SUM(FctrChngDts!$A$2-$I15),IF($P15=TRUE,0,IF($Q15=TRUE,SUM($J15-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I15=\"\",$J15=0),0,IF($N15=TRUE,0,IF($O15=TRUE,SUM($J15-FctrChngDts!$A$2+1),IF(AND($P15=TRUE,$I15<>0),SUM($J15-$I15+1),IF($Q15=TRUE,SUM(FctrChngDts!$B$2-$I15),0)))))","v":0},0,{"$f":"IF(OR($K15=\"\",$L15=0),0,IF(AND($R15=TRUE,$K15<>0),SUM($L15-$K15+1),IF($S15=TRUE,SUM(FctrChngDts!$A$2-$K15),IF($T15=TRUE,0,IF($U15=TRUE,SUM($L15-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K15=\"\",$L15=0),0,IF($R15=TRUE,0,IF($S15=TRUE,SUM($L15-FctrChngDts!$A$2+1),IF(AND($T15=TRUE,$K15<>0),SUM($L15-$K15+1),IF($U15=TRUE,SUM(FctrChngDts!$B$2-$K15),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($AH15:$AI15)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A15,Tenant!$A15:$J514,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR15=FALSE,VLOOKUP($AQ15,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ15,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR15=FALSE,VLOOKUP($AQ15,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ15,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR15=FALSE,VLOOKUP($AQ15,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ15,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR15=FALSE,VLOOKUP($AQ15,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ15,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A15,Tenant!$A15:$J514,6,FALSE)","v":0},{"$f":"VLOOKUP($A15,Tenant!$A15:$J514,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG15=FALSE,0,IF($DQ15=TRUE,SUM($BS15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS15*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DQ15=TRUE,SUM($BT15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT15*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DQ15=TRUE,SUM($BU15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU15*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DQ15=TRUE,SUM($BV15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DQ15=TRUE,SUM($BW15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW15*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DQ15=TRUE,SUM($BX15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX15*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN15=FALSE,0,ROUND(SUM($BY15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP15=FALSE,0,ROUND(SUM($X15*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY15=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X15),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X15)),2)","v":0},0,false,{"$f":"ROUND(IF($CT15=FALSE,0,IF($DU15=TRUE,SUM($BZ15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ15*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT15=FALSE,0,IF($DU15=TRUE,SUM($CA15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA15*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT15=FALSE,0,IF($DU15=TRUE,SUM($CB15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB15*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT15=FALSE,0,IF($DU15=TRUE,SUM($CC15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC15*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT15=FALSE,0,IF($DU15=TRUE,SUM($CD15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD15*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT15=FALSE,0,IF($DU15=TRUE,SUM($CE15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE15*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA15=FALSE,0,ROUND(SUM($CF15*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC15=FALSE,0,ROUND(SUM($AA15*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY15=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA15),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA15)),2)","v":0},0,0,{"$f":"SUM($DG15*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG15*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH15,IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI15,$DG15))","v":0},0,false,0,false,0,{"$f":"IF(AND($X15>0,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ15=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH15:$CM15,$CQ15,$DZ15,$EF15,$EN15:$ES15)-SUM($BY15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH15:$CM15,$CQ15,$DZ15,$EF15,$EH15:$EM15)-SUM($BY15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X15>0,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS15=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH15:$CM15,$CO15,$CQ15,$CU15:$CZ15,$DB15,$DD15,$DZ15,$EB15,$ED15,$EF15,$EN15:$ES15,$FC15,$FE15,$FG15,$FI15,$FQ15:$FV15)/$AD15*$X15)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH15:$CM15,$CO15,$CQ15,$CU15:$CZ15,$DB15,$DD15,$DZ15,$EB15,$ED15,$EF15,$EH15:$EM15,$FC15,$FE15,$FG15,$FI15,$FK15:$FP15)/$AD15*$X15)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA15>0,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU15=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU15:$CZ15,$DD15,$DZ15,$FI15,$FQ15:$FV15)-SUM($CF15*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU15:$CZ15,$DD15,$DZ15,$FI15,$FK15:$FP15)-SUM($CF15*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA15>0,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW15=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH15:$CM15,$CO15,$CQ15,$CU15:$CZ15,$DB15,$DD15,$DZ15,$EB15,$ED15,$EF15,$EN15:$ES15,$FC15,$FE15,$FG15,$FI15,$FQ15:$FV15)/$AD15*$AA15)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH15:$CM15,$CO15,$CQ15,$CU15:$CZ15,$DB15,$DD15,$DZ15,$EB15,$ED15,$EF15,$EH15:$EM15,$FC15,$FE15,$FG15,$FI15,$FK15:$FP15)/$AD15*$AA15)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E15<>\"D-CARE\",Tenant!$F15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY15=FALSE,0,ROUND(SUM($AE15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA15=FALSE,0,SUM($BY15*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X15>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC15=FALSE,0,SUM($BY15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X15>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE15=TRUE,$X15>0),SUM($BY15*Account!$T$2),0)","v":0},{"$f":"IF(AND($X15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG15=FALSE,0,ROUND(SUM($BS15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG15=FALSE,0,ROUND(SUM($BT15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG15=FALSE,0,ROUND(SUM($BU15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG15=FALSE,0,ROUND(SUM($BV15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG15=FALSE,0,ROUND(SUM($BW15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG15=FALSE,0,ROUND(SUM($BX15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H15/$AD15*$X15),2),0)","v":0},{"$f":"ROUND(SUM($EU15*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET15=FALSE,$EV15,ROUND(MAX(0,SUM(SUM($EN15:$ES15)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY15=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I15","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ15*Account!$AA$2),SUM($EZ15*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E15<>\"D-CARE\",Tenant!$F15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB15=FALSE,0,ROUND(SUM($AF15*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD15=FALSE,0,SUM($CF15*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA15>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF15=FALSE,0,SUM($CF15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA15>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH15=TRUE,$AA15>0),SUM($CF15*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ15=FALSE,0,ROUND(SUM($BZ15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ15=FALSE,0,ROUND(SUM($CA15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ15=FALSE,0,ROUND(SUM($CB15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ15=FALSE,0,ROUND(SUM($CC15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ15=FALSE,0,ROUND(SUM($CD15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ15=FALSE,0,ROUND(SUM($CE15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H15/$AD15*$AA15),2),0)","v":0},{"$f":"ROUND(SUM($FX15*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW15=FALSE,$FY15,ROUND(MAX(0,SUM(SUM($FQ15:$FV15)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB15=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I15","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC15*Account!$AA$2),SUM($GC15*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D15<=FctrChngDts!$B$14,$E15>FctrChngDts!$B$14),AND($D15<=FctrChngDts!$C$14,$E15>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE15=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH15:$GJ15))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO15,$DB15,$GH15:$GJ15))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG15,$GK15,$GN15,$DR15,$DT15,$DV15,$DX15),IF(Account!$Q$2=TRUE,SUM($GG15,$GL15,$GN15,$DR15,$DT15,$DV15,$DX15),SUM($GG15,$GK15,$GL15,$GM15,$GN15,$DR15,$DT15,$DV15,$DX15)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D15,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,8,FALSE)=TRUE,$GO15<0),0,SUM(SUM(SUM($GO15/$AD15*$GP15)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,8,FALSE)=TRUE,$GO15<0),0,SUM(SUM(SUM($GO15/$AD15*$GQ15)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG15,$CO15,$DB15,$GM15)/$AD15)*$X15*FctrChngDts!$B$15),SUM(SUM(SUM($DG15,$CO15,$DB15,$GH15:$GJ15)/$AD15)*$X15*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG15,$CO15,$DB15,$GM15)/$AD15)*$AA15*FctrChngDts!$B$15),SUM(SUM(SUM($DG15,$CO15,$DB15,$GH15:$GJ15)/$AD15)*$AA15*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E15),$AD15,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D15,FctrChngDts!$C$17<=$E15),_xlfn.DAYS($D15,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E15),$AD15,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D15,FctrChngDts!$C$19<=$E15),_xlfn.DAYS($D15,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY15*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY15*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ15*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ15*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D15,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF15*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG15*Account!$AA$2)),2)","v":0}]
[15,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G16),0,IF($F16<=$G16,SUM($G16-$F16),IF($F16>$G16,SUM((Account!$L$2-$F16)+$G16+1))))","v":0},{"$f":"IF(AND($D16>=FctrChngDts!$C$2,$D16<=FctrChngDts!$D$2),$D16,\"\")","v":""},{"$f":"IF($I16=\"\",\"\",IF($E16<=FctrChngDts!$D$2,$E16,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D16<FctrChngDts!$E$2,$E16<FctrChngDts!$E$2),AND($D16>=FctrChngDts!$F$2,$E16>=FctrChngDts!$F$2)),\"\",IF(AND($D16>=FctrChngDts!$E$2,$D16<=FctrChngDts!$F$2),$D16,FctrChngDts!$E$2))","v":""},{"$f":"IF($K16=\"\",\"\",IF(AND($J16=$K16,$E16>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K16=$J16,$E16,IF(AND($E16>=FctrChngDts!$E$2,$E16<=FctrChngDts!$F$2),$E16,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D16<DATE(YEAR(Account!$J$2),6,1),$D16>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I16<FctrChngDts!$A$2,$J16<FctrChngDts!$A$2),AND($I16>=FctrChngDts!$B$2,$J16>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I16<FctrChngDts!$A$2,$J16>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I16>=FctrChngDts!$A$2,$J16<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I16<FctrChngDts!$B$2,$J16>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K16<FctrChngDts!$A$2,$L16<FctrChngDts!$A$2),AND($K16>=FctrChngDts!$B$2,$L16>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K16<FctrChngDts!$A$2,$L16>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K16>=FctrChngDts!$A$2,$L16<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K16<FctrChngDts!$B$2,$L16>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I16=\"\",$J16=0),0,IF(AND($N16=TRUE,$I16<>0),SUM($J16-$I16+1),IF($O16=TRUE,SUM(FctrChngDts!$A$2-$I16),IF($P16=TRUE,0,IF($Q16=TRUE,SUM($J16-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I16=\"\",$J16=0),0,IF($N16=TRUE,0,IF($O16=TRUE,SUM($J16-FctrChngDts!$A$2+1),IF(AND($P16=TRUE,$I16<>0),SUM($J16-$I16+1),IF($Q16=TRUE,SUM(FctrChngDts!$B$2-$I16),0)))))","v":0},0,{"$f":"IF(OR($K16=\"\",$L16=0),0,IF(AND($R16=TRUE,$K16<>0),SUM($L16-$K16+1),IF($S16=TRUE,SUM(FctrChngDts!$A$2-$K16),IF($T16=TRUE,0,IF($U16=TRUE,SUM($L16-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K16=\"\",$L16=0),0,IF($R16=TRUE,0,IF($S16=TRUE,SUM($L16-FctrChngDts!$A$2+1),IF(AND($T16=TRUE,$K16<>0),SUM($L16-$K16+1),IF($U16=TRUE,SUM(FctrChngDts!$B$2-$K16),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($AH16:$AI16)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A16,Tenant!$A16:$J515,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR16=FALSE,VLOOKUP($AQ16,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ16,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR16=FALSE,VLOOKUP($AQ16,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ16,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR16=FALSE,VLOOKUP($AQ16,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ16,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR16=FALSE,VLOOKUP($AQ16,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ16,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A16,Tenant!$A16:$J515,6,FALSE)","v":0},{"$f":"VLOOKUP($A16,Tenant!$A16:$J515,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG16=FALSE,0,IF($DQ16=TRUE,SUM($BS16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS16*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DQ16=TRUE,SUM($BT16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT16*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DQ16=TRUE,SUM($BU16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU16*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DQ16=TRUE,SUM($BV16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DQ16=TRUE,SUM($BW16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW16*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DQ16=TRUE,SUM($BX16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX16*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN16=FALSE,0,ROUND(SUM($BY16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP16=FALSE,0,ROUND(SUM($X16*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY16=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X16),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X16)),2)","v":0},0,false,{"$f":"ROUND(IF($CT16=FALSE,0,IF($DU16=TRUE,SUM($BZ16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ16*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT16=FALSE,0,IF($DU16=TRUE,SUM($CA16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA16*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT16=FALSE,0,IF($DU16=TRUE,SUM($CB16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB16*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT16=FALSE,0,IF($DU16=TRUE,SUM($CC16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC16*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT16=FALSE,0,IF($DU16=TRUE,SUM($CD16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD16*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT16=FALSE,0,IF($DU16=TRUE,SUM($CE16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE16*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA16=FALSE,0,ROUND(SUM($CF16*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC16=FALSE,0,ROUND(SUM($AA16*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY16=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA16),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA16)),2)","v":0},0,0,{"$f":"SUM($DG16*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG16*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH16,IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI16,$DG16))","v":0},0,false,0,false,0,{"$f":"IF(AND($X16>0,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ16=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH16:$CM16,$CQ16,$DZ16,$EF16,$EN16:$ES16)-SUM($BY16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH16:$CM16,$CQ16,$DZ16,$EF16,$EH16:$EM16)-SUM($BY16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X16>0,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS16=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH16:$CM16,$CO16,$CQ16,$CU16:$CZ16,$DB16,$DD16,$DZ16,$EB16,$ED16,$EF16,$EN16:$ES16,$FC16,$FE16,$FG16,$FI16,$FQ16:$FV16)/$AD16*$X16)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH16:$CM16,$CO16,$CQ16,$CU16:$CZ16,$DB16,$DD16,$DZ16,$EB16,$ED16,$EF16,$EH16:$EM16,$FC16,$FE16,$FG16,$FI16,$FK16:$FP16)/$AD16*$X16)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA16>0,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU16=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU16:$CZ16,$DD16,$DZ16,$FI16,$FQ16:$FV16)-SUM($CF16*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU16:$CZ16,$DD16,$DZ16,$FI16,$FK16:$FP16)-SUM($CF16*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA16>0,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW16=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH16:$CM16,$CO16,$CQ16,$CU16:$CZ16,$DB16,$DD16,$DZ16,$EB16,$ED16,$EF16,$EN16:$ES16,$FC16,$FE16,$FG16,$FI16,$FQ16:$FV16)/$AD16*$AA16)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH16:$CM16,$CO16,$CQ16,$CU16:$CZ16,$DB16,$DD16,$DZ16,$EB16,$ED16,$EF16,$EH16:$EM16,$FC16,$FE16,$FG16,$FI16,$FK16:$FP16)/$AD16*$AA16)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E16<>\"D-CARE\",Tenant!$F16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY16=FALSE,0,ROUND(SUM($AE16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA16=FALSE,0,SUM($BY16*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X16>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC16=FALSE,0,SUM($BY16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X16>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE16=TRUE,$X16>0),SUM($BY16*Account!$T$2),0)","v":0},{"$f":"IF(AND($X16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG16=FALSE,0,ROUND(SUM($BS16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG16=FALSE,0,ROUND(SUM($BT16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG16=FALSE,0,ROUND(SUM($BU16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG16=FALSE,0,ROUND(SUM($BV16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG16=FALSE,0,ROUND(SUM($BW16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG16=FALSE,0,ROUND(SUM($BX16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H16/$AD16*$X16),2),0)","v":0},{"$f":"ROUND(SUM($EU16*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET16=FALSE,$EV16,ROUND(MAX(0,SUM(SUM($EN16:$ES16)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY16=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I16","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ16*Account!$AA$2),SUM($EZ16*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E16<>\"D-CARE\",Tenant!$F16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB16=FALSE,0,ROUND(SUM($AF16*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD16=FALSE,0,SUM($CF16*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA16>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF16=FALSE,0,SUM($CF16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA16>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH16=TRUE,$AA16>0),SUM($CF16*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ16=FALSE,0,ROUND(SUM($BZ16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ16=FALSE,0,ROUND(SUM($CA16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ16=FALSE,0,ROUND(SUM($CB16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ16=FALSE,0,ROUND(SUM($CC16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ16=FALSE,0,ROUND(SUM($CD16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ16=FALSE,0,ROUND(SUM($CE16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H16/$AD16*$AA16),2),0)","v":0},{"$f":"ROUND(SUM($FX16*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW16=FALSE,$FY16,ROUND(MAX(0,SUM(SUM($FQ16:$FV16)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB16=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I16","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC16*Account!$AA$2),SUM($GC16*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D16<=FctrChngDts!$B$14,$E16>FctrChngDts!$B$14),AND($D16<=FctrChngDts!$C$14,$E16>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE16=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH16:$GJ16))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO16,$DB16,$GH16:$GJ16))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG16,$GK16,$GN16,$DR16,$DT16,$DV16,$DX16),IF(Account!$Q$2=TRUE,SUM($GG16,$GL16,$GN16,$DR16,$DT16,$DV16,$DX16),SUM($GG16,$GK16,$GL16,$GM16,$GN16,$DR16,$DT16,$DV16,$DX16)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D16,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,8,FALSE)=TRUE,$GO16<0),0,SUM(SUM(SUM($GO16/$AD16*$GP16)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,8,FALSE)=TRUE,$GO16<0),0,SUM(SUM(SUM($GO16/$AD16*$GQ16)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG16,$CO16,$DB16,$GM16)/$AD16)*$X16*FctrChngDts!$B$15),SUM(SUM(SUM($DG16,$CO16,$DB16,$GH16:$GJ16)/$AD16)*$X16*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG16,$CO16,$DB16,$GM16)/$AD16)*$AA16*FctrChngDts!$B$15),SUM(SUM(SUM($DG16,$CO16,$DB16,$GH16:$GJ16)/$AD16)*$AA16*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E16),$AD16,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D16,FctrChngDts!$C$17<=$E16),_xlfn.DAYS($D16,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E16),$AD16,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D16,FctrChngDts!$C$19<=$E16),_xlfn.DAYS($D16,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY16*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY16*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ16*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ16*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D16,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF16*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG16*Account!$AA$2)),2)","v":0}]
[16,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G17),0,IF($F17<=$G17,SUM($G17-$F17),IF($F17>$G17,SUM((Account!$L$2-$F17)+$G17+1))))","v":0},{"$f":"IF(AND($D17>=FctrChngDts!$C$2,$D17<=FctrChngDts!$D$2),$D17,\"\")","v":""},{"$f":"IF($I17=\"\",\"\",IF($E17<=FctrChngDts!$D$2,$E17,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D17<FctrChngDts!$E$2,$E17<FctrChngDts!$E$2),AND($D17>=FctrChngDts!$F$2,$E17>=FctrChngDts!$F$2)),\"\",IF(AND($D17>=FctrChngDts!$E$2,$D17<=FctrChngDts!$F$2),$D17,FctrChngDts!$E$2))","v":""},{"$f":"IF($K17=\"\",\"\",IF(AND($J17=$K17,$E17>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K17=$J17,$E17,IF(AND($E17>=FctrChngDts!$E$2,$E17<=FctrChngDts!$F$2),$E17,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D17<DATE(YEAR(Account!$J$2),6,1),$D17>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I17<FctrChngDts!$A$2,$J17<FctrChngDts!$A$2),AND($I17>=FctrChngDts!$B$2,$J17>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I17<FctrChngDts!$A$2,$J17>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I17>=FctrChngDts!$A$2,$J17<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I17<FctrChngDts!$B$2,$J17>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K17<FctrChngDts!$A$2,$L17<FctrChngDts!$A$2),AND($K17>=FctrChngDts!$B$2,$L17>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K17<FctrChngDts!$A$2,$L17>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K17>=FctrChngDts!$A$2,$L17<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K17<FctrChngDts!$B$2,$L17>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I17=\"\",$J17=0),0,IF(AND($N17=TRUE,$I17<>0),SUM($J17-$I17+1),IF($O17=TRUE,SUM(FctrChngDts!$A$2-$I17),IF($P17=TRUE,0,IF($Q17=TRUE,SUM($J17-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I17=\"\",$J17=0),0,IF($N17=TRUE,0,IF($O17=TRUE,SUM($J17-FctrChngDts!$A$2+1),IF(AND($P17=TRUE,$I17<>0),SUM($J17-$I17+1),IF($Q17=TRUE,SUM(FctrChngDts!$B$2-$I17),0)))))","v":0},0,{"$f":"IF(OR($K17=\"\",$L17=0),0,IF(AND($R17=TRUE,$K17<>0),SUM($L17-$K17+1),IF($S17=TRUE,SUM(FctrChngDts!$A$2-$K17),IF($T17=TRUE,0,IF($U17=TRUE,SUM($L17-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K17=\"\",$L17=0),0,IF($R17=TRUE,0,IF($S17=TRUE,SUM($L17-FctrChngDts!$A$2+1),IF(AND($T17=TRUE,$K17<>0),SUM($L17-$K17+1),IF($U17=TRUE,SUM(FctrChngDts!$B$2-$K17),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A17,Tenant!$A17:$J516,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR17=FALSE,VLOOKUP($AQ17,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ17,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR17=FALSE,VLOOKUP($AQ17,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ17,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR17=FALSE,VLOOKUP($AQ17,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ17,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR17=FALSE,VLOOKUP($AQ17,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ17,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A17,Tenant!$A17:$J516,6,FALSE)","v":0},{"$f":"VLOOKUP($A17,Tenant!$A17:$J516,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG17=FALSE,0,IF($DQ17=TRUE,SUM($BS17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS17*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DQ17=TRUE,SUM($BT17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT17*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DQ17=TRUE,SUM($BU17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU17*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DQ17=TRUE,SUM($BV17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DQ17=TRUE,SUM($BW17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW17*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DQ17=TRUE,SUM($BX17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX17*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN17=FALSE,0,ROUND(SUM($BY17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP17=FALSE,0,ROUND(SUM($X17*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY17=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X17),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X17)),2)","v":0},0,false,{"$f":"ROUND(IF($CT17=FALSE,0,IF($DU17=TRUE,SUM($BZ17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ17*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT17=FALSE,0,IF($DU17=TRUE,SUM($CA17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA17*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT17=FALSE,0,IF($DU17=TRUE,SUM($CB17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB17*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT17=FALSE,0,IF($DU17=TRUE,SUM($CC17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC17*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT17=FALSE,0,IF($DU17=TRUE,SUM($CD17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD17*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT17=FALSE,0,IF($DU17=TRUE,SUM($CE17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE17*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA17=FALSE,0,ROUND(SUM($CF17*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC17=FALSE,0,ROUND(SUM($AA17*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY17=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA17),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA17)),2)","v":0},0,0,{"$f":"SUM($DG17*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG17*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH17,IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI17,$DG17))","v":0},0,false,0,false,0,{"$f":"IF(AND($X17>0,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ17=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH17:$CM17,$CQ17,$DZ17,$EF17,$EN17:$ES17)-SUM($BY17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH17:$CM17,$CQ17,$DZ17,$EF17,$EH17:$EM17)-SUM($BY17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X17>0,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS17=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH17:$CM17,$CO17,$CQ17,$CU17:$CZ17,$DB17,$DD17,$DZ17,$EB17,$ED17,$EF17,$EN17:$ES17,$FC17,$FE17,$FG17,$FI17,$FQ17:$FV17)/$AD17*$X17)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH17:$CM17,$CO17,$CQ17,$CU17:$CZ17,$DB17,$DD17,$DZ17,$EB17,$ED17,$EF17,$EH17:$EM17,$FC17,$FE17,$FG17,$FI17,$FK17:$FP17)/$AD17*$X17)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA17>0,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU17=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU17:$CZ17,$DD17,$DZ17,$FI17,$FQ17:$FV17)-SUM($CF17*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU17:$CZ17,$DD17,$DZ17,$FI17,$FK17:$FP17)-SUM($CF17*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA17>0,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW17=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH17:$CM17,$CO17,$CQ17,$CU17:$CZ17,$DB17,$DD17,$DZ17,$EB17,$ED17,$EF17,$EN17:$ES17,$FC17,$FE17,$FG17,$FI17,$FQ17:$FV17)/$AD17*$AA17)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH17:$CM17,$CO17,$CQ17,$CU17:$CZ17,$DB17,$DD17,$DZ17,$EB17,$ED17,$EF17,$EH17:$EM17,$FC17,$FE17,$FG17,$FI17,$FK17:$FP17)/$AD17*$AA17)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E17<>\"D-CARE\",Tenant!$F17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY17=FALSE,0,ROUND(SUM($AE17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA17=FALSE,0,SUM($BY17*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X17>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC17=FALSE,0,SUM($BY17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X17>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE17=TRUE,$X17>0),SUM($BY17*Account!$T$2),0)","v":0},{"$f":"IF(AND($X17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG17=FALSE,0,ROUND(SUM($BS17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG17=FALSE,0,ROUND(SUM($BT17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG17=FALSE,0,ROUND(SUM($BU17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG17=FALSE,0,ROUND(SUM($BV17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG17=FALSE,0,ROUND(SUM($BW17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG17=FALSE,0,ROUND(SUM($BX17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H17/$AD17*$X17),2),0)","v":0},{"$f":"ROUND(SUM($EU17*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET17=FALSE,$EV17,ROUND(MAX(0,SUM(SUM($EN17:$ES17)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY17=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I17","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ17*Account!$AA$2),SUM($EZ17*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E17<>\"D-CARE\",Tenant!$F17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB17=FALSE,0,ROUND(SUM($AF17*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD17=FALSE,0,SUM($CF17*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA17>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF17=FALSE,0,SUM($CF17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA17>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH17=TRUE,$AA17>0),SUM($CF17*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ17=FALSE,0,ROUND(SUM($BZ17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ17=FALSE,0,ROUND(SUM($CA17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ17=FALSE,0,ROUND(SUM($CB17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ17=FALSE,0,ROUND(SUM($CC17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ17=FALSE,0,ROUND(SUM($CD17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ17=FALSE,0,ROUND(SUM($CE17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H17/$AD17*$AA17),2),0)","v":0},{"$f":"ROUND(SUM($FX17*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW17=FALSE,$FY17,ROUND(MAX(0,SUM(SUM($FQ17:$FV17)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB17=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I17","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC17*Account!$AA$2),SUM($GC17*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D17<=FctrChngDts!$B$14,$E17>FctrChngDts!$B$14),AND($D17<=FctrChngDts!$C$14,$E17>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE17=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH17:$GJ17))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO17,$DB17,$GH17:$GJ17))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG17,$GK17,$GN17,$DR17,$DT17,$DV17,$DX17),IF(Account!$Q$2=TRUE,SUM($GG17,$GL17,$GN17,$DR17,$DT17,$DV17,$DX17),SUM($GG17,$GK17,$GL17,$GM17,$GN17,$DR17,$DT17,$DV17,$DX17)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D17,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,8,FALSE)=TRUE,$GO17<0),0,SUM(SUM(SUM($GO17/$AD17*$GP17)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,8,FALSE)=TRUE,$GO17<0),0,SUM(SUM(SUM($GO17/$AD17*$GQ17)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG17,$CO17,$DB17,$GM17)/$AD17)*$X17*FctrChngDts!$B$15),SUM(SUM(SUM($DG17,$CO17,$DB17,$GH17:$GJ17)/$AD17)*$X17*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG17,$CO17,$DB17,$GM17)/$AD17)*$AA17*FctrChngDts!$B$15),SUM(SUM(SUM($DG17,$CO17,$DB17,$GH17:$GJ17)/$AD17)*$AA17*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E17),$AD17,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D17,FctrChngDts!$C$17<=$E17),_xlfn.DAYS($D17,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E17),$AD17,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D17,FctrChngDts!$C$19<=$E17),_xlfn.DAYS($D17,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY17*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY17*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ17*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ17*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D17,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF17*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG17*Account!$AA$2)),2)","v":0}]
[17,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G18),0,IF($F18<=$G18,SUM($G18-$F18),IF($F18>$G18,SUM((Account!$L$2-$F18)+$G18+1))))","v":0},{"$f":"IF(AND($D18>=FctrChngDts!$C$2,$D18<=FctrChngDts!$D$2),$D18,\"\")","v":""},{"$f":"IF($I18=\"\",\"\",IF($E18<=FctrChngDts!$D$2,$E18,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D18<FctrChngDts!$E$2,$E18<FctrChngDts!$E$2),AND($D18>=FctrChngDts!$F$2,$E18>=FctrChngDts!$F$2)),\"\",IF(AND($D18>=FctrChngDts!$E$2,$D18<=FctrChngDts!$F$2),$D18,FctrChngDts!$E$2))","v":""},{"$f":"IF($K18=\"\",\"\",IF(AND($J18=$K18,$E18>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K18=$J18,$E18,IF(AND($E18>=FctrChngDts!$E$2,$E18<=FctrChngDts!$F$2),$E18,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D18<DATE(YEAR(Account!$J$2),6,1),$D18>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I18<FctrChngDts!$A$2,$J18<FctrChngDts!$A$2),AND($I18>=FctrChngDts!$B$2,$J18>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I18<FctrChngDts!$A$2,$J18>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I18>=FctrChngDts!$A$2,$J18<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I18<FctrChngDts!$B$2,$J18>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K18<FctrChngDts!$A$2,$L18<FctrChngDts!$A$2),AND($K18>=FctrChngDts!$B$2,$L18>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K18<FctrChngDts!$A$2,$L18>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K18>=FctrChngDts!$A$2,$L18<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K18<FctrChngDts!$B$2,$L18>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I18=\"\",$J18=0),0,IF(AND($N18=TRUE,$I18<>0),SUM($J18-$I18+1),IF($O18=TRUE,SUM(FctrChngDts!$A$2-$I18),IF($P18=TRUE,0,IF($Q18=TRUE,SUM($J18-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I18=\"\",$J18=0),0,IF($N18=TRUE,0,IF($O18=TRUE,SUM($J18-FctrChngDts!$A$2+1),IF(AND($P18=TRUE,$I18<>0),SUM($J18-$I18+1),IF($Q18=TRUE,SUM(FctrChngDts!$B$2-$I18),0)))))","v":0},0,{"$f":"IF(OR($K18=\"\",$L18=0),0,IF(AND($R18=TRUE,$K18<>0),SUM($L18-$K18+1),IF($S18=TRUE,SUM(FctrChngDts!$A$2-$K18),IF($T18=TRUE,0,IF($U18=TRUE,SUM($L18-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K18=\"\",$L18=0),0,IF($R18=TRUE,0,IF($S18=TRUE,SUM($L18-FctrChngDts!$A$2+1),IF(AND($T18=TRUE,$K18<>0),SUM($L18-$K18+1),IF($U18=TRUE,SUM(FctrChngDts!$B$2-$K18),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A18,Tenant!$A18:$J517,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR18=FALSE,VLOOKUP($AQ18,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ18,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR18=FALSE,VLOOKUP($AQ18,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ18,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR18=FALSE,VLOOKUP($AQ18,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ18,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR18=FALSE,VLOOKUP($AQ18,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ18,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A18,Tenant!$A18:$J517,6,FALSE)","v":0},{"$f":"VLOOKUP($A18,Tenant!$A18:$J517,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG18=FALSE,0,IF($DQ18=TRUE,SUM($BS18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS18*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DQ18=TRUE,SUM($BT18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT18*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DQ18=TRUE,SUM($BU18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU18*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DQ18=TRUE,SUM($BV18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DQ18=TRUE,SUM($BW18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW18*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DQ18=TRUE,SUM($BX18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX18*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN18=FALSE,0,ROUND(SUM($BY18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP18=FALSE,0,ROUND(SUM($X18*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY18=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X18),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X18)),2)","v":0},0,false,{"$f":"ROUND(IF($CT18=FALSE,0,IF($DU18=TRUE,SUM($BZ18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ18*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT18=FALSE,0,IF($DU18=TRUE,SUM($CA18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA18*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT18=FALSE,0,IF($DU18=TRUE,SUM($CB18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB18*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT18=FALSE,0,IF($DU18=TRUE,SUM($CC18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC18*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT18=FALSE,0,IF($DU18=TRUE,SUM($CD18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD18*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT18=FALSE,0,IF($DU18=TRUE,SUM($CE18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE18*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA18=FALSE,0,ROUND(SUM($CF18*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC18=FALSE,0,ROUND(SUM($AA18*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY18=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA18),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA18)),2)","v":0},0,0,{"$f":"SUM($DG18*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG18*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH18,IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI18,$DG18))","v":0},0,false,0,false,0,{"$f":"IF(AND($X18>0,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ18=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH18:$CM18,$CQ18,$DZ18,$EF18,$EN18:$ES18)-SUM($BY18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH18:$CM18,$CQ18,$DZ18,$EF18,$EH18:$EM18)-SUM($BY18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X18>0,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS18=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH18:$CM18,$CO18,$CQ18,$CU18:$CZ18,$DB18,$DD18,$DZ18,$EB18,$ED18,$EF18,$EN18:$ES18,$FC18,$FE18,$FG18,$FI18,$FQ18:$FV18)/$AD18*$X18)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH18:$CM18,$CO18,$CQ18,$CU18:$CZ18,$DB18,$DD18,$DZ18,$EB18,$ED18,$EF18,$EH18:$EM18,$FC18,$FE18,$FG18,$FI18,$FK18:$FP18)/$AD18*$X18)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA18>0,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU18=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU18:$CZ18,$DD18,$DZ18,$FI18,$FQ18:$FV18)-SUM($CF18*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU18:$CZ18,$DD18,$DZ18,$FI18,$FK18:$FP18)-SUM($CF18*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA18>0,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW18=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH18:$CM18,$CO18,$CQ18,$CU18:$CZ18,$DB18,$DD18,$DZ18,$EB18,$ED18,$EF18,$EN18:$ES18,$FC18,$FE18,$FG18,$FI18,$FQ18:$FV18)/$AD18*$AA18)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH18:$CM18,$CO18,$CQ18,$CU18:$CZ18,$DB18,$DD18,$DZ18,$EB18,$ED18,$EF18,$EH18:$EM18,$FC18,$FE18,$FG18,$FI18,$FK18:$FP18)/$AD18*$AA18)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E18<>\"D-CARE\",Tenant!$F18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY18=FALSE,0,ROUND(SUM($AE18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA18=FALSE,0,SUM($BY18*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X18>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC18=FALSE,0,SUM($BY18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X18>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE18=TRUE,$X18>0),SUM($BY18*Account!$T$2),0)","v":0},{"$f":"IF(AND($X18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG18=FALSE,0,ROUND(SUM($BS18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG18=FALSE,0,ROUND(SUM($BT18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG18=FALSE,0,ROUND(SUM($BU18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG18=FALSE,0,ROUND(SUM($BV18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG18=FALSE,0,ROUND(SUM($BW18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG18=FALSE,0,ROUND(SUM($BX18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H18/$AD18*$X18),2),0)","v":0},{"$f":"ROUND(SUM($EU18*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET18=FALSE,$EV18,ROUND(MAX(0,SUM(SUM($EN18:$ES18)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY18=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I18","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ18*Account!$AA$2),SUM($EZ18*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E18<>\"D-CARE\",Tenant!$F18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB18=FALSE,0,ROUND(SUM($AF18*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD18=FALSE,0,SUM($CF18*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA18>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF18=FALSE,0,SUM($CF18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA18>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH18=TRUE,$AA18>0),SUM($CF18*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ18=FALSE,0,ROUND(SUM($BZ18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ18=FALSE,0,ROUND(SUM($CA18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ18=FALSE,0,ROUND(SUM($CB18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ18=FALSE,0,ROUND(SUM($CC18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ18=FALSE,0,ROUND(SUM($CD18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ18=FALSE,0,ROUND(SUM($CE18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H18/$AD18*$AA18),2),0)","v":0},{"$f":"ROUND(SUM($FX18*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW18=FALSE,$FY18,ROUND(MAX(0,SUM(SUM($FQ18:$FV18)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB18=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I18","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC18*Account!$AA$2),SUM($GC18*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D18<=FctrChngDts!$B$14,$E18>FctrChngDts!$B$14),AND($D18<=FctrChngDts!$C$14,$E18>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE18=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH18:$GJ18))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO18,$DB18,$GH18:$GJ18))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG18,$GK18,$GN18,$DR18,$DT18,$DV18,$DX18),IF(Account!$Q$2=TRUE,SUM($GG18,$GL18,$GN18,$DR18,$DT18,$DV18,$DX18),SUM($GG18,$GK18,$GL18,$GM18,$GN18,$DR18,$DT18,$DV18,$DX18)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D18,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,8,FALSE)=TRUE,$GO18<0),0,SUM(SUM(SUM($GO18/$AD18*$GP18)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,8,FALSE)=TRUE,$GO18<0),0,SUM(SUM(SUM($GO18/$AD18*$GQ18)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG18,$CO18,$DB18,$GM18)/$AD18)*$X18*FctrChngDts!$B$15),SUM(SUM(SUM($DG18,$CO18,$DB18,$GH18:$GJ18)/$AD18)*$X18*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG18,$CO18,$DB18,$GM18)/$AD18)*$AA18*FctrChngDts!$B$15),SUM(SUM(SUM($DG18,$CO18,$DB18,$GH18:$GJ18)/$AD18)*$AA18*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E18),$AD18,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D18,FctrChngDts!$C$17<=$E18),_xlfn.DAYS($D18,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E18),$AD18,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D18,FctrChngDts!$C$19<=$E18),_xlfn.DAYS($D18,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY18*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY18*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ18*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ18*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D18,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF18*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG18*Account!$AA$2)),2)","v":0}]
[18,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G19),0,IF($F19<=$G19,SUM($G19-$F19),IF($F19>$G19,SUM((Account!$L$2-$F19)+$G19+1))))","v":0},{"$f":"IF(AND($D19>=FctrChngDts!$C$2,$D19<=FctrChngDts!$D$2),$D19,\"\")","v":""},{"$f":"IF($I19=\"\",\"\",IF($E19<=FctrChngDts!$D$2,$E19,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D19<FctrChngDts!$E$2,$E19<FctrChngDts!$E$2),AND($D19>=FctrChngDts!$F$2,$E19>=FctrChngDts!$F$2)),\"\",IF(AND($D19>=FctrChngDts!$E$2,$D19<=FctrChngDts!$F$2),$D19,FctrChngDts!$E$2))","v":""},{"$f":"IF($K19=\"\",\"\",IF(AND($J19=$K19,$E19>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K19=$J19,$E19,IF(AND($E19>=FctrChngDts!$E$2,$E19<=FctrChngDts!$F$2),$E19,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D19<DATE(YEAR(Account!$J$2),6,1),$D19>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I19<FctrChngDts!$A$2,$J19<FctrChngDts!$A$2),AND($I19>=FctrChngDts!$B$2,$J19>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I19<FctrChngDts!$A$2,$J19>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I19>=FctrChngDts!$A$2,$J19<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I19<FctrChngDts!$B$2,$J19>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K19<FctrChngDts!$A$2,$L19<FctrChngDts!$A$2),AND($K19>=FctrChngDts!$B$2,$L19>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K19<FctrChngDts!$A$2,$L19>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K19>=FctrChngDts!$A$2,$L19<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K19<FctrChngDts!$B$2,$L19>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I19=\"\",$J19=0),0,IF(AND($N19=TRUE,$I19<>0),SUM($J19-$I19+1),IF($O19=TRUE,SUM(FctrChngDts!$A$2-$I19),IF($P19=TRUE,0,IF($Q19=TRUE,SUM($J19-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I19=\"\",$J19=0),0,IF($N19=TRUE,0,IF($O19=TRUE,SUM($J19-FctrChngDts!$A$2+1),IF(AND($P19=TRUE,$I19<>0),SUM($J19-$I19+1),IF($Q19=TRUE,SUM(FctrChngDts!$B$2-$I19),0)))))","v":0},0,{"$f":"IF(OR($K19=\"\",$L19=0),0,IF(AND($R19=TRUE,$K19<>0),SUM($L19-$K19+1),IF($S19=TRUE,SUM(FctrChngDts!$A$2-$K19),IF($T19=TRUE,0,IF($U19=TRUE,SUM($L19-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K19=\"\",$L19=0),0,IF($R19=TRUE,0,IF($S19=TRUE,SUM($L19-FctrChngDts!$A$2+1),IF(AND($T19=TRUE,$K19<>0),SUM($L19-$K19+1),IF($U19=TRUE,SUM(FctrChngDts!$B$2-$K19),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A19,Tenant!$A19:$J518,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR19=FALSE,VLOOKUP($AQ19,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ19,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR19=FALSE,VLOOKUP($AQ19,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ19,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR19=FALSE,VLOOKUP($AQ19,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ19,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR19=FALSE,VLOOKUP($AQ19,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ19,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A19,Tenant!$A19:$J518,6,FALSE)","v":0},{"$f":"VLOOKUP($A19,Tenant!$A19:$J518,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG19=FALSE,0,IF($DQ19=TRUE,SUM($BS19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS19*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DQ19=TRUE,SUM($BT19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT19*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DQ19=TRUE,SUM($BU19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU19*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DQ19=TRUE,SUM($BV19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DQ19=TRUE,SUM($BW19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW19*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DQ19=TRUE,SUM($BX19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX19*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN19=FALSE,0,ROUND(SUM($BY19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP19=FALSE,0,ROUND(SUM($X19*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY19=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X19),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X19)),2)","v":0},0,false,{"$f":"ROUND(IF($CT19=FALSE,0,IF($DU19=TRUE,SUM($BZ19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ19*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT19=FALSE,0,IF($DU19=TRUE,SUM($CA19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA19*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT19=FALSE,0,IF($DU19=TRUE,SUM($CB19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB19*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT19=FALSE,0,IF($DU19=TRUE,SUM($CC19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC19*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT19=FALSE,0,IF($DU19=TRUE,SUM($CD19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD19*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT19=FALSE,0,IF($DU19=TRUE,SUM($CE19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE19*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA19=FALSE,0,ROUND(SUM($CF19*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC19=FALSE,0,ROUND(SUM($AA19*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY19=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA19),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA19)),2)","v":0},0,0,{"$f":"SUM($DG19*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG19*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH19,IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI19,$DG19))","v":0},0,false,0,false,0,{"$f":"IF(AND($X19>0,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ19=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH19:$CM19,$CQ19,$DZ19,$EF19,$EN19:$ES19)-SUM($BY19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH19:$CM19,$CQ19,$DZ19,$EF19,$EH19:$EM19)-SUM($BY19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X19>0,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS19=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH19:$CM19,$CO19,$CQ19,$CU19:$CZ19,$DB19,$DD19,$DZ19,$EB19,$ED19,$EF19,$EN19:$ES19,$FC19,$FE19,$FG19,$FI19,$FQ19:$FV19)/$AD19*$X19)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH19:$CM19,$CO19,$CQ19,$CU19:$CZ19,$DB19,$DD19,$DZ19,$EB19,$ED19,$EF19,$EH19:$EM19,$FC19,$FE19,$FG19,$FI19,$FK19:$FP19)/$AD19*$X19)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA19>0,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU19=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU19:$CZ19,$DD19,$DZ19,$FI19,$FQ19:$FV19)-SUM($CF19*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU19:$CZ19,$DD19,$DZ19,$FI19,$FK19:$FP19)-SUM($CF19*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA19>0,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW19=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH19:$CM19,$CO19,$CQ19,$CU19:$CZ19,$DB19,$DD19,$DZ19,$EB19,$ED19,$EF19,$EN19:$ES19,$FC19,$FE19,$FG19,$FI19,$FQ19:$FV19)/$AD19*$AA19)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH19:$CM19,$CO19,$CQ19,$CU19:$CZ19,$DB19,$DD19,$DZ19,$EB19,$ED19,$EF19,$EH19:$EM19,$FC19,$FE19,$FG19,$FI19,$FK19:$FP19)/$AD19*$AA19)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E19<>\"D-CARE\",Tenant!$F19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY19=FALSE,0,ROUND(SUM($AE19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA19=FALSE,0,SUM($BY19*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X19>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC19=FALSE,0,SUM($BY19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X19>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE19=TRUE,$X19>0),SUM($BY19*Account!$T$2),0)","v":0},{"$f":"IF(AND($X19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG19=FALSE,0,ROUND(SUM($BS19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG19=FALSE,0,ROUND(SUM($BT19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG19=FALSE,0,ROUND(SUM($BU19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG19=FALSE,0,ROUND(SUM($BV19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG19=FALSE,0,ROUND(SUM($BW19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG19=FALSE,0,ROUND(SUM($BX19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H19/$AD19*$X19),2),0)","v":0},{"$f":"ROUND(SUM($EU19*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET19=FALSE,$EV19,ROUND(MAX(0,SUM(SUM($EN19:$ES19)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY19=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I19","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ19*Account!$AA$2),SUM($EZ19*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E19<>\"D-CARE\",Tenant!$F19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB19=FALSE,0,ROUND(SUM($AF19*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD19=FALSE,0,SUM($CF19*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA19>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF19=FALSE,0,SUM($CF19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA19>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH19=TRUE,$AA19>0),SUM($CF19*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ19=FALSE,0,ROUND(SUM($BZ19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ19=FALSE,0,ROUND(SUM($CA19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ19=FALSE,0,ROUND(SUM($CB19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ19=FALSE,0,ROUND(SUM($CC19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ19=FALSE,0,ROUND(SUM($CD19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ19=FALSE,0,ROUND(SUM($CE19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H19/$AD19*$AA19),2),0)","v":0},{"$f":"ROUND(SUM($FX19*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW19=FALSE,$FY19,ROUND(MAX(0,SUM(SUM($FQ19:$FV19)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB19=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I19","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC19*Account!$AA$2),SUM($GC19*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D19<=FctrChngDts!$B$14,$E19>FctrChngDts!$B$14),AND($D19<=FctrChngDts!$C$14,$E19>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE19=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH19:$GJ19))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO19,$DB19,$GH19:$GJ19))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG19,$GK19,$GN19,$DR19,$DT19,$DV19,$DX19),IF(Account!$Q$2=TRUE,SUM($GG19,$GL19,$GN19,$DR19,$DT19,$DV19,$DX19),SUM($GG19,$GK19,$GL19,$GM19,$GN19,$DR19,$DT19,$DV19,$DX19)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D19,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,8,FALSE)=TRUE,$GO19<0),0,SUM(SUM(SUM($GO19/$AD19*$GP19)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,8,FALSE)=TRUE,$GO19<0),0,SUM(SUM(SUM($GO19/$AD19*$GQ19)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG19,$CO19,$DB19,$GM19)/$AD19)*$X19*FctrChngDts!$B$15),SUM(SUM(SUM($DG19,$CO19,$DB19,$GH19:$GJ19)/$AD19)*$X19*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG19,$CO19,$DB19,$GM19)/$AD19)*$AA19*FctrChngDts!$B$15),SUM(SUM(SUM($DG19,$CO19,$DB19,$GH19:$GJ19)/$AD19)*$AA19*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E19),$AD19,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D19,FctrChngDts!$C$17<=$E19),_xlfn.DAYS($D19,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E19),$AD19,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D19,FctrChngDts!$C$19<=$E19),_xlfn.DAYS($D19,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY19*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY19*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ19*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ19*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D19,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF19*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG19*Account!$AA$2)),2)","v":0}]
[19,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G20),0,IF($F20<=$G20,SUM($G20-$F20),IF($F20>$G20,SUM((Account!$L$2-$F20)+$G20+1))))","v":0},{"$f":"IF(AND($D20>=FctrChngDts!$C$2,$D20<=FctrChngDts!$D$2),$D20,\"\")","v":""},{"$f":"IF($I20=\"\",\"\",IF($E20<=FctrChngDts!$D$2,$E20,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D20<FctrChngDts!$E$2,$E20<FctrChngDts!$E$2),AND($D20>=FctrChngDts!$F$2,$E20>=FctrChngDts!$F$2)),\"\",IF(AND($D20>=FctrChngDts!$E$2,$D20<=FctrChngDts!$F$2),$D20,FctrChngDts!$E$2))","v":""},{"$f":"IF($K20=\"\",\"\",IF(AND($J20=$K20,$E20>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K20=$J20,$E20,IF(AND($E20>=FctrChngDts!$E$2,$E20<=FctrChngDts!$F$2),$E20,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D20<DATE(YEAR(Account!$J$2),6,1),$D20>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I20<FctrChngDts!$A$2,$J20<FctrChngDts!$A$2),AND($I20>=FctrChngDts!$B$2,$J20>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I20<FctrChngDts!$A$2,$J20>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I20>=FctrChngDts!$A$2,$J20<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I20<FctrChngDts!$B$2,$J20>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K20<FctrChngDts!$A$2,$L20<FctrChngDts!$A$2),AND($K20>=FctrChngDts!$B$2,$L20>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K20<FctrChngDts!$A$2,$L20>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K20>=FctrChngDts!$A$2,$L20<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K20<FctrChngDts!$B$2,$L20>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I20=\"\",$J20=0),0,IF(AND($N20=TRUE,$I20<>0),SUM($J20-$I20+1),IF($O20=TRUE,SUM(FctrChngDts!$A$2-$I20),IF($P20=TRUE,0,IF($Q20=TRUE,SUM($J20-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I20=\"\",$J20=0),0,IF($N20=TRUE,0,IF($O20=TRUE,SUM($J20-FctrChngDts!$A$2+1),IF(AND($P20=TRUE,$I20<>0),SUM($J20-$I20+1),IF($Q20=TRUE,SUM(FctrChngDts!$B$2-$I20),0)))))","v":0},0,{"$f":"IF(OR($K20=\"\",$L20=0),0,IF(AND($R20=TRUE,$K20<>0),SUM($L20-$K20+1),IF($S20=TRUE,SUM(FctrChngDts!$A$2-$K20),IF($T20=TRUE,0,IF($U20=TRUE,SUM($L20-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K20=\"\",$L20=0),0,IF($R20=TRUE,0,IF($S20=TRUE,SUM($L20-FctrChngDts!$A$2+1),IF(AND($T20=TRUE,$K20<>0),SUM($L20-$K20+1),IF($U20=TRUE,SUM(FctrChngDts!$B$2-$K20),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A20,Tenant!$A20:$J519,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR20=FALSE,VLOOKUP($AQ20,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ20,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR20=FALSE,VLOOKUP($AQ20,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ20,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR20=FALSE,VLOOKUP($AQ20,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ20,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR20=FALSE,VLOOKUP($AQ20,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ20,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A20,Tenant!$A20:$J519,6,FALSE)","v":0},{"$f":"VLOOKUP($A20,Tenant!$A20:$J519,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG20=FALSE,0,IF($DQ20=TRUE,SUM($BS20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS20*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DQ20=TRUE,SUM($BT20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT20*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DQ20=TRUE,SUM($BU20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU20*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DQ20=TRUE,SUM($BV20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DQ20=TRUE,SUM($BW20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW20*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DQ20=TRUE,SUM($BX20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX20*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN20=FALSE,0,ROUND(SUM($BY20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP20=FALSE,0,ROUND(SUM($X20*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY20=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X20),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X20)),2)","v":0},0,false,{"$f":"ROUND(IF($CT20=FALSE,0,IF($DU20=TRUE,SUM($BZ20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ20*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT20=FALSE,0,IF($DU20=TRUE,SUM($CA20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA20*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT20=FALSE,0,IF($DU20=TRUE,SUM($CB20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB20*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT20=FALSE,0,IF($DU20=TRUE,SUM($CC20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC20*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT20=FALSE,0,IF($DU20=TRUE,SUM($CD20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD20*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT20=FALSE,0,IF($DU20=TRUE,SUM($CE20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE20*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA20=FALSE,0,ROUND(SUM($CF20*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC20=FALSE,0,ROUND(SUM($AA20*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY20=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA20),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA20)),2)","v":0},0,0,{"$f":"SUM($DG20*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG20*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH20,IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI20,$DG20))","v":0},0,false,0,false,0,{"$f":"IF(AND($X20>0,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ20=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH20:$CM20,$CQ20,$DZ20,$EF20,$EN20:$ES20)-SUM($BY20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH20:$CM20,$CQ20,$DZ20,$EF20,$EH20:$EM20)-SUM($BY20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X20>0,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS20=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH20:$CM20,$CO20,$CQ20,$CU20:$CZ20,$DB20,$DD20,$DZ20,$EB20,$ED20,$EF20,$EN20:$ES20,$FC20,$FE20,$FG20,$FI20,$FQ20:$FV20)/$AD20*$X20)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH20:$CM20,$CO20,$CQ20,$CU20:$CZ20,$DB20,$DD20,$DZ20,$EB20,$ED20,$EF20,$EH20:$EM20,$FC20,$FE20,$FG20,$FI20,$FK20:$FP20)/$AD20*$X20)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA20>0,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU20=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU20:$CZ20,$DD20,$DZ20,$FI20,$FQ20:$FV20)-SUM($CF20*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU20:$CZ20,$DD20,$DZ20,$FI20,$FK20:$FP20)-SUM($CF20*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA20>0,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW20=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH20:$CM20,$CO20,$CQ20,$CU20:$CZ20,$DB20,$DD20,$DZ20,$EB20,$ED20,$EF20,$EN20:$ES20,$FC20,$FE20,$FG20,$FI20,$FQ20:$FV20)/$AD20*$AA20)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH20:$CM20,$CO20,$CQ20,$CU20:$CZ20,$DB20,$DD20,$DZ20,$EB20,$ED20,$EF20,$EH20:$EM20,$FC20,$FE20,$FG20,$FI20,$FK20:$FP20)/$AD20*$AA20)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E20<>\"D-CARE\",Tenant!$F20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY20=FALSE,0,ROUND(SUM($AE20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA20=FALSE,0,SUM($BY20*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X20>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC20=FALSE,0,SUM($BY20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X20>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE20=TRUE,$X20>0),SUM($BY20*Account!$T$2),0)","v":0},{"$f":"IF(AND($X20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG20=FALSE,0,ROUND(SUM($BS20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG20=FALSE,0,ROUND(SUM($BT20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG20=FALSE,0,ROUND(SUM($BU20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG20=FALSE,0,ROUND(SUM($BV20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG20=FALSE,0,ROUND(SUM($BW20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG20=FALSE,0,ROUND(SUM($BX20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H20/$AD20*$X20),2),0)","v":0},{"$f":"ROUND(SUM($EU20*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET20=FALSE,$EV20,ROUND(MAX(0,SUM(SUM($EN20:$ES20)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY20=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I20","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ20*Account!$AA$2),SUM($EZ20*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E20<>\"D-CARE\",Tenant!$F20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB20=FALSE,0,ROUND(SUM($AF20*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD20=FALSE,0,SUM($CF20*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA20>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF20=FALSE,0,SUM($CF20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA20>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH20=TRUE,$AA20>0),SUM($CF20*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ20=FALSE,0,ROUND(SUM($BZ20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ20=FALSE,0,ROUND(SUM($CA20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ20=FALSE,0,ROUND(SUM($CB20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ20=FALSE,0,ROUND(SUM($CC20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ20=FALSE,0,ROUND(SUM($CD20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ20=FALSE,0,ROUND(SUM($CE20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H20/$AD20*$AA20),2),0)","v":0},{"$f":"ROUND(SUM($FX20*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW20=FALSE,$FY20,ROUND(MAX(0,SUM(SUM($FQ20:$FV20)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB20=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I20","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC20*Account!$AA$2),SUM($GC20*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D20<=FctrChngDts!$B$14,$E20>FctrChngDts!$B$14),AND($D20<=FctrChngDts!$C$14,$E20>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE20=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH20:$GJ20))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO20,$DB20,$GH20:$GJ20))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG20,$GK20,$GN20,$DR20,$DT20,$DV20,$DX20),IF(Account!$Q$2=TRUE,SUM($GG20,$GL20,$GN20,$DR20,$DT20,$DV20,$DX20),SUM($GG20,$GK20,$GL20,$GM20,$GN20,$DR20,$DT20,$DV20,$DX20)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D20,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,8,FALSE)=TRUE,$GO20<0),0,SUM(SUM(SUM($GO20/$AD20*$GP20)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,8,FALSE)=TRUE,$GO20<0),0,SUM(SUM(SUM($GO20/$AD20*$GQ20)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG20,$CO20,$DB20,$GM20)/$AD20)*$X20*FctrChngDts!$B$15),SUM(SUM(SUM($DG20,$CO20,$DB20,$GH20:$GJ20)/$AD20)*$X20*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG20,$CO20,$DB20,$GM20)/$AD20)*$AA20*FctrChngDts!$B$15),SUM(SUM(SUM($DG20,$CO20,$DB20,$GH20:$GJ20)/$AD20)*$AA20*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E20),$AD20,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D20,FctrChngDts!$C$17<=$E20),_xlfn.DAYS($D20,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E20),$AD20,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D20,FctrChngDts!$C$19<=$E20),_xlfn.DAYS($D20,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY20*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY20*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ20*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ20*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D20,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF20*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG20*Account!$AA$2)),2)","v":0}]
[20,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G21),0,IF($F21<=$G21,SUM($G21-$F21),IF($F21>$G21,SUM((Account!$L$2-$F21)+$G21+1))))","v":0},{"$f":"IF(AND($D21>=FctrChngDts!$C$2,$D21<=FctrChngDts!$D$2),$D21,\"\")","v":""},{"$f":"IF($I21=\"\",\"\",IF($E21<=FctrChngDts!$D$2,$E21,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D21<FctrChngDts!$E$2,$E21<FctrChngDts!$E$2),AND($D21>=FctrChngDts!$F$2,$E21>=FctrChngDts!$F$2)),\"\",IF(AND($D21>=FctrChngDts!$E$2,$D21<=FctrChngDts!$F$2),$D21,FctrChngDts!$E$2))","v":""},{"$f":"IF($K21=\"\",\"\",IF(AND($J21=$K21,$E21>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K21=$J21,$E21,IF(AND($E21>=FctrChngDts!$E$2,$E21<=FctrChngDts!$F$2),$E21,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D21<DATE(YEAR(Account!$J$2),6,1),$D21>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I21<FctrChngDts!$A$2,$J21<FctrChngDts!$A$2),AND($I21>=FctrChngDts!$B$2,$J21>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I21<FctrChngDts!$A$2,$J21>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I21>=FctrChngDts!$A$2,$J21<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I21<FctrChngDts!$B$2,$J21>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K21<FctrChngDts!$A$2,$L21<FctrChngDts!$A$2),AND($K21>=FctrChngDts!$B$2,$L21>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K21<FctrChngDts!$A$2,$L21>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K21>=FctrChngDts!$A$2,$L21<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K21<FctrChngDts!$B$2,$L21>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I21=\"\",$J21=0),0,IF(AND($N21=TRUE,$I21<>0),SUM($J21-$I21+1),IF($O21=TRUE,SUM(FctrChngDts!$A$2-$I21),IF($P21=TRUE,0,IF($Q21=TRUE,SUM($J21-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I21=\"\",$J21=0),0,IF($N21=TRUE,0,IF($O21=TRUE,SUM($J21-FctrChngDts!$A$2+1),IF(AND($P21=TRUE,$I21<>0),SUM($J21-$I21+1),IF($Q21=TRUE,SUM(FctrChngDts!$B$2-$I21),0)))))","v":0},0,{"$f":"IF(OR($K21=\"\",$L21=0),0,IF(AND($R21=TRUE,$K21<>0),SUM($L21-$K21+1),IF($S21=TRUE,SUM(FctrChngDts!$A$2-$K21),IF($T21=TRUE,0,IF($U21=TRUE,SUM($L21-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K21=\"\",$L21=0),0,IF($R21=TRUE,0,IF($S21=TRUE,SUM($L21-FctrChngDts!$A$2+1),IF(AND($T21=TRUE,$K21<>0),SUM($L21-$K21+1),IF($U21=TRUE,SUM(FctrChngDts!$B$2-$K21),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A21,Tenant!$A21:$J520,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR21=FALSE,VLOOKUP($AQ21,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ21,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR21=FALSE,VLOOKUP($AQ21,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ21,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR21=FALSE,VLOOKUP($AQ21,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ21,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR21=FALSE,VLOOKUP($AQ21,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ21,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A21,Tenant!$A21:$J520,6,FALSE)","v":0},{"$f":"VLOOKUP($A21,Tenant!$A21:$J520,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG21=FALSE,0,IF($DQ21=TRUE,SUM($BS21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS21*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DQ21=TRUE,SUM($BT21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT21*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DQ21=TRUE,SUM($BU21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU21*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DQ21=TRUE,SUM($BV21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DQ21=TRUE,SUM($BW21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW21*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DQ21=TRUE,SUM($BX21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX21*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN21=FALSE,0,ROUND(SUM($BY21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP21=FALSE,0,ROUND(SUM($X21*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY21=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X21),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X21)),2)","v":0},0,false,{"$f":"ROUND(IF($CT21=FALSE,0,IF($DU21=TRUE,SUM($BZ21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ21*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT21=FALSE,0,IF($DU21=TRUE,SUM($CA21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA21*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT21=FALSE,0,IF($DU21=TRUE,SUM($CB21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB21*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT21=FALSE,0,IF($DU21=TRUE,SUM($CC21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC21*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT21=FALSE,0,IF($DU21=TRUE,SUM($CD21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD21*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT21=FALSE,0,IF($DU21=TRUE,SUM($CE21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE21*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA21=FALSE,0,ROUND(SUM($CF21*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC21=FALSE,0,ROUND(SUM($AA21*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY21=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA21),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA21)),2)","v":0},0,0,{"$f":"SUM($DG21*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG21*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH21,IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI21,$DG21))","v":0},0,false,0,false,0,{"$f":"IF(AND($X21>0,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ21=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH21:$CM21,$CQ21,$DZ21,$EF21,$EN21:$ES21)-SUM($BY21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH21:$CM21,$CQ21,$DZ21,$EF21,$EH21:$EM21)-SUM($BY21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X21>0,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS21=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH21:$CM21,$CO21,$CQ21,$CU21:$CZ21,$DB21,$DD21,$DZ21,$EB21,$ED21,$EF21,$EN21:$ES21,$FC21,$FE21,$FG21,$FI21,$FQ21:$FV21)/$AD21*$X21)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH21:$CM21,$CO21,$CQ21,$CU21:$CZ21,$DB21,$DD21,$DZ21,$EB21,$ED21,$EF21,$EH21:$EM21,$FC21,$FE21,$FG21,$FI21,$FK21:$FP21)/$AD21*$X21)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA21>0,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU21=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU21:$CZ21,$DD21,$DZ21,$FI21,$FQ21:$FV21)-SUM($CF21*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU21:$CZ21,$DD21,$DZ21,$FI21,$FK21:$FP21)-SUM($CF21*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA21>0,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW21=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH21:$CM21,$CO21,$CQ21,$CU21:$CZ21,$DB21,$DD21,$DZ21,$EB21,$ED21,$EF21,$EN21:$ES21,$FC21,$FE21,$FG21,$FI21,$FQ21:$FV21)/$AD21*$AA21)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH21:$CM21,$CO21,$CQ21,$CU21:$CZ21,$DB21,$DD21,$DZ21,$EB21,$ED21,$EF21,$EH21:$EM21,$FC21,$FE21,$FG21,$FI21,$FK21:$FP21)/$AD21*$AA21)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E21<>\"D-CARE\",Tenant!$F21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY21=FALSE,0,ROUND(SUM($AE21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA21=FALSE,0,SUM($BY21*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X21>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC21=FALSE,0,SUM($BY21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X21>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE21=TRUE,$X21>0),SUM($BY21*Account!$T$2),0)","v":0},{"$f":"IF(AND($X21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG21=FALSE,0,ROUND(SUM($BS21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG21=FALSE,0,ROUND(SUM($BT21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG21=FALSE,0,ROUND(SUM($BU21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG21=FALSE,0,ROUND(SUM($BV21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG21=FALSE,0,ROUND(SUM($BW21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG21=FALSE,0,ROUND(SUM($BX21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H21/$AD21*$X21),2),0)","v":0},{"$f":"ROUND(SUM($EU21*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET21=FALSE,$EV21,ROUND(MAX(0,SUM(SUM($EN21:$ES21)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY21=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I21","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ21*Account!$AA$2),SUM($EZ21*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E21<>\"D-CARE\",Tenant!$F21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB21=FALSE,0,ROUND(SUM($AF21*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD21=FALSE,0,SUM($CF21*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA21>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF21=FALSE,0,SUM($CF21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA21>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH21=TRUE,$AA21>0),SUM($CF21*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ21=FALSE,0,ROUND(SUM($BZ21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ21=FALSE,0,ROUND(SUM($CA21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ21=FALSE,0,ROUND(SUM($CB21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ21=FALSE,0,ROUND(SUM($CC21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ21=FALSE,0,ROUND(SUM($CD21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ21=FALSE,0,ROUND(SUM($CE21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H21/$AD21*$AA21),2),0)","v":0},{"$f":"ROUND(SUM($FX21*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW21=FALSE,$FY21,ROUND(MAX(0,SUM(SUM($FQ21:$FV21)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB21=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I21","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC21*Account!$AA$2),SUM($GC21*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D21<=FctrChngDts!$B$14,$E21>FctrChngDts!$B$14),AND($D21<=FctrChngDts!$C$14,$E21>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE21=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH21:$GJ21))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO21,$DB21,$GH21:$GJ21))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG21,$GK21,$GN21,$DR21,$DT21,$DV21,$DX21),IF(Account!$Q$2=TRUE,SUM($GG21,$GL21,$GN21,$DR21,$DT21,$DV21,$DX21),SUM($GG21,$GK21,$GL21,$GM21,$GN21,$DR21,$DT21,$DV21,$DX21)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D21,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,8,FALSE)=TRUE,$GO21<0),0,SUM(SUM(SUM($GO21/$AD21*$GP21)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,8,FALSE)=TRUE,$GO21<0),0,SUM(SUM(SUM($GO21/$AD21*$GQ21)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG21,$CO21,$DB21,$GM21)/$AD21)*$X21*FctrChngDts!$B$15),SUM(SUM(SUM($DG21,$CO21,$DB21,$GH21:$GJ21)/$AD21)*$X21*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG21,$CO21,$DB21,$GM21)/$AD21)*$AA21*FctrChngDts!$B$15),SUM(SUM(SUM($DG21,$CO21,$DB21,$GH21:$GJ21)/$AD21)*$AA21*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E21),$AD21,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D21,FctrChngDts!$C$17<=$E21),_xlfn.DAYS($D21,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E21),$AD21,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D21,FctrChngDts!$C$19<=$E21),_xlfn.DAYS($D21,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY21*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY21*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ21*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ21*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D21,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF21*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG21*Account!$AA$2)),2)","v":0}]
[21,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G22),0,IF($F22<=$G22,SUM($G22-$F22),IF($F22>$G22,SUM((Account!$L$2-$F22)+$G22+1))))","v":0},{"$f":"IF(AND($D22>=FctrChngDts!$C$2,$D22<=FctrChngDts!$D$2),$D22,\"\")","v":""},{"$f":"IF($I22=\"\",\"\",IF($E22<=FctrChngDts!$D$2,$E22,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D22<FctrChngDts!$E$2,$E22<FctrChngDts!$E$2),AND($D22>=FctrChngDts!$F$2,$E22>=FctrChngDts!$F$2)),\"\",IF(AND($D22>=FctrChngDts!$E$2,$D22<=FctrChngDts!$F$2),$D22,FctrChngDts!$E$2))","v":""},{"$f":"IF($K22=\"\",\"\",IF(AND($J22=$K22,$E22>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K22=$J22,$E22,IF(AND($E22>=FctrChngDts!$E$2,$E22<=FctrChngDts!$F$2),$E22,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D22<DATE(YEAR(Account!$J$2),6,1),$D22>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I22<FctrChngDts!$A$2,$J22<FctrChngDts!$A$2),AND($I22>=FctrChngDts!$B$2,$J22>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I22<FctrChngDts!$A$2,$J22>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I22>=FctrChngDts!$A$2,$J22<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I22<FctrChngDts!$B$2,$J22>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K22<FctrChngDts!$A$2,$L22<FctrChngDts!$A$2),AND($K22>=FctrChngDts!$B$2,$L22>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K22<FctrChngDts!$A$2,$L22>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K22>=FctrChngDts!$A$2,$L22<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K22<FctrChngDts!$B$2,$L22>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I22=\"\",$J22=0),0,IF(AND($N22=TRUE,$I22<>0),SUM($J22-$I22+1),IF($O22=TRUE,SUM(FctrChngDts!$A$2-$I22),IF($P22=TRUE,0,IF($Q22=TRUE,SUM($J22-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I22=\"\",$J22=0),0,IF($N22=TRUE,0,IF($O22=TRUE,SUM($J22-FctrChngDts!$A$2+1),IF(AND($P22=TRUE,$I22<>0),SUM($J22-$I22+1),IF($Q22=TRUE,SUM(FctrChngDts!$B$2-$I22),0)))))","v":0},0,{"$f":"IF(OR($K22=\"\",$L22=0),0,IF(AND($R22=TRUE,$K22<>0),SUM($L22-$K22+1),IF($S22=TRUE,SUM(FctrChngDts!$A$2-$K22),IF($T22=TRUE,0,IF($U22=TRUE,SUM($L22-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K22=\"\",$L22=0),0,IF($R22=TRUE,0,IF($S22=TRUE,SUM($L22-FctrChngDts!$A$2+1),IF(AND($T22=TRUE,$K22<>0),SUM($L22-$K22+1),IF($U22=TRUE,SUM(FctrChngDts!$B$2-$K22),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A22,Tenant!$A22:$J521,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR22=FALSE,VLOOKUP($AQ22,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ22,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR22=FALSE,VLOOKUP($AQ22,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ22,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR22=FALSE,VLOOKUP($AQ22,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ22,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR22=FALSE,VLOOKUP($AQ22,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ22,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A22,Tenant!$A22:$J521,6,FALSE)","v":0},{"$f":"VLOOKUP($A22,Tenant!$A22:$J521,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG22=FALSE,0,IF($DQ22=TRUE,SUM($BS22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS22*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DQ22=TRUE,SUM($BT22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT22*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DQ22=TRUE,SUM($BU22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU22*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DQ22=TRUE,SUM($BV22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DQ22=TRUE,SUM($BW22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW22*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DQ22=TRUE,SUM($BX22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX22*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN22=FALSE,0,ROUND(SUM($BY22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP22=FALSE,0,ROUND(SUM($X22*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY22=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X22),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X22)),2)","v":0},0,false,{"$f":"ROUND(IF($CT22=FALSE,0,IF($DU22=TRUE,SUM($BZ22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ22*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT22=FALSE,0,IF($DU22=TRUE,SUM($CA22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA22*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT22=FALSE,0,IF($DU22=TRUE,SUM($CB22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB22*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT22=FALSE,0,IF($DU22=TRUE,SUM($CC22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC22*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT22=FALSE,0,IF($DU22=TRUE,SUM($CD22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD22*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT22=FALSE,0,IF($DU22=TRUE,SUM($CE22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE22*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA22=FALSE,0,ROUND(SUM($CF22*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC22=FALSE,0,ROUND(SUM($AA22*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY22=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA22),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA22)),2)","v":0},0,0,{"$f":"SUM($DG22*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG22*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH22,IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI22,$DG22))","v":0},0,false,0,false,0,{"$f":"IF(AND($X22>0,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ22=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH22:$CM22,$CQ22,$DZ22,$EF22,$EN22:$ES22)-SUM($BY22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH22:$CM22,$CQ22,$DZ22,$EF22,$EH22:$EM22)-SUM($BY22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X22>0,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS22=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH22:$CM22,$CO22,$CQ22,$CU22:$CZ22,$DB22,$DD22,$DZ22,$EB22,$ED22,$EF22,$EN22:$ES22,$FC22,$FE22,$FG22,$FI22,$FQ22:$FV22)/$AD22*$X22)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH22:$CM22,$CO22,$CQ22,$CU22:$CZ22,$DB22,$DD22,$DZ22,$EB22,$ED22,$EF22,$EH22:$EM22,$FC22,$FE22,$FG22,$FI22,$FK22:$FP22)/$AD22*$X22)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA22>0,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU22=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU22:$CZ22,$DD22,$DZ22,$FI22,$FQ22:$FV22)-SUM($CF22*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU22:$CZ22,$DD22,$DZ22,$FI22,$FK22:$FP22)-SUM($CF22*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA22>0,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW22=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH22:$CM22,$CO22,$CQ22,$CU22:$CZ22,$DB22,$DD22,$DZ22,$EB22,$ED22,$EF22,$EN22:$ES22,$FC22,$FE22,$FG22,$FI22,$FQ22:$FV22)/$AD22*$AA22)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH22:$CM22,$CO22,$CQ22,$CU22:$CZ22,$DB22,$DD22,$DZ22,$EB22,$ED22,$EF22,$EH22:$EM22,$FC22,$FE22,$FG22,$FI22,$FK22:$FP22)/$AD22*$AA22)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E22<>\"D-CARE\",Tenant!$F22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY22=FALSE,0,ROUND(SUM($AE22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA22=FALSE,0,SUM($BY22*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X22>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC22=FALSE,0,SUM($BY22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X22>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE22=TRUE,$X22>0),SUM($BY22*Account!$T$2),0)","v":0},{"$f":"IF(AND($X22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG22=FALSE,0,ROUND(SUM($BS22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG22=FALSE,0,ROUND(SUM($BT22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG22=FALSE,0,ROUND(SUM($BU22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG22=FALSE,0,ROUND(SUM($BV22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG22=FALSE,0,ROUND(SUM($BW22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG22=FALSE,0,ROUND(SUM($BX22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H22/$AD22*$X22),2),0)","v":0},{"$f":"ROUND(SUM($EU22*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET22=FALSE,$EV22,ROUND(MAX(0,SUM(SUM($EN22:$ES22)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY22=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I22","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ22*Account!$AA$2),SUM($EZ22*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E22<>\"D-CARE\",Tenant!$F22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB22=FALSE,0,ROUND(SUM($AF22*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD22=FALSE,0,SUM($CF22*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA22>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF22=FALSE,0,SUM($CF22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA22>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH22=TRUE,$AA22>0),SUM($CF22*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ22=FALSE,0,ROUND(SUM($BZ22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ22=FALSE,0,ROUND(SUM($CA22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ22=FALSE,0,ROUND(SUM($CB22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ22=FALSE,0,ROUND(SUM($CC22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ22=FALSE,0,ROUND(SUM($CD22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ22=FALSE,0,ROUND(SUM($CE22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H22/$AD22*$AA22),2),0)","v":0},{"$f":"ROUND(SUM($FX22*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW22=FALSE,$FY22,ROUND(MAX(0,SUM(SUM($FQ22:$FV22)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB22=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I22","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC22*Account!$AA$2),SUM($GC22*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D22<=FctrChngDts!$B$14,$E22>FctrChngDts!$B$14),AND($D22<=FctrChngDts!$C$14,$E22>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE22=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH22:$GJ22))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO22,$DB22,$GH22:$GJ22))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG22,$GK22,$GN22,$DR22,$DT22,$DV22,$DX22),IF(Account!$Q$2=TRUE,SUM($GG22,$GL22,$GN22,$DR22,$DT22,$DV22,$DX22),SUM($GG22,$GK22,$GL22,$GM22,$GN22,$DR22,$DT22,$DV22,$DX22)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D22,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,8,FALSE)=TRUE,$GO22<0),0,SUM(SUM(SUM($GO22/$AD22*$GP22)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,8,FALSE)=TRUE,$GO22<0),0,SUM(SUM(SUM($GO22/$AD22*$GQ22)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG22,$CO22,$DB22,$GM22)/$AD22)*$X22*FctrChngDts!$B$15),SUM(SUM(SUM($DG22,$CO22,$DB22,$GH22:$GJ22)/$AD22)*$X22*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG22,$CO22,$DB22,$GM22)/$AD22)*$AA22*FctrChngDts!$B$15),SUM(SUM(SUM($DG22,$CO22,$DB22,$GH22:$GJ22)/$AD22)*$AA22*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E22),$AD22,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D22,FctrChngDts!$C$17<=$E22),_xlfn.DAYS($D22,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E22),$AD22,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D22,FctrChngDts!$C$19<=$E22),_xlfn.DAYS($D22,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY22*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY22*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ22*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ22*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D22,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF22*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG22*Account!$AA$2)),2)","v":0}]
[22,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G23),0,IF($F23<=$G23,SUM($G23-$F23),IF($F23>$G23,SUM((Account!$L$2-$F23)+$G23+1))))","v":0},{"$f":"IF(AND($D23>=FctrChngDts!$C$2,$D23<=FctrChngDts!$D$2),$D23,\"\")","v":""},{"$f":"IF($I23=\"\",\"\",IF($E23<=FctrChngDts!$D$2,$E23,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D23<FctrChngDts!$E$2,$E23<FctrChngDts!$E$2),AND($D23>=FctrChngDts!$F$2,$E23>=FctrChngDts!$F$2)),\"\",IF(AND($D23>=FctrChngDts!$E$2,$D23<=FctrChngDts!$F$2),$D23,FctrChngDts!$E$2))","v":""},{"$f":"IF($K23=\"\",\"\",IF(AND($J23=$K23,$E23>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K23=$J23,$E23,IF(AND($E23>=FctrChngDts!$E$2,$E23<=FctrChngDts!$F$2),$E23,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D23<DATE(YEAR(Account!$J$2),6,1),$D23>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I23<FctrChngDts!$A$2,$J23<FctrChngDts!$A$2),AND($I23>=FctrChngDts!$B$2,$J23>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I23<FctrChngDts!$A$2,$J23>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I23>=FctrChngDts!$A$2,$J23<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I23<FctrChngDts!$B$2,$J23>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K23<FctrChngDts!$A$2,$L23<FctrChngDts!$A$2),AND($K23>=FctrChngDts!$B$2,$L23>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K23<FctrChngDts!$A$2,$L23>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K23>=FctrChngDts!$A$2,$L23<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K23<FctrChngDts!$B$2,$L23>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I23=\"\",$J23=0),0,IF(AND($N23=TRUE,$I23<>0),SUM($J23-$I23+1),IF($O23=TRUE,SUM(FctrChngDts!$A$2-$I23),IF($P23=TRUE,0,IF($Q23=TRUE,SUM($J23-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I23=\"\",$J23=0),0,IF($N23=TRUE,0,IF($O23=TRUE,SUM($J23-FctrChngDts!$A$2+1),IF(AND($P23=TRUE,$I23<>0),SUM($J23-$I23+1),IF($Q23=TRUE,SUM(FctrChngDts!$B$2-$I23),0)))))","v":0},0,{"$f":"IF(OR($K23=\"\",$L23=0),0,IF(AND($R23=TRUE,$K23<>0),SUM($L23-$K23+1),IF($S23=TRUE,SUM(FctrChngDts!$A$2-$K23),IF($T23=TRUE,0,IF($U23=TRUE,SUM($L23-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K23=\"\",$L23=0),0,IF($R23=TRUE,0,IF($S23=TRUE,SUM($L23-FctrChngDts!$A$2+1),IF(AND($T23=TRUE,$K23<>0),SUM($L23-$K23+1),IF($U23=TRUE,SUM(FctrChngDts!$B$2-$K23),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A23,Tenant!$A23:$J522,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR23=FALSE,VLOOKUP($AQ23,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ23,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR23=FALSE,VLOOKUP($AQ23,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ23,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR23=FALSE,VLOOKUP($AQ23,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ23,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR23=FALSE,VLOOKUP($AQ23,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ23,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A23,Tenant!$A23:$J522,6,FALSE)","v":0},{"$f":"VLOOKUP($A23,Tenant!$A23:$J522,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG23=FALSE,0,IF($DQ23=TRUE,SUM($BS23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS23*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DQ23=TRUE,SUM($BT23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT23*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DQ23=TRUE,SUM($BU23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU23*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DQ23=TRUE,SUM($BV23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DQ23=TRUE,SUM($BW23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW23*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DQ23=TRUE,SUM($BX23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX23*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN23=FALSE,0,ROUND(SUM($BY23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP23=FALSE,0,ROUND(SUM($X23*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY23=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X23),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X23)),2)","v":0},0,false,{"$f":"ROUND(IF($CT23=FALSE,0,IF($DU23=TRUE,SUM($BZ23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ23*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT23=FALSE,0,IF($DU23=TRUE,SUM($CA23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA23*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT23=FALSE,0,IF($DU23=TRUE,SUM($CB23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB23*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT23=FALSE,0,IF($DU23=TRUE,SUM($CC23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC23*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT23=FALSE,0,IF($DU23=TRUE,SUM($CD23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD23*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT23=FALSE,0,IF($DU23=TRUE,SUM($CE23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE23*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA23=FALSE,0,ROUND(SUM($CF23*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC23=FALSE,0,ROUND(SUM($AA23*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY23=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA23),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA23)),2)","v":0},0,0,{"$f":"SUM($DG23*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG23*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH23,IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI23,$DG23))","v":0},0,false,0,false,0,{"$f":"IF(AND($X23>0,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ23=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH23:$CM23,$CQ23,$DZ23,$EF23,$EN23:$ES23)-SUM($BY23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH23:$CM23,$CQ23,$DZ23,$EF23,$EH23:$EM23)-SUM($BY23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X23>0,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS23=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH23:$CM23,$CO23,$CQ23,$CU23:$CZ23,$DB23,$DD23,$DZ23,$EB23,$ED23,$EF23,$EN23:$ES23,$FC23,$FE23,$FG23,$FI23,$FQ23:$FV23)/$AD23*$X23)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH23:$CM23,$CO23,$CQ23,$CU23:$CZ23,$DB23,$DD23,$DZ23,$EB23,$ED23,$EF23,$EH23:$EM23,$FC23,$FE23,$FG23,$FI23,$FK23:$FP23)/$AD23*$X23)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA23>0,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU23=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU23:$CZ23,$DD23,$DZ23,$FI23,$FQ23:$FV23)-SUM($CF23*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU23:$CZ23,$DD23,$DZ23,$FI23,$FK23:$FP23)-SUM($CF23*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA23>0,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW23=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH23:$CM23,$CO23,$CQ23,$CU23:$CZ23,$DB23,$DD23,$DZ23,$EB23,$ED23,$EF23,$EN23:$ES23,$FC23,$FE23,$FG23,$FI23,$FQ23:$FV23)/$AD23*$AA23)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH23:$CM23,$CO23,$CQ23,$CU23:$CZ23,$DB23,$DD23,$DZ23,$EB23,$ED23,$EF23,$EH23:$EM23,$FC23,$FE23,$FG23,$FI23,$FK23:$FP23)/$AD23*$AA23)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E23<>\"D-CARE\",Tenant!$F23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY23=FALSE,0,ROUND(SUM($AE23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA23=FALSE,0,SUM($BY23*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X23>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC23=FALSE,0,SUM($BY23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X23>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE23=TRUE,$X23>0),SUM($BY23*Account!$T$2),0)","v":0},{"$f":"IF(AND($X23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG23=FALSE,0,ROUND(SUM($BS23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG23=FALSE,0,ROUND(SUM($BT23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG23=FALSE,0,ROUND(SUM($BU23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG23=FALSE,0,ROUND(SUM($BV23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG23=FALSE,0,ROUND(SUM($BW23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG23=FALSE,0,ROUND(SUM($BX23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H23/$AD23*$X23),2),0)","v":0},{"$f":"ROUND(SUM($EU23*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET23=FALSE,$EV23,ROUND(MAX(0,SUM(SUM($EN23:$ES23)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY23=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I23","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ23*Account!$AA$2),SUM($EZ23*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E23<>\"D-CARE\",Tenant!$F23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB23=FALSE,0,ROUND(SUM($AF23*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD23=FALSE,0,SUM($CF23*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA23>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF23=FALSE,0,SUM($CF23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA23>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH23=TRUE,$AA23>0),SUM($CF23*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ23=FALSE,0,ROUND(SUM($BZ23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ23=FALSE,0,ROUND(SUM($CA23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ23=FALSE,0,ROUND(SUM($CB23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ23=FALSE,0,ROUND(SUM($CC23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ23=FALSE,0,ROUND(SUM($CD23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ23=FALSE,0,ROUND(SUM($CE23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H23/$AD23*$AA23),2),0)","v":0},{"$f":"ROUND(SUM($FX23*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW23=FALSE,$FY23,ROUND(MAX(0,SUM(SUM($FQ23:$FV23)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB23=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I23","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC23*Account!$AA$2),SUM($GC23*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D23<=FctrChngDts!$B$14,$E23>FctrChngDts!$B$14),AND($D23<=FctrChngDts!$C$14,$E23>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE23=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH23:$GJ23))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO23,$DB23,$GH23:$GJ23))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG23,$GK23,$GN23,$DR23,$DT23,$DV23,$DX23),IF(Account!$Q$2=TRUE,SUM($GG23,$GL23,$GN23,$DR23,$DT23,$DV23,$DX23),SUM($GG23,$GK23,$GL23,$GM23,$GN23,$DR23,$DT23,$DV23,$DX23)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D23,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,8,FALSE)=TRUE,$GO23<0),0,SUM(SUM(SUM($GO23/$AD23*$GP23)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,8,FALSE)=TRUE,$GO23<0),0,SUM(SUM(SUM($GO23/$AD23*$GQ23)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG23,$CO23,$DB23,$GM23)/$AD23)*$X23*FctrChngDts!$B$15),SUM(SUM(SUM($DG23,$CO23,$DB23,$GH23:$GJ23)/$AD23)*$X23*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG23,$CO23,$DB23,$GM23)/$AD23)*$AA23*FctrChngDts!$B$15),SUM(SUM(SUM($DG23,$CO23,$DB23,$GH23:$GJ23)/$AD23)*$AA23*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E23),$AD23,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D23,FctrChngDts!$C$17<=$E23),_xlfn.DAYS($D23,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E23),$AD23,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D23,FctrChngDts!$C$19<=$E23),_xlfn.DAYS($D23,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY23*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY23*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ23*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ23*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D23,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF23*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG23*Account!$AA$2)),2)","v":0}]
[23,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G24),0,IF($F24<=$G24,SUM($G24-$F24),IF($F24>$G24,SUM((Account!$L$2-$F24)+$G24+1))))","v":0},{"$f":"IF(AND($D24>=FctrChngDts!$C$2,$D24<=FctrChngDts!$D$2),$D24,\"\")","v":""},{"$f":"IF($I24=\"\",\"\",IF($E24<=FctrChngDts!$D$2,$E24,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D24<FctrChngDts!$E$2,$E24<FctrChngDts!$E$2),AND($D24>=FctrChngDts!$F$2,$E24>=FctrChngDts!$F$2)),\"\",IF(AND($D24>=FctrChngDts!$E$2,$D24<=FctrChngDts!$F$2),$D24,FctrChngDts!$E$2))","v":""},{"$f":"IF($K24=\"\",\"\",IF(AND($J24=$K24,$E24>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K24=$J24,$E24,IF(AND($E24>=FctrChngDts!$E$2,$E24<=FctrChngDts!$F$2),$E24,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D24<DATE(YEAR(Account!$J$2),6,1),$D24>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I24<FctrChngDts!$A$2,$J24<FctrChngDts!$A$2),AND($I24>=FctrChngDts!$B$2,$J24>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I24<FctrChngDts!$A$2,$J24>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I24>=FctrChngDts!$A$2,$J24<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I24<FctrChngDts!$B$2,$J24>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K24<FctrChngDts!$A$2,$L24<FctrChngDts!$A$2),AND($K24>=FctrChngDts!$B$2,$L24>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K24<FctrChngDts!$A$2,$L24>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K24>=FctrChngDts!$A$2,$L24<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K24<FctrChngDts!$B$2,$L24>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I24=\"\",$J24=0),0,IF(AND($N24=TRUE,$I24<>0),SUM($J24-$I24+1),IF($O24=TRUE,SUM(FctrChngDts!$A$2-$I24),IF($P24=TRUE,0,IF($Q24=TRUE,SUM($J24-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I24=\"\",$J24=0),0,IF($N24=TRUE,0,IF($O24=TRUE,SUM($J24-FctrChngDts!$A$2+1),IF(AND($P24=TRUE,$I24<>0),SUM($J24-$I24+1),IF($Q24=TRUE,SUM(FctrChngDts!$B$2-$I24),0)))))","v":0},0,{"$f":"IF(OR($K24=\"\",$L24=0),0,IF(AND($R24=TRUE,$K24<>0),SUM($L24-$K24+1),IF($S24=TRUE,SUM(FctrChngDts!$A$2-$K24),IF($T24=TRUE,0,IF($U24=TRUE,SUM($L24-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K24=\"\",$L24=0),0,IF($R24=TRUE,0,IF($S24=TRUE,SUM($L24-FctrChngDts!$A$2+1),IF(AND($T24=TRUE,$K24<>0),SUM($L24-$K24+1),IF($U24=TRUE,SUM(FctrChngDts!$B$2-$K24),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A24,Tenant!$A24:$J523,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR24=FALSE,VLOOKUP($AQ24,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ24,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR24=FALSE,VLOOKUP($AQ24,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ24,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR24=FALSE,VLOOKUP($AQ24,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ24,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR24=FALSE,VLOOKUP($AQ24,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ24,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A24,Tenant!$A24:$J523,6,FALSE)","v":0},{"$f":"VLOOKUP($A24,Tenant!$A24:$J523,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG24=FALSE,0,IF($DQ24=TRUE,SUM($BS24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS24*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DQ24=TRUE,SUM($BT24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT24*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DQ24=TRUE,SUM($BU24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU24*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DQ24=TRUE,SUM($BV24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DQ24=TRUE,SUM($BW24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW24*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DQ24=TRUE,SUM($BX24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX24*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN24=FALSE,0,ROUND(SUM($BY24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP24=FALSE,0,ROUND(SUM($X24*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY24=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X24),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X24)),2)","v":0},0,false,{"$f":"ROUND(IF($CT24=FALSE,0,IF($DU24=TRUE,SUM($BZ24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ24*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT24=FALSE,0,IF($DU24=TRUE,SUM($CA24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA24*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT24=FALSE,0,IF($DU24=TRUE,SUM($CB24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB24*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT24=FALSE,0,IF($DU24=TRUE,SUM($CC24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC24*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT24=FALSE,0,IF($DU24=TRUE,SUM($CD24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD24*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT24=FALSE,0,IF($DU24=TRUE,SUM($CE24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE24*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA24=FALSE,0,ROUND(SUM($CF24*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC24=FALSE,0,ROUND(SUM($AA24*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY24=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA24),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA24)),2)","v":0},0,0,{"$f":"SUM($DG24*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG24*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH24,IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI24,$DG24))","v":0},0,false,0,false,0,{"$f":"IF(AND($X24>0,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ24=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH24:$CM24,$CQ24,$DZ24,$EF24,$EN24:$ES24)-SUM($BY24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH24:$CM24,$CQ24,$DZ24,$EF24,$EH24:$EM24)-SUM($BY24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X24>0,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS24=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH24:$CM24,$CO24,$CQ24,$CU24:$CZ24,$DB24,$DD24,$DZ24,$EB24,$ED24,$EF24,$EN24:$ES24,$FC24,$FE24,$FG24,$FI24,$FQ24:$FV24)/$AD24*$X24)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH24:$CM24,$CO24,$CQ24,$CU24:$CZ24,$DB24,$DD24,$DZ24,$EB24,$ED24,$EF24,$EH24:$EM24,$FC24,$FE24,$FG24,$FI24,$FK24:$FP24)/$AD24*$X24)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA24>0,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU24=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU24:$CZ24,$DD24,$DZ24,$FI24,$FQ24:$FV24)-SUM($CF24*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU24:$CZ24,$DD24,$DZ24,$FI24,$FK24:$FP24)-SUM($CF24*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA24>0,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW24=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH24:$CM24,$CO24,$CQ24,$CU24:$CZ24,$DB24,$DD24,$DZ24,$EB24,$ED24,$EF24,$EN24:$ES24,$FC24,$FE24,$FG24,$FI24,$FQ24:$FV24)/$AD24*$AA24)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH24:$CM24,$CO24,$CQ24,$CU24:$CZ24,$DB24,$DD24,$DZ24,$EB24,$ED24,$EF24,$EH24:$EM24,$FC24,$FE24,$FG24,$FI24,$FK24:$FP24)/$AD24*$AA24)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E24<>\"D-CARE\",Tenant!$F24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY24=FALSE,0,ROUND(SUM($AE24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA24=FALSE,0,SUM($BY24*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X24>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC24=FALSE,0,SUM($BY24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X24>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE24=TRUE,$X24>0),SUM($BY24*Account!$T$2),0)","v":0},{"$f":"IF(AND($X24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG24=FALSE,0,ROUND(SUM($BS24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG24=FALSE,0,ROUND(SUM($BT24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG24=FALSE,0,ROUND(SUM($BU24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG24=FALSE,0,ROUND(SUM($BV24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG24=FALSE,0,ROUND(SUM($BW24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG24=FALSE,0,ROUND(SUM($BX24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H24/$AD24*$X24),2),0)","v":0},{"$f":"ROUND(SUM($EU24*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET24=FALSE,$EV24,ROUND(MAX(0,SUM(SUM($EN24:$ES24)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY24=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I24","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ24*Account!$AA$2),SUM($EZ24*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E24<>\"D-CARE\",Tenant!$F24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB24=FALSE,0,ROUND(SUM($AF24*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD24=FALSE,0,SUM($CF24*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA24>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF24=FALSE,0,SUM($CF24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA24>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH24=TRUE,$AA24>0),SUM($CF24*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ24=FALSE,0,ROUND(SUM($BZ24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ24=FALSE,0,ROUND(SUM($CA24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ24=FALSE,0,ROUND(SUM($CB24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ24=FALSE,0,ROUND(SUM($CC24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ24=FALSE,0,ROUND(SUM($CD24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ24=FALSE,0,ROUND(SUM($CE24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H24/$AD24*$AA24),2),0)","v":0},{"$f":"ROUND(SUM($FX24*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW24=FALSE,$FY24,ROUND(MAX(0,SUM(SUM($FQ24:$FV24)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB24=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I24","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC24*Account!$AA$2),SUM($GC24*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D24<=FctrChngDts!$B$14,$E24>FctrChngDts!$B$14),AND($D24<=FctrChngDts!$C$14,$E24>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE24=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH24:$GJ24))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO24,$DB24,$GH24:$GJ24))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG24,$GK24,$GN24,$DR24,$DT24,$DV24,$DX24),IF(Account!$Q$2=TRUE,SUM($GG24,$GL24,$GN24,$DR24,$DT24,$DV24,$DX24),SUM($GG24,$GK24,$GL24,$GM24,$GN24,$DR24,$DT24,$DV24,$DX24)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D24,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,8,FALSE)=TRUE,$GO24<0),0,SUM(SUM(SUM($GO24/$AD24*$GP24)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,8,FALSE)=TRUE,$GO24<0),0,SUM(SUM(SUM($GO24/$AD24*$GQ24)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG24,$CO24,$DB24,$GM24)/$AD24)*$X24*FctrChngDts!$B$15),SUM(SUM(SUM($DG24,$CO24,$DB24,$GH24:$GJ24)/$AD24)*$X24*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG24,$CO24,$DB24,$GM24)/$AD24)*$AA24*FctrChngDts!$B$15),SUM(SUM(SUM($DG24,$CO24,$DB24,$GH24:$GJ24)/$AD24)*$AA24*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E24),$AD24,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D24,FctrChngDts!$C$17<=$E24),_xlfn.DAYS($D24,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E24),$AD24,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D24,FctrChngDts!$C$19<=$E24),_xlfn.DAYS($D24,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY24*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY24*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ24*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ24*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D24,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF24*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG24*Account!$AA$2)),2)","v":0}]
[24,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G25),0,IF($F25<=$G25,SUM($G25-$F25),IF($F25>$G25,SUM((Account!$L$2-$F25)+$G25+1))))","v":0},{"$f":"IF(AND($D25>=FctrChngDts!$C$2,$D25<=FctrChngDts!$D$2),$D25,\"\")","v":""},{"$f":"IF($I25=\"\",\"\",IF($E25<=FctrChngDts!$D$2,$E25,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D25<FctrChngDts!$E$2,$E25<FctrChngDts!$E$2),AND($D25>=FctrChngDts!$F$2,$E25>=FctrChngDts!$F$2)),\"\",IF(AND($D25>=FctrChngDts!$E$2,$D25<=FctrChngDts!$F$2),$D25,FctrChngDts!$E$2))","v":""},{"$f":"IF($K25=\"\",\"\",IF(AND($J25=$K25,$E25>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K25=$J25,$E25,IF(AND($E25>=FctrChngDts!$E$2,$E25<=FctrChngDts!$F$2),$E25,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D25<DATE(YEAR(Account!$J$2),6,1),$D25>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I25<FctrChngDts!$A$2,$J25<FctrChngDts!$A$2),AND($I25>=FctrChngDts!$B$2,$J25>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I25<FctrChngDts!$A$2,$J25>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I25>=FctrChngDts!$A$2,$J25<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I25<FctrChngDts!$B$2,$J25>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K25<FctrChngDts!$A$2,$L25<FctrChngDts!$A$2),AND($K25>=FctrChngDts!$B$2,$L25>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K25<FctrChngDts!$A$2,$L25>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K25>=FctrChngDts!$A$2,$L25<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K25<FctrChngDts!$B$2,$L25>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I25=\"\",$J25=0),0,IF(AND($N25=TRUE,$I25<>0),SUM($J25-$I25+1),IF($O25=TRUE,SUM(FctrChngDts!$A$2-$I25),IF($P25=TRUE,0,IF($Q25=TRUE,SUM($J25-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I25=\"\",$J25=0),0,IF($N25=TRUE,0,IF($O25=TRUE,SUM($J25-FctrChngDts!$A$2+1),IF(AND($P25=TRUE,$I25<>0),SUM($J25-$I25+1),IF($Q25=TRUE,SUM(FctrChngDts!$B$2-$I25),0)))))","v":0},0,{"$f":"IF(OR($K25=\"\",$L25=0),0,IF(AND($R25=TRUE,$K25<>0),SUM($L25-$K25+1),IF($S25=TRUE,SUM(FctrChngDts!$A$2-$K25),IF($T25=TRUE,0,IF($U25=TRUE,SUM($L25-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K25=\"\",$L25=0),0,IF($R25=TRUE,0,IF($S25=TRUE,SUM($L25-FctrChngDts!$A$2+1),IF(AND($T25=TRUE,$K25<>0),SUM($L25-$K25+1),IF($U25=TRUE,SUM(FctrChngDts!$B$2-$K25),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A25,Tenant!$A25:$J524,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR25=FALSE,VLOOKUP($AQ25,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ25,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR25=FALSE,VLOOKUP($AQ25,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ25,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR25=FALSE,VLOOKUP($AQ25,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ25,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR25=FALSE,VLOOKUP($AQ25,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ25,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A25,Tenant!$A25:$J524,6,FALSE)","v":0},{"$f":"VLOOKUP($A25,Tenant!$A25:$J524,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG25=FALSE,0,IF($DQ25=TRUE,SUM($BS25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS25*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DQ25=TRUE,SUM($BT25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT25*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DQ25=TRUE,SUM($BU25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU25*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DQ25=TRUE,SUM($BV25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DQ25=TRUE,SUM($BW25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW25*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DQ25=TRUE,SUM($BX25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX25*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN25=FALSE,0,ROUND(SUM($BY25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP25=FALSE,0,ROUND(SUM($X25*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY25=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X25),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X25)),2)","v":0},0,false,{"$f":"ROUND(IF($CT25=FALSE,0,IF($DU25=TRUE,SUM($BZ25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ25*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT25=FALSE,0,IF($DU25=TRUE,SUM($CA25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA25*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT25=FALSE,0,IF($DU25=TRUE,SUM($CB25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB25*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT25=FALSE,0,IF($DU25=TRUE,SUM($CC25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC25*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT25=FALSE,0,IF($DU25=TRUE,SUM($CD25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD25*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT25=FALSE,0,IF($DU25=TRUE,SUM($CE25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE25*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA25=FALSE,0,ROUND(SUM($CF25*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC25=FALSE,0,ROUND(SUM($AA25*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY25=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA25),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA25)),2)","v":0},0,0,{"$f":"SUM($DG25*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG25*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH25,IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI25,$DG25))","v":0},0,false,0,false,0,{"$f":"IF(AND($X25>0,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ25=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH25:$CM25,$CQ25,$DZ25,$EF25,$EN25:$ES25)-SUM($BY25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH25:$CM25,$CQ25,$DZ25,$EF25,$EH25:$EM25)-SUM($BY25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X25>0,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS25=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH25:$CM25,$CO25,$CQ25,$CU25:$CZ25,$DB25,$DD25,$DZ25,$EB25,$ED25,$EF25,$EN25:$ES25,$FC25,$FE25,$FG25,$FI25,$FQ25:$FV25)/$AD25*$X25)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH25:$CM25,$CO25,$CQ25,$CU25:$CZ25,$DB25,$DD25,$DZ25,$EB25,$ED25,$EF25,$EH25:$EM25,$FC25,$FE25,$FG25,$FI25,$FK25:$FP25)/$AD25*$X25)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA25>0,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU25=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU25:$CZ25,$DD25,$DZ25,$FI25,$FQ25:$FV25)-SUM($CF25*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU25:$CZ25,$DD25,$DZ25,$FI25,$FK25:$FP25)-SUM($CF25*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA25>0,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW25=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH25:$CM25,$CO25,$CQ25,$CU25:$CZ25,$DB25,$DD25,$DZ25,$EB25,$ED25,$EF25,$EN25:$ES25,$FC25,$FE25,$FG25,$FI25,$FQ25:$FV25)/$AD25*$AA25)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH25:$CM25,$CO25,$CQ25,$CU25:$CZ25,$DB25,$DD25,$DZ25,$EB25,$ED25,$EF25,$EH25:$EM25,$FC25,$FE25,$FG25,$FI25,$FK25:$FP25)/$AD25*$AA25)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E25<>\"D-CARE\",Tenant!$F25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY25=FALSE,0,ROUND(SUM($AE25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA25=FALSE,0,SUM($BY25*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X25>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC25=FALSE,0,SUM($BY25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X25>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE25=TRUE,$X25>0),SUM($BY25*Account!$T$2),0)","v":0},{"$f":"IF(AND($X25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG25=FALSE,0,ROUND(SUM($BS25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG25=FALSE,0,ROUND(SUM($BT25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG25=FALSE,0,ROUND(SUM($BU25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG25=FALSE,0,ROUND(SUM($BV25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG25=FALSE,0,ROUND(SUM($BW25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG25=FALSE,0,ROUND(SUM($BX25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H25/$AD25*$X25),2),0)","v":0},{"$f":"ROUND(SUM($EU25*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET25=FALSE,$EV25,ROUND(MAX(0,SUM(SUM($EN25:$ES25)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY25=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I25","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ25*Account!$AA$2),SUM($EZ25*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E25<>\"D-CARE\",Tenant!$F25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB25=FALSE,0,ROUND(SUM($AF25*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD25=FALSE,0,SUM($CF25*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA25>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF25=FALSE,0,SUM($CF25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA25>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH25=TRUE,$AA25>0),SUM($CF25*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ25=FALSE,0,ROUND(SUM($BZ25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ25=FALSE,0,ROUND(SUM($CA25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ25=FALSE,0,ROUND(SUM($CB25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ25=FALSE,0,ROUND(SUM($CC25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ25=FALSE,0,ROUND(SUM($CD25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ25=FALSE,0,ROUND(SUM($CE25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H25/$AD25*$AA25),2),0)","v":0},{"$f":"ROUND(SUM($FX25*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW25=FALSE,$FY25,ROUND(MAX(0,SUM(SUM($FQ25:$FV25)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB25=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I25","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC25*Account!$AA$2),SUM($GC25*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D25<=FctrChngDts!$B$14,$E25>FctrChngDts!$B$14),AND($D25<=FctrChngDts!$C$14,$E25>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE25=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH25:$GJ25))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO25,$DB25,$GH25:$GJ25))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG25,$GK25,$GN25,$DR25,$DT25,$DV25,$DX25),IF(Account!$Q$2=TRUE,SUM($GG25,$GL25,$GN25,$DR25,$DT25,$DV25,$DX25),SUM($GG25,$GK25,$GL25,$GM25,$GN25,$DR25,$DT25,$DV25,$DX25)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D25,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,8,FALSE)=TRUE,$GO25<0),0,SUM(SUM(SUM($GO25/$AD25*$GP25)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,8,FALSE)=TRUE,$GO25<0),0,SUM(SUM(SUM($GO25/$AD25*$GQ25)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG25,$CO25,$DB25,$GM25)/$AD25)*$X25*FctrChngDts!$B$15),SUM(SUM(SUM($DG25,$CO25,$DB25,$GH25:$GJ25)/$AD25)*$X25*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG25,$CO25,$DB25,$GM25)/$AD25)*$AA25*FctrChngDts!$B$15),SUM(SUM(SUM($DG25,$CO25,$DB25,$GH25:$GJ25)/$AD25)*$AA25*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E25),$AD25,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D25,FctrChngDts!$C$17<=$E25),_xlfn.DAYS($D25,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E25),$AD25,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D25,FctrChngDts!$C$19<=$E25),_xlfn.DAYS($D25,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY25*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY25*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ25*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ25*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D25,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF25*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG25*Account!$AA$2)),2)","v":0}]
[25,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G26),0,IF($F26<=$G26,SUM($G26-$F26),IF($F26>$G26,SUM((Account!$L$2-$F26)+$G26+1))))","v":0},{"$f":"IF(AND($D26>=FctrChngDts!$C$2,$D26<=FctrChngDts!$D$2),$D26,\"\")","v":""},{"$f":"IF($I26=\"\",\"\",IF($E26<=FctrChngDts!$D$2,$E26,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D26<FctrChngDts!$E$2,$E26<FctrChngDts!$E$2),AND($D26>=FctrChngDts!$F$2,$E26>=FctrChngDts!$F$2)),\"\",IF(AND($D26>=FctrChngDts!$E$2,$D26<=FctrChngDts!$F$2),$D26,FctrChngDts!$E$2))","v":""},{"$f":"IF($K26=\"\",\"\",IF(AND($J26=$K26,$E26>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K26=$J26,$E26,IF(AND($E26>=FctrChngDts!$E$2,$E26<=FctrChngDts!$F$2),$E26,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D26<DATE(YEAR(Account!$J$2),6,1),$D26>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I26<FctrChngDts!$A$2,$J26<FctrChngDts!$A$2),AND($I26>=FctrChngDts!$B$2,$J26>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I26<FctrChngDts!$A$2,$J26>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I26>=FctrChngDts!$A$2,$J26<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I26<FctrChngDts!$B$2,$J26>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K26<FctrChngDts!$A$2,$L26<FctrChngDts!$A$2),AND($K26>=FctrChngDts!$B$2,$L26>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K26<FctrChngDts!$A$2,$L26>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K26>=FctrChngDts!$A$2,$L26<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K26<FctrChngDts!$B$2,$L26>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I26=\"\",$J26=0),0,IF(AND($N26=TRUE,$I26<>0),SUM($J26-$I26+1),IF($O26=TRUE,SUM(FctrChngDts!$A$2-$I26),IF($P26=TRUE,0,IF($Q26=TRUE,SUM($J26-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I26=\"\",$J26=0),0,IF($N26=TRUE,0,IF($O26=TRUE,SUM($J26-FctrChngDts!$A$2+1),IF(AND($P26=TRUE,$I26<>0),SUM($J26-$I26+1),IF($Q26=TRUE,SUM(FctrChngDts!$B$2-$I26),0)))))","v":0},0,{"$f":"IF(OR($K26=\"\",$L26=0),0,IF(AND($R26=TRUE,$K26<>0),SUM($L26-$K26+1),IF($S26=TRUE,SUM(FctrChngDts!$A$2-$K26),IF($T26=TRUE,0,IF($U26=TRUE,SUM($L26-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K26=\"\",$L26=0),0,IF($R26=TRUE,0,IF($S26=TRUE,SUM($L26-FctrChngDts!$A$2+1),IF(AND($T26=TRUE,$K26<>0),SUM($L26-$K26+1),IF($U26=TRUE,SUM(FctrChngDts!$B$2-$K26),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A26,Tenant!$A26:$J525,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR26=FALSE,VLOOKUP($AQ26,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ26,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR26=FALSE,VLOOKUP($AQ26,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ26,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR26=FALSE,VLOOKUP($AQ26,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ26,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR26=FALSE,VLOOKUP($AQ26,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ26,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A26,Tenant!$A26:$J525,6,FALSE)","v":0},{"$f":"VLOOKUP($A26,Tenant!$A26:$J525,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG26=FALSE,0,IF($DQ26=TRUE,SUM($BS26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS26*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DQ26=TRUE,SUM($BT26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT26*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DQ26=TRUE,SUM($BU26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU26*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DQ26=TRUE,SUM($BV26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DQ26=TRUE,SUM($BW26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW26*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DQ26=TRUE,SUM($BX26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX26*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN26=FALSE,0,ROUND(SUM($BY26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP26=FALSE,0,ROUND(SUM($X26*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY26=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X26),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X26)),2)","v":0},0,false,{"$f":"ROUND(IF($CT26=FALSE,0,IF($DU26=TRUE,SUM($BZ26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ26*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT26=FALSE,0,IF($DU26=TRUE,SUM($CA26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA26*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT26=FALSE,0,IF($DU26=TRUE,SUM($CB26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB26*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT26=FALSE,0,IF($DU26=TRUE,SUM($CC26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC26*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT26=FALSE,0,IF($DU26=TRUE,SUM($CD26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD26*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT26=FALSE,0,IF($DU26=TRUE,SUM($CE26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE26*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA26=FALSE,0,ROUND(SUM($CF26*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC26=FALSE,0,ROUND(SUM($AA26*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY26=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA26),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA26)),2)","v":0},0,0,{"$f":"SUM($DG26*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG26*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH26,IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI26,$DG26))","v":0},0,false,0,false,0,{"$f":"IF(AND($X26>0,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ26=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH26:$CM26,$CQ26,$DZ26,$EF26,$EN26:$ES26)-SUM($BY26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH26:$CM26,$CQ26,$DZ26,$EF26,$EH26:$EM26)-SUM($BY26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X26>0,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS26=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH26:$CM26,$CO26,$CQ26,$CU26:$CZ26,$DB26,$DD26,$DZ26,$EB26,$ED26,$EF26,$EN26:$ES26,$FC26,$FE26,$FG26,$FI26,$FQ26:$FV26)/$AD26*$X26)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH26:$CM26,$CO26,$CQ26,$CU26:$CZ26,$DB26,$DD26,$DZ26,$EB26,$ED26,$EF26,$EH26:$EM26,$FC26,$FE26,$FG26,$FI26,$FK26:$FP26)/$AD26*$X26)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA26>0,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU26=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU26:$CZ26,$DD26,$DZ26,$FI26,$FQ26:$FV26)-SUM($CF26*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU26:$CZ26,$DD26,$DZ26,$FI26,$FK26:$FP26)-SUM($CF26*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA26>0,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW26=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH26:$CM26,$CO26,$CQ26,$CU26:$CZ26,$DB26,$DD26,$DZ26,$EB26,$ED26,$EF26,$EN26:$ES26,$FC26,$FE26,$FG26,$FI26,$FQ26:$FV26)/$AD26*$AA26)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH26:$CM26,$CO26,$CQ26,$CU26:$CZ26,$DB26,$DD26,$DZ26,$EB26,$ED26,$EF26,$EH26:$EM26,$FC26,$FE26,$FG26,$FI26,$FK26:$FP26)/$AD26*$AA26)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E26<>\"D-CARE\",Tenant!$F26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY26=FALSE,0,ROUND(SUM($AE26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA26=FALSE,0,SUM($BY26*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X26>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC26=FALSE,0,SUM($BY26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X26>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE26=TRUE,$X26>0),SUM($BY26*Account!$T$2),0)","v":0},{"$f":"IF(AND($X26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG26=FALSE,0,ROUND(SUM($BS26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG26=FALSE,0,ROUND(SUM($BT26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG26=FALSE,0,ROUND(SUM($BU26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG26=FALSE,0,ROUND(SUM($BV26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG26=FALSE,0,ROUND(SUM($BW26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG26=FALSE,0,ROUND(SUM($BX26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H26/$AD26*$X26),2),0)","v":0},{"$f":"ROUND(SUM($EU26*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET26=FALSE,$EV26,ROUND(MAX(0,SUM(SUM($EN26:$ES26)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY26=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I26","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ26*Account!$AA$2),SUM($EZ26*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E26<>\"D-CARE\",Tenant!$F26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB26=FALSE,0,ROUND(SUM($AF26*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD26=FALSE,0,SUM($CF26*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA26>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF26=FALSE,0,SUM($CF26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA26>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH26=TRUE,$AA26>0),SUM($CF26*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ26=FALSE,0,ROUND(SUM($BZ26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ26=FALSE,0,ROUND(SUM($CA26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ26=FALSE,0,ROUND(SUM($CB26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ26=FALSE,0,ROUND(SUM($CC26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ26=FALSE,0,ROUND(SUM($CD26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ26=FALSE,0,ROUND(SUM($CE26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H26/$AD26*$AA26),2),0)","v":0},{"$f":"ROUND(SUM($FX26*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW26=FALSE,$FY26,ROUND(MAX(0,SUM(SUM($FQ26:$FV26)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB26=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I26","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC26*Account!$AA$2),SUM($GC26*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D26<=FctrChngDts!$B$14,$E26>FctrChngDts!$B$14),AND($D26<=FctrChngDts!$C$14,$E26>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE26=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH26:$GJ26))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO26,$DB26,$GH26:$GJ26))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG26,$GK26,$GN26,$DR26,$DT26,$DV26,$DX26),IF(Account!$Q$2=TRUE,SUM($GG26,$GL26,$GN26,$DR26,$DT26,$DV26,$DX26),SUM($GG26,$GK26,$GL26,$GM26,$GN26,$DR26,$DT26,$DV26,$DX26)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D26,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,8,FALSE)=TRUE,$GO26<0),0,SUM(SUM(SUM($GO26/$AD26*$GP26)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,8,FALSE)=TRUE,$GO26<0),0,SUM(SUM(SUM($GO26/$AD26*$GQ26)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG26,$CO26,$DB26,$GM26)/$AD26)*$X26*FctrChngDts!$B$15),SUM(SUM(SUM($DG26,$CO26,$DB26,$GH26:$GJ26)/$AD26)*$X26*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG26,$CO26,$DB26,$GM26)/$AD26)*$AA26*FctrChngDts!$B$15),SUM(SUM(SUM($DG26,$CO26,$DB26,$GH26:$GJ26)/$AD26)*$AA26*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E26),$AD26,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D26,FctrChngDts!$C$17<=$E26),_xlfn.DAYS($D26,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E26),$AD26,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D26,FctrChngDts!$C$19<=$E26),_xlfn.DAYS($D26,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY26*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY26*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ26*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ26*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D26,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF26*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG26*Account!$AA$2)),2)","v":0}]
[26,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G27),0,IF($F27<=$G27,SUM($G27-$F27),IF($F27>$G27,SUM((Account!$L$2-$F27)+$G27+1))))","v":0},{"$f":"IF(AND($D27>=FctrChngDts!$C$2,$D27<=FctrChngDts!$D$2),$D27,\"\")","v":""},{"$f":"IF($I27=\"\",\"\",IF($E27<=FctrChngDts!$D$2,$E27,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D27<FctrChngDts!$E$2,$E27<FctrChngDts!$E$2),AND($D27>=FctrChngDts!$F$2,$E27>=FctrChngDts!$F$2)),\"\",IF(AND($D27>=FctrChngDts!$E$2,$D27<=FctrChngDts!$F$2),$D27,FctrChngDts!$E$2))","v":""},{"$f":"IF($K27=\"\",\"\",IF(AND($J27=$K27,$E27>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K27=$J27,$E27,IF(AND($E27>=FctrChngDts!$E$2,$E27<=FctrChngDts!$F$2),$E27,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D27<DATE(YEAR(Account!$J$2),6,1),$D27>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I27<FctrChngDts!$A$2,$J27<FctrChngDts!$A$2),AND($I27>=FctrChngDts!$B$2,$J27>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I27<FctrChngDts!$A$2,$J27>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I27>=FctrChngDts!$A$2,$J27<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I27<FctrChngDts!$B$2,$J27>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K27<FctrChngDts!$A$2,$L27<FctrChngDts!$A$2),AND($K27>=FctrChngDts!$B$2,$L27>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K27<FctrChngDts!$A$2,$L27>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K27>=FctrChngDts!$A$2,$L27<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K27<FctrChngDts!$B$2,$L27>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I27=\"\",$J27=0),0,IF(AND($N27=TRUE,$I27<>0),SUM($J27-$I27+1),IF($O27=TRUE,SUM(FctrChngDts!$A$2-$I27),IF($P27=TRUE,0,IF($Q27=TRUE,SUM($J27-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I27=\"\",$J27=0),0,IF($N27=TRUE,0,IF($O27=TRUE,SUM($J27-FctrChngDts!$A$2+1),IF(AND($P27=TRUE,$I27<>0),SUM($J27-$I27+1),IF($Q27=TRUE,SUM(FctrChngDts!$B$2-$I27),0)))))","v":0},0,{"$f":"IF(OR($K27=\"\",$L27=0),0,IF(AND($R27=TRUE,$K27<>0),SUM($L27-$K27+1),IF($S27=TRUE,SUM(FctrChngDts!$A$2-$K27),IF($T27=TRUE,0,IF($U27=TRUE,SUM($L27-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K27=\"\",$L27=0),0,IF($R27=TRUE,0,IF($S27=TRUE,SUM($L27-FctrChngDts!$A$2+1),IF(AND($T27=TRUE,$K27<>0),SUM($L27-$K27+1),IF($U27=TRUE,SUM(FctrChngDts!$B$2-$K27),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A27,Tenant!$A27:$J526,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR27=FALSE,VLOOKUP($AQ27,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ27,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR27=FALSE,VLOOKUP($AQ27,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ27,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR27=FALSE,VLOOKUP($AQ27,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ27,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR27=FALSE,VLOOKUP($AQ27,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ27,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A27,Tenant!$A27:$J526,6,FALSE)","v":0},{"$f":"VLOOKUP($A27,Tenant!$A27:$J526,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG27=FALSE,0,IF($DQ27=TRUE,SUM($BS27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS27*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DQ27=TRUE,SUM($BT27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT27*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DQ27=TRUE,SUM($BU27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU27*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DQ27=TRUE,SUM($BV27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DQ27=TRUE,SUM($BW27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW27*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DQ27=TRUE,SUM($BX27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX27*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN27=FALSE,0,ROUND(SUM($BY27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP27=FALSE,0,ROUND(SUM($X27*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY27=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X27),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X27)),2)","v":0},0,false,{"$f":"ROUND(IF($CT27=FALSE,0,IF($DU27=TRUE,SUM($BZ27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ27*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT27=FALSE,0,IF($DU27=TRUE,SUM($CA27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA27*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT27=FALSE,0,IF($DU27=TRUE,SUM($CB27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB27*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT27=FALSE,0,IF($DU27=TRUE,SUM($CC27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC27*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT27=FALSE,0,IF($DU27=TRUE,SUM($CD27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD27*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT27=FALSE,0,IF($DU27=TRUE,SUM($CE27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE27*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA27=FALSE,0,ROUND(SUM($CF27*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC27=FALSE,0,ROUND(SUM($AA27*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY27=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA27),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA27)),2)","v":0},0,0,{"$f":"SUM($DG27*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG27*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH27,IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI27,$DG27))","v":0},0,false,0,false,0,{"$f":"IF(AND($X27>0,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ27=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH27:$CM27,$CQ27,$DZ27,$EF27,$EN27:$ES27)-SUM($BY27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH27:$CM27,$CQ27,$DZ27,$EF27,$EH27:$EM27)-SUM($BY27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X27>0,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS27=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH27:$CM27,$CO27,$CQ27,$CU27:$CZ27,$DB27,$DD27,$DZ27,$EB27,$ED27,$EF27,$EN27:$ES27,$FC27,$FE27,$FG27,$FI27,$FQ27:$FV27)/$AD27*$X27)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH27:$CM27,$CO27,$CQ27,$CU27:$CZ27,$DB27,$DD27,$DZ27,$EB27,$ED27,$EF27,$EH27:$EM27,$FC27,$FE27,$FG27,$FI27,$FK27:$FP27)/$AD27*$X27)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA27>0,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU27=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU27:$CZ27,$DD27,$DZ27,$FI27,$FQ27:$FV27)-SUM($CF27*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU27:$CZ27,$DD27,$DZ27,$FI27,$FK27:$FP27)-SUM($CF27*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA27>0,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW27=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH27:$CM27,$CO27,$CQ27,$CU27:$CZ27,$DB27,$DD27,$DZ27,$EB27,$ED27,$EF27,$EN27:$ES27,$FC27,$FE27,$FG27,$FI27,$FQ27:$FV27)/$AD27*$AA27)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH27:$CM27,$CO27,$CQ27,$CU27:$CZ27,$DB27,$DD27,$DZ27,$EB27,$ED27,$EF27,$EH27:$EM27,$FC27,$FE27,$FG27,$FI27,$FK27:$FP27)/$AD27*$AA27)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E27<>\"D-CARE\",Tenant!$F27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY27=FALSE,0,ROUND(SUM($AE27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA27=FALSE,0,SUM($BY27*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X27>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC27=FALSE,0,SUM($BY27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X27>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE27=TRUE,$X27>0),SUM($BY27*Account!$T$2),0)","v":0},{"$f":"IF(AND($X27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG27=FALSE,0,ROUND(SUM($BS27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG27=FALSE,0,ROUND(SUM($BT27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG27=FALSE,0,ROUND(SUM($BU27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG27=FALSE,0,ROUND(SUM($BV27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG27=FALSE,0,ROUND(SUM($BW27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG27=FALSE,0,ROUND(SUM($BX27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H27/$AD27*$X27),2),0)","v":0},{"$f":"ROUND(SUM($EU27*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET27=FALSE,$EV27,ROUND(MAX(0,SUM(SUM($EN27:$ES27)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY27=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I27","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ27*Account!$AA$2),SUM($EZ27*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E27<>\"D-CARE\",Tenant!$F27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB27=FALSE,0,ROUND(SUM($AF27*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD27=FALSE,0,SUM($CF27*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA27>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF27=FALSE,0,SUM($CF27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA27>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH27=TRUE,$AA27>0),SUM($CF27*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ27=FALSE,0,ROUND(SUM($BZ27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ27=FALSE,0,ROUND(SUM($CA27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ27=FALSE,0,ROUND(SUM($CB27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ27=FALSE,0,ROUND(SUM($CC27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ27=FALSE,0,ROUND(SUM($CD27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ27=FALSE,0,ROUND(SUM($CE27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H27/$AD27*$AA27),2),0)","v":0},{"$f":"ROUND(SUM($FX27*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW27=FALSE,$FY27,ROUND(MAX(0,SUM(SUM($FQ27:$FV27)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB27=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I27","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC27*Account!$AA$2),SUM($GC27*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D27<=FctrChngDts!$B$14,$E27>FctrChngDts!$B$14),AND($D27<=FctrChngDts!$C$14,$E27>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE27=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH27:$GJ27))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO27,$DB27,$GH27:$GJ27))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG27,$GK27,$GN27,$DR27,$DT27,$DV27,$DX27),IF(Account!$Q$2=TRUE,SUM($GG27,$GL27,$GN27,$DR27,$DT27,$DV27,$DX27),SUM($GG27,$GK27,$GL27,$GM27,$GN27,$DR27,$DT27,$DV27,$DX27)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D27,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,8,FALSE)=TRUE,$GO27<0),0,SUM(SUM(SUM($GO27/$AD27*$GP27)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,8,FALSE)=TRUE,$GO27<0),0,SUM(SUM(SUM($GO27/$AD27*$GQ27)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG27,$CO27,$DB27,$GM27)/$AD27)*$X27*FctrChngDts!$B$15),SUM(SUM(SUM($DG27,$CO27,$DB27,$GH27:$GJ27)/$AD27)*$X27*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG27,$CO27,$DB27,$GM27)/$AD27)*$AA27*FctrChngDts!$B$15),SUM(SUM(SUM($DG27,$CO27,$DB27,$GH27:$GJ27)/$AD27)*$AA27*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E27),$AD27,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D27,FctrChngDts!$C$17<=$E27),_xlfn.DAYS($D27,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E27),$AD27,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D27,FctrChngDts!$C$19<=$E27),_xlfn.DAYS($D27,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY27*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY27*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ27*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ27*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D27,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF27*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG27*Account!$AA$2)),2)","v":0}]
[27,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G28),0,IF($F28<=$G28,SUM($G28-$F28),IF($F28>$G28,SUM((Account!$L$2-$F28)+$G28+1))))","v":0},{"$f":"IF(AND($D28>=FctrChngDts!$C$2,$D28<=FctrChngDts!$D$2),$D28,\"\")","v":""},{"$f":"IF($I28=\"\",\"\",IF($E28<=FctrChngDts!$D$2,$E28,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D28<FctrChngDts!$E$2,$E28<FctrChngDts!$E$2),AND($D28>=FctrChngDts!$F$2,$E28>=FctrChngDts!$F$2)),\"\",IF(AND($D28>=FctrChngDts!$E$2,$D28<=FctrChngDts!$F$2),$D28,FctrChngDts!$E$2))","v":""},{"$f":"IF($K28=\"\",\"\",IF(AND($J28=$K28,$E28>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K28=$J28,$E28,IF(AND($E28>=FctrChngDts!$E$2,$E28<=FctrChngDts!$F$2),$E28,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D28<DATE(YEAR(Account!$J$2),6,1),$D28>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I28<FctrChngDts!$A$2,$J28<FctrChngDts!$A$2),AND($I28>=FctrChngDts!$B$2,$J28>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I28<FctrChngDts!$A$2,$J28>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I28>=FctrChngDts!$A$2,$J28<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I28<FctrChngDts!$B$2,$J28>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K28<FctrChngDts!$A$2,$L28<FctrChngDts!$A$2),AND($K28>=FctrChngDts!$B$2,$L28>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K28<FctrChngDts!$A$2,$L28>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K28>=FctrChngDts!$A$2,$L28<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K28<FctrChngDts!$B$2,$L28>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I28=\"\",$J28=0),0,IF(AND($N28=TRUE,$I28<>0),SUM($J28-$I28+1),IF($O28=TRUE,SUM(FctrChngDts!$A$2-$I28),IF($P28=TRUE,0,IF($Q28=TRUE,SUM($J28-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I28=\"\",$J28=0),0,IF($N28=TRUE,0,IF($O28=TRUE,SUM($J28-FctrChngDts!$A$2+1),IF(AND($P28=TRUE,$I28<>0),SUM($J28-$I28+1),IF($Q28=TRUE,SUM(FctrChngDts!$B$2-$I28),0)))))","v":0},0,{"$f":"IF(OR($K28=\"\",$L28=0),0,IF(AND($R28=TRUE,$K28<>0),SUM($L28-$K28+1),IF($S28=TRUE,SUM(FctrChngDts!$A$2-$K28),IF($T28=TRUE,0,IF($U28=TRUE,SUM($L28-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K28=\"\",$L28=0),0,IF($R28=TRUE,0,IF($S28=TRUE,SUM($L28-FctrChngDts!$A$2+1),IF(AND($T28=TRUE,$K28<>0),SUM($L28-$K28+1),IF($U28=TRUE,SUM(FctrChngDts!$B$2-$K28),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A28,Tenant!$A28:$J527,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR28=FALSE,VLOOKUP($AQ28,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ28,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR28=FALSE,VLOOKUP($AQ28,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ28,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR28=FALSE,VLOOKUP($AQ28,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ28,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR28=FALSE,VLOOKUP($AQ28,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ28,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A28,Tenant!$A28:$J527,6,FALSE)","v":0},{"$f":"VLOOKUP($A28,Tenant!$A28:$J527,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG28=FALSE,0,IF($DQ28=TRUE,SUM($BS28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS28*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DQ28=TRUE,SUM($BT28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT28*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DQ28=TRUE,SUM($BU28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU28*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DQ28=TRUE,SUM($BV28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DQ28=TRUE,SUM($BW28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW28*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DQ28=TRUE,SUM($BX28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX28*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN28=FALSE,0,ROUND(SUM($BY28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP28=FALSE,0,ROUND(SUM($X28*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY28=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X28),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X28)),2)","v":0},0,false,{"$f":"ROUND(IF($CT28=FALSE,0,IF($DU28=TRUE,SUM($BZ28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ28*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT28=FALSE,0,IF($DU28=TRUE,SUM($CA28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA28*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT28=FALSE,0,IF($DU28=TRUE,SUM($CB28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB28*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT28=FALSE,0,IF($DU28=TRUE,SUM($CC28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC28*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT28=FALSE,0,IF($DU28=TRUE,SUM($CD28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD28*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT28=FALSE,0,IF($DU28=TRUE,SUM($CE28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE28*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA28=FALSE,0,ROUND(SUM($CF28*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC28=FALSE,0,ROUND(SUM($AA28*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY28=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA28),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA28)),2)","v":0},0,0,{"$f":"SUM($DG28*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG28*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH28,IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI28,$DG28))","v":0},0,false,0,false,0,{"$f":"IF(AND($X28>0,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ28=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH28:$CM28,$CQ28,$DZ28,$EF28,$EN28:$ES28)-SUM($BY28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH28:$CM28,$CQ28,$DZ28,$EF28,$EH28:$EM28)-SUM($BY28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X28>0,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS28=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH28:$CM28,$CO28,$CQ28,$CU28:$CZ28,$DB28,$DD28,$DZ28,$EB28,$ED28,$EF28,$EN28:$ES28,$FC28,$FE28,$FG28,$FI28,$FQ28:$FV28)/$AD28*$X28)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH28:$CM28,$CO28,$CQ28,$CU28:$CZ28,$DB28,$DD28,$DZ28,$EB28,$ED28,$EF28,$EH28:$EM28,$FC28,$FE28,$FG28,$FI28,$FK28:$FP28)/$AD28*$X28)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA28>0,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU28=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU28:$CZ28,$DD28,$DZ28,$FI28,$FQ28:$FV28)-SUM($CF28*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU28:$CZ28,$DD28,$DZ28,$FI28,$FK28:$FP28)-SUM($CF28*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA28>0,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW28=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH28:$CM28,$CO28,$CQ28,$CU28:$CZ28,$DB28,$DD28,$DZ28,$EB28,$ED28,$EF28,$EN28:$ES28,$FC28,$FE28,$FG28,$FI28,$FQ28:$FV28)/$AD28*$AA28)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH28:$CM28,$CO28,$CQ28,$CU28:$CZ28,$DB28,$DD28,$DZ28,$EB28,$ED28,$EF28,$EH28:$EM28,$FC28,$FE28,$FG28,$FI28,$FK28:$FP28)/$AD28*$AA28)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E28<>\"D-CARE\",Tenant!$F28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY28=FALSE,0,ROUND(SUM($AE28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA28=FALSE,0,SUM($BY28*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X28>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC28=FALSE,0,SUM($BY28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X28>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE28=TRUE,$X28>0),SUM($BY28*Account!$T$2),0)","v":0},{"$f":"IF(AND($X28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG28=FALSE,0,ROUND(SUM($BS28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG28=FALSE,0,ROUND(SUM($BT28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG28=FALSE,0,ROUND(SUM($BU28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG28=FALSE,0,ROUND(SUM($BV28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG28=FALSE,0,ROUND(SUM($BW28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG28=FALSE,0,ROUND(SUM($BX28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H28/$AD28*$X28),2),0)","v":0},{"$f":"ROUND(SUM($EU28*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET28=FALSE,$EV28,ROUND(MAX(0,SUM(SUM($EN28:$ES28)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY28=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I28","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ28*Account!$AA$2),SUM($EZ28*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E28<>\"D-CARE\",Tenant!$F28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB28=FALSE,0,ROUND(SUM($AF28*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD28=FALSE,0,SUM($CF28*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA28>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF28=FALSE,0,SUM($CF28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA28>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH28=TRUE,$AA28>0),SUM($CF28*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ28=FALSE,0,ROUND(SUM($BZ28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ28=FALSE,0,ROUND(SUM($CA28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ28=FALSE,0,ROUND(SUM($CB28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ28=FALSE,0,ROUND(SUM($CC28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ28=FALSE,0,ROUND(SUM($CD28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ28=FALSE,0,ROUND(SUM($CE28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H28/$AD28*$AA28),2),0)","v":0},{"$f":"ROUND(SUM($FX28*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW28=FALSE,$FY28,ROUND(MAX(0,SUM(SUM($FQ28:$FV28)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB28=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I28","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC28*Account!$AA$2),SUM($GC28*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D28<=FctrChngDts!$B$14,$E28>FctrChngDts!$B$14),AND($D28<=FctrChngDts!$C$14,$E28>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE28=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH28:$GJ28))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO28,$DB28,$GH28:$GJ28))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG28,$GK28,$GN28,$DR28,$DT28,$DV28,$DX28),IF(Account!$Q$2=TRUE,SUM($GG28,$GL28,$GN28,$DR28,$DT28,$DV28,$DX28),SUM($GG28,$GK28,$GL28,$GM28,$GN28,$DR28,$DT28,$DV28,$DX28)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D28,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,8,FALSE)=TRUE,$GO28<0),0,SUM(SUM(SUM($GO28/$AD28*$GP28)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,8,FALSE)=TRUE,$GO28<0),0,SUM(SUM(SUM($GO28/$AD28*$GQ28)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG28,$CO28,$DB28,$GM28)/$AD28)*$X28*FctrChngDts!$B$15),SUM(SUM(SUM($DG28,$CO28,$DB28,$GH28:$GJ28)/$AD28)*$X28*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG28,$CO28,$DB28,$GM28)/$AD28)*$AA28*FctrChngDts!$B$15),SUM(SUM(SUM($DG28,$CO28,$DB28,$GH28:$GJ28)/$AD28)*$AA28*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E28),$AD28,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D28,FctrChngDts!$C$17<=$E28),_xlfn.DAYS($D28,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E28),$AD28,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D28,FctrChngDts!$C$19<=$E28),_xlfn.DAYS($D28,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY28*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY28*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ28*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ28*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D28,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF28*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG28*Account!$AA$2)),2)","v":0}]
[28,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G29),0,IF($F29<=$G29,SUM($G29-$F29),IF($F29>$G29,SUM((Account!$L$2-$F29)+$G29+1))))","v":0},{"$f":"IF(AND($D29>=FctrChngDts!$C$2,$D29<=FctrChngDts!$D$2),$D29,\"\")","v":""},{"$f":"IF($I29=\"\",\"\",IF($E29<=FctrChngDts!$D$2,$E29,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D29<FctrChngDts!$E$2,$E29<FctrChngDts!$E$2),AND($D29>=FctrChngDts!$F$2,$E29>=FctrChngDts!$F$2)),\"\",IF(AND($D29>=FctrChngDts!$E$2,$D29<=FctrChngDts!$F$2),$D29,FctrChngDts!$E$2))","v":""},{"$f":"IF($K29=\"\",\"\",IF(AND($J29=$K29,$E29>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K29=$J29,$E29,IF(AND($E29>=FctrChngDts!$E$2,$E29<=FctrChngDts!$F$2),$E29,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D29<DATE(YEAR(Account!$J$2),6,1),$D29>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I29<FctrChngDts!$A$2,$J29<FctrChngDts!$A$2),AND($I29>=FctrChngDts!$B$2,$J29>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I29<FctrChngDts!$A$2,$J29>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I29>=FctrChngDts!$A$2,$J29<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I29<FctrChngDts!$B$2,$J29>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K29<FctrChngDts!$A$2,$L29<FctrChngDts!$A$2),AND($K29>=FctrChngDts!$B$2,$L29>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K29<FctrChngDts!$A$2,$L29>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K29>=FctrChngDts!$A$2,$L29<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K29<FctrChngDts!$B$2,$L29>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I29=\"\",$J29=0),0,IF(AND($N29=TRUE,$I29<>0),SUM($J29-$I29+1),IF($O29=TRUE,SUM(FctrChngDts!$A$2-$I29),IF($P29=TRUE,0,IF($Q29=TRUE,SUM($J29-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I29=\"\",$J29=0),0,IF($N29=TRUE,0,IF($O29=TRUE,SUM($J29-FctrChngDts!$A$2+1),IF(AND($P29=TRUE,$I29<>0),SUM($J29-$I29+1),IF($Q29=TRUE,SUM(FctrChngDts!$B$2-$I29),0)))))","v":0},0,{"$f":"IF(OR($K29=\"\",$L29=0),0,IF(AND($R29=TRUE,$K29<>0),SUM($L29-$K29+1),IF($S29=TRUE,SUM(FctrChngDts!$A$2-$K29),IF($T29=TRUE,0,IF($U29=TRUE,SUM($L29-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K29=\"\",$L29=0),0,IF($R29=TRUE,0,IF($S29=TRUE,SUM($L29-FctrChngDts!$A$2+1),IF(AND($T29=TRUE,$K29<>0),SUM($L29-$K29+1),IF($U29=TRUE,SUM(FctrChngDts!$B$2-$K29),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A29,Tenant!$A29:$J528,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR29=FALSE,VLOOKUP($AQ29,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ29,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR29=FALSE,VLOOKUP($AQ29,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ29,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR29=FALSE,VLOOKUP($AQ29,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ29,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR29=FALSE,VLOOKUP($AQ29,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ29,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A29,Tenant!$A29:$J528,6,FALSE)","v":0},{"$f":"VLOOKUP($A29,Tenant!$A29:$J528,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG29=FALSE,0,IF($DQ29=TRUE,SUM($BS29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS29*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DQ29=TRUE,SUM($BT29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT29*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DQ29=TRUE,SUM($BU29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU29*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DQ29=TRUE,SUM($BV29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DQ29=TRUE,SUM($BW29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW29*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DQ29=TRUE,SUM($BX29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX29*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN29=FALSE,0,ROUND(SUM($BY29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP29=FALSE,0,ROUND(SUM($X29*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY29=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X29),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X29)),2)","v":0},0,false,{"$f":"ROUND(IF($CT29=FALSE,0,IF($DU29=TRUE,SUM($BZ29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ29*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT29=FALSE,0,IF($DU29=TRUE,SUM($CA29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA29*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT29=FALSE,0,IF($DU29=TRUE,SUM($CB29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB29*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT29=FALSE,0,IF($DU29=TRUE,SUM($CC29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC29*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT29=FALSE,0,IF($DU29=TRUE,SUM($CD29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD29*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT29=FALSE,0,IF($DU29=TRUE,SUM($CE29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE29*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA29=FALSE,0,ROUND(SUM($CF29*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC29=FALSE,0,ROUND(SUM($AA29*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY29=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA29),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA29)),2)","v":0},0,0,{"$f":"SUM($DG29*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG29*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH29,IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI29,$DG29))","v":0},0,false,0,false,0,{"$f":"IF(AND($X29>0,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ29=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH29:$CM29,$CQ29,$DZ29,$EF29,$EN29:$ES29)-SUM($BY29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH29:$CM29,$CQ29,$DZ29,$EF29,$EH29:$EM29)-SUM($BY29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X29>0,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS29=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH29:$CM29,$CO29,$CQ29,$CU29:$CZ29,$DB29,$DD29,$DZ29,$EB29,$ED29,$EF29,$EN29:$ES29,$FC29,$FE29,$FG29,$FI29,$FQ29:$FV29)/$AD29*$X29)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH29:$CM29,$CO29,$CQ29,$CU29:$CZ29,$DB29,$DD29,$DZ29,$EB29,$ED29,$EF29,$EH29:$EM29,$FC29,$FE29,$FG29,$FI29,$FK29:$FP29)/$AD29*$X29)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA29>0,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU29=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU29:$CZ29,$DD29,$DZ29,$FI29,$FQ29:$FV29)-SUM($CF29*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU29:$CZ29,$DD29,$DZ29,$FI29,$FK29:$FP29)-SUM($CF29*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA29>0,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW29=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH29:$CM29,$CO29,$CQ29,$CU29:$CZ29,$DB29,$DD29,$DZ29,$EB29,$ED29,$EF29,$EN29:$ES29,$FC29,$FE29,$FG29,$FI29,$FQ29:$FV29)/$AD29*$AA29)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH29:$CM29,$CO29,$CQ29,$CU29:$CZ29,$DB29,$DD29,$DZ29,$EB29,$ED29,$EF29,$EH29:$EM29,$FC29,$FE29,$FG29,$FI29,$FK29:$FP29)/$AD29*$AA29)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E29<>\"D-CARE\",Tenant!$F29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY29=FALSE,0,ROUND(SUM($AE29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA29=FALSE,0,SUM($BY29*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X29>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC29=FALSE,0,SUM($BY29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X29>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE29=TRUE,$X29>0),SUM($BY29*Account!$T$2),0)","v":0},{"$f":"IF(AND($X29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG29=FALSE,0,ROUND(SUM($BS29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG29=FALSE,0,ROUND(SUM($BT29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG29=FALSE,0,ROUND(SUM($BU29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG29=FALSE,0,ROUND(SUM($BV29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG29=FALSE,0,ROUND(SUM($BW29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG29=FALSE,0,ROUND(SUM($BX29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H29/$AD29*$X29),2),0)","v":0},{"$f":"ROUND(SUM($EU29*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET29=FALSE,$EV29,ROUND(MAX(0,SUM(SUM($EN29:$ES29)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY29=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I29","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ29*Account!$AA$2),SUM($EZ29*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E29<>\"D-CARE\",Tenant!$F29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB29=FALSE,0,ROUND(SUM($AF29*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD29=FALSE,0,SUM($CF29*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA29>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF29=FALSE,0,SUM($CF29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA29>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH29=TRUE,$AA29>0),SUM($CF29*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ29=FALSE,0,ROUND(SUM($BZ29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ29=FALSE,0,ROUND(SUM($CA29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ29=FALSE,0,ROUND(SUM($CB29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ29=FALSE,0,ROUND(SUM($CC29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ29=FALSE,0,ROUND(SUM($CD29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ29=FALSE,0,ROUND(SUM($CE29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H29/$AD29*$AA29),2),0)","v":0},{"$f":"ROUND(SUM($FX29*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW29=FALSE,$FY29,ROUND(MAX(0,SUM(SUM($FQ29:$FV29)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB29=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I29","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC29*Account!$AA$2),SUM($GC29*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D29<=FctrChngDts!$B$14,$E29>FctrChngDts!$B$14),AND($D29<=FctrChngDts!$C$14,$E29>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE29=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH29:$GJ29))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO29,$DB29,$GH29:$GJ29))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG29,$GK29,$GN29,$DR29,$DT29,$DV29,$DX29),IF(Account!$Q$2=TRUE,SUM($GG29,$GL29,$GN29,$DR29,$DT29,$DV29,$DX29),SUM($GG29,$GK29,$GL29,$GM29,$GN29,$DR29,$DT29,$DV29,$DX29)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D29,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,8,FALSE)=TRUE,$GO29<0),0,SUM(SUM(SUM($GO29/$AD29*$GP29)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,8,FALSE)=TRUE,$GO29<0),0,SUM(SUM(SUM($GO29/$AD29*$GQ29)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG29,$CO29,$DB29,$GM29)/$AD29)*$X29*FctrChngDts!$B$15),SUM(SUM(SUM($DG29,$CO29,$DB29,$GH29:$GJ29)/$AD29)*$X29*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG29,$CO29,$DB29,$GM29)/$AD29)*$AA29*FctrChngDts!$B$15),SUM(SUM(SUM($DG29,$CO29,$DB29,$GH29:$GJ29)/$AD29)*$AA29*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E29),$AD29,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D29,FctrChngDts!$C$17<=$E29),_xlfn.DAYS($D29,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E29),$AD29,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D29,FctrChngDts!$C$19<=$E29),_xlfn.DAYS($D29,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY29*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY29*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ29*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ29*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D29,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF29*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG29*Account!$AA$2)),2)","v":0}]
[29,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G30),0,IF($F30<=$G30,SUM($G30-$F30),IF($F30>$G30,SUM((Account!$L$2-$F30)+$G30+1))))","v":0},{"$f":"IF(AND($D30>=FctrChngDts!$C$2,$D30<=FctrChngDts!$D$2),$D30,\"\")","v":""},{"$f":"IF($I30=\"\",\"\",IF($E30<=FctrChngDts!$D$2,$E30,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D30<FctrChngDts!$E$2,$E30<FctrChngDts!$E$2),AND($D30>=FctrChngDts!$F$2,$E30>=FctrChngDts!$F$2)),\"\",IF(AND($D30>=FctrChngDts!$E$2,$D30<=FctrChngDts!$F$2),$D30,FctrChngDts!$E$2))","v":""},{"$f":"IF($K30=\"\",\"\",IF(AND($J30=$K30,$E30>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K30=$J30,$E30,IF(AND($E30>=FctrChngDts!$E$2,$E30<=FctrChngDts!$F$2),$E30,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D30<DATE(YEAR(Account!$J$2),6,1),$D30>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I30<FctrChngDts!$A$2,$J30<FctrChngDts!$A$2),AND($I30>=FctrChngDts!$B$2,$J30>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I30<FctrChngDts!$A$2,$J30>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I30>=FctrChngDts!$A$2,$J30<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I30<FctrChngDts!$B$2,$J30>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K30<FctrChngDts!$A$2,$L30<FctrChngDts!$A$2),AND($K30>=FctrChngDts!$B$2,$L30>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K30<FctrChngDts!$A$2,$L30>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K30>=FctrChngDts!$A$2,$L30<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K30<FctrChngDts!$B$2,$L30>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I30=\"\",$J30=0),0,IF(AND($N30=TRUE,$I30<>0),SUM($J30-$I30+1),IF($O30=TRUE,SUM(FctrChngDts!$A$2-$I30),IF($P30=TRUE,0,IF($Q30=TRUE,SUM($J30-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I30=\"\",$J30=0),0,IF($N30=TRUE,0,IF($O30=TRUE,SUM($J30-FctrChngDts!$A$2+1),IF(AND($P30=TRUE,$I30<>0),SUM($J30-$I30+1),IF($Q30=TRUE,SUM(FctrChngDts!$B$2-$I30),0)))))","v":0},0,{"$f":"IF(OR($K30=\"\",$L30=0),0,IF(AND($R30=TRUE,$K30<>0),SUM($L30-$K30+1),IF($S30=TRUE,SUM(FctrChngDts!$A$2-$K30),IF($T30=TRUE,0,IF($U30=TRUE,SUM($L30-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K30=\"\",$L30=0),0,IF($R30=TRUE,0,IF($S30=TRUE,SUM($L30-FctrChngDts!$A$2+1),IF(AND($T30=TRUE,$K30<>0),SUM($L30-$K30+1),IF($U30=TRUE,SUM(FctrChngDts!$B$2-$K30),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A30,Tenant!$A30:$J529,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR30=FALSE,VLOOKUP($AQ30,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ30,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR30=FALSE,VLOOKUP($AQ30,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ30,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR30=FALSE,VLOOKUP($AQ30,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ30,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR30=FALSE,VLOOKUP($AQ30,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ30,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A30,Tenant!$A30:$J529,6,FALSE)","v":0},{"$f":"VLOOKUP($A30,Tenant!$A30:$J529,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG30=FALSE,0,IF($DQ30=TRUE,SUM($BS30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS30*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DQ30=TRUE,SUM($BT30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT30*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DQ30=TRUE,SUM($BU30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU30*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DQ30=TRUE,SUM($BV30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DQ30=TRUE,SUM($BW30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW30*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DQ30=TRUE,SUM($BX30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX30*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN30=FALSE,0,ROUND(SUM($BY30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP30=FALSE,0,ROUND(SUM($X30*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY30=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X30),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X30)),2)","v":0},0,false,{"$f":"ROUND(IF($CT30=FALSE,0,IF($DU30=TRUE,SUM($BZ30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ30*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT30=FALSE,0,IF($DU30=TRUE,SUM($CA30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA30*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT30=FALSE,0,IF($DU30=TRUE,SUM($CB30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB30*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT30=FALSE,0,IF($DU30=TRUE,SUM($CC30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC30*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT30=FALSE,0,IF($DU30=TRUE,SUM($CD30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD30*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT30=FALSE,0,IF($DU30=TRUE,SUM($CE30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE30*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA30=FALSE,0,ROUND(SUM($CF30*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC30=FALSE,0,ROUND(SUM($AA30*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY30=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA30),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA30)),2)","v":0},0,0,{"$f":"SUM($DG30*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG30*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH30,IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI30,$DG30))","v":0},0,false,0,false,0,{"$f":"IF(AND($X30>0,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ30=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH30:$CM30,$CQ30,$DZ30,$EF30,$EN30:$ES30)-SUM($BY30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH30:$CM30,$CQ30,$DZ30,$EF30,$EH30:$EM30)-SUM($BY30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X30>0,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS30=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH30:$CM30,$CO30,$CQ30,$CU30:$CZ30,$DB30,$DD30,$DZ30,$EB30,$ED30,$EF30,$EN30:$ES30,$FC30,$FE30,$FG30,$FI30,$FQ30:$FV30)/$AD30*$X30)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH30:$CM30,$CO30,$CQ30,$CU30:$CZ30,$DB30,$DD30,$DZ30,$EB30,$ED30,$EF30,$EH30:$EM30,$FC30,$FE30,$FG30,$FI30,$FK30:$FP30)/$AD30*$X30)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA30>0,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU30=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU30:$CZ30,$DD30,$DZ30,$FI30,$FQ30:$FV30)-SUM($CF30*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU30:$CZ30,$DD30,$DZ30,$FI30,$FK30:$FP30)-SUM($CF30*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA30>0,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW30=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH30:$CM30,$CO30,$CQ30,$CU30:$CZ30,$DB30,$DD30,$DZ30,$EB30,$ED30,$EF30,$EN30:$ES30,$FC30,$FE30,$FG30,$FI30,$FQ30:$FV30)/$AD30*$AA30)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH30:$CM30,$CO30,$CQ30,$CU30:$CZ30,$DB30,$DD30,$DZ30,$EB30,$ED30,$EF30,$EH30:$EM30,$FC30,$FE30,$FG30,$FI30,$FK30:$FP30)/$AD30*$AA30)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E30<>\"D-CARE\",Tenant!$F30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY30=FALSE,0,ROUND(SUM($AE30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA30=FALSE,0,SUM($BY30*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X30>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC30=FALSE,0,SUM($BY30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X30>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE30=TRUE,$X30>0),SUM($BY30*Account!$T$2),0)","v":0},{"$f":"IF(AND($X30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG30=FALSE,0,ROUND(SUM($BS30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG30=FALSE,0,ROUND(SUM($BT30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG30=FALSE,0,ROUND(SUM($BU30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG30=FALSE,0,ROUND(SUM($BV30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG30=FALSE,0,ROUND(SUM($BW30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG30=FALSE,0,ROUND(SUM($BX30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H30/$AD30*$X30),2),0)","v":0},{"$f":"ROUND(SUM($EU30*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET30=FALSE,$EV30,ROUND(MAX(0,SUM(SUM($EN30:$ES30)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY30=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I30","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ30*Account!$AA$2),SUM($EZ30*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E30<>\"D-CARE\",Tenant!$F30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB30=FALSE,0,ROUND(SUM($AF30*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD30=FALSE,0,SUM($CF30*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA30>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF30=FALSE,0,SUM($CF30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA30>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH30=TRUE,$AA30>0),SUM($CF30*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ30=FALSE,0,ROUND(SUM($BZ30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ30=FALSE,0,ROUND(SUM($CA30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ30=FALSE,0,ROUND(SUM($CB30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ30=FALSE,0,ROUND(SUM($CC30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ30=FALSE,0,ROUND(SUM($CD30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ30=FALSE,0,ROUND(SUM($CE30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H30/$AD30*$AA30),2),0)","v":0},{"$f":"ROUND(SUM($FX30*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW30=FALSE,$FY30,ROUND(MAX(0,SUM(SUM($FQ30:$FV30)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB30=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I30","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC30*Account!$AA$2),SUM($GC30*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D30<=FctrChngDts!$B$14,$E30>FctrChngDts!$B$14),AND($D30<=FctrChngDts!$C$14,$E30>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE30=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH30:$GJ30))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO30,$DB30,$GH30:$GJ30))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG30,$GK30,$GN30,$DR30,$DT30,$DV30,$DX30),IF(Account!$Q$2=TRUE,SUM($GG30,$GL30,$GN30,$DR30,$DT30,$DV30,$DX30),SUM($GG30,$GK30,$GL30,$GM30,$GN30,$DR30,$DT30,$DV30,$DX30)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D30,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,8,FALSE)=TRUE,$GO30<0),0,SUM(SUM(SUM($GO30/$AD30*$GP30)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,8,FALSE)=TRUE,$GO30<0),0,SUM(SUM(SUM($GO30/$AD30*$GQ30)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG30,$CO30,$DB30,$GM30)/$AD30)*$X30*FctrChngDts!$B$15),SUM(SUM(SUM($DG30,$CO30,$DB30,$GH30:$GJ30)/$AD30)*$X30*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG30,$CO30,$DB30,$GM30)/$AD30)*$AA30*FctrChngDts!$B$15),SUM(SUM(SUM($DG30,$CO30,$DB30,$GH30:$GJ30)/$AD30)*$AA30*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E30),$AD30,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D30,FctrChngDts!$C$17<=$E30),_xlfn.DAYS($D30,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E30),$AD30,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D30,FctrChngDts!$C$19<=$E30),_xlfn.DAYS($D30,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY30*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY30*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ30*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ30*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D30,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF30*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG30*Account!$AA$2)),2)","v":0}]
[30,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G31),0,IF($F31<=$G31,SUM($G31-$F31),IF($F31>$G31,SUM((Account!$L$2-$F31)+$G31+1))))","v":0},{"$f":"IF(AND($D31>=FctrChngDts!$C$2,$D31<=FctrChngDts!$D$2),$D31,\"\")","v":""},{"$f":"IF($I31=\"\",\"\",IF($E31<=FctrChngDts!$D$2,$E31,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D31<FctrChngDts!$E$2,$E31<FctrChngDts!$E$2),AND($D31>=FctrChngDts!$F$2,$E31>=FctrChngDts!$F$2)),\"\",IF(AND($D31>=FctrChngDts!$E$2,$D31<=FctrChngDts!$F$2),$D31,FctrChngDts!$E$2))","v":""},{"$f":"IF($K31=\"\",\"\",IF(AND($J31=$K31,$E31>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K31=$J31,$E31,IF(AND($E31>=FctrChngDts!$E$2,$E31<=FctrChngDts!$F$2),$E31,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D31<DATE(YEAR(Account!$J$2),6,1),$D31>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I31<FctrChngDts!$A$2,$J31<FctrChngDts!$A$2),AND($I31>=FctrChngDts!$B$2,$J31>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I31<FctrChngDts!$A$2,$J31>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I31>=FctrChngDts!$A$2,$J31<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I31<FctrChngDts!$B$2,$J31>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K31<FctrChngDts!$A$2,$L31<FctrChngDts!$A$2),AND($K31>=FctrChngDts!$B$2,$L31>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K31<FctrChngDts!$A$2,$L31>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K31>=FctrChngDts!$A$2,$L31<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K31<FctrChngDts!$B$2,$L31>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I31=\"\",$J31=0),0,IF(AND($N31=TRUE,$I31<>0),SUM($J31-$I31+1),IF($O31=TRUE,SUM(FctrChngDts!$A$2-$I31),IF($P31=TRUE,0,IF($Q31=TRUE,SUM($J31-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I31=\"\",$J31=0),0,IF($N31=TRUE,0,IF($O31=TRUE,SUM($J31-FctrChngDts!$A$2+1),IF(AND($P31=TRUE,$I31<>0),SUM($J31-$I31+1),IF($Q31=TRUE,SUM(FctrChngDts!$B$2-$I31),0)))))","v":0},0,{"$f":"IF(OR($K31=\"\",$L31=0),0,IF(AND($R31=TRUE,$K31<>0),SUM($L31-$K31+1),IF($S31=TRUE,SUM(FctrChngDts!$A$2-$K31),IF($T31=TRUE,0,IF($U31=TRUE,SUM($L31-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K31=\"\",$L31=0),0,IF($R31=TRUE,0,IF($S31=TRUE,SUM($L31-FctrChngDts!$A$2+1),IF(AND($T31=TRUE,$K31<>0),SUM($L31-$K31+1),IF($U31=TRUE,SUM(FctrChngDts!$B$2-$K31),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A31,Tenant!$A31:$J530,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR31=FALSE,VLOOKUP($AQ31,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ31,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR31=FALSE,VLOOKUP($AQ31,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ31,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR31=FALSE,VLOOKUP($AQ31,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ31,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR31=FALSE,VLOOKUP($AQ31,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ31,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A31,Tenant!$A31:$J530,6,FALSE)","v":0},{"$f":"VLOOKUP($A31,Tenant!$A31:$J530,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG31=FALSE,0,IF($DQ31=TRUE,SUM($BS31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS31*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DQ31=TRUE,SUM($BT31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT31*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DQ31=TRUE,SUM($BU31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU31*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DQ31=TRUE,SUM($BV31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DQ31=TRUE,SUM($BW31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW31*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DQ31=TRUE,SUM($BX31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX31*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN31=FALSE,0,ROUND(SUM($BY31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP31=FALSE,0,ROUND(SUM($X31*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY31=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X31),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X31)),2)","v":0},0,false,{"$f":"ROUND(IF($CT31=FALSE,0,IF($DU31=TRUE,SUM($BZ31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ31*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT31=FALSE,0,IF($DU31=TRUE,SUM($CA31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA31*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT31=FALSE,0,IF($DU31=TRUE,SUM($CB31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB31*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT31=FALSE,0,IF($DU31=TRUE,SUM($CC31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC31*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT31=FALSE,0,IF($DU31=TRUE,SUM($CD31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD31*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT31=FALSE,0,IF($DU31=TRUE,SUM($CE31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE31*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA31=FALSE,0,ROUND(SUM($CF31*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC31=FALSE,0,ROUND(SUM($AA31*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY31=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA31),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA31)),2)","v":0},0,0,{"$f":"SUM($DG31*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG31*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH31,IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI31,$DG31))","v":0},0,false,0,false,0,{"$f":"IF(AND($X31>0,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ31=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH31:$CM31,$CQ31,$DZ31,$EF31,$EN31:$ES31)-SUM($BY31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH31:$CM31,$CQ31,$DZ31,$EF31,$EH31:$EM31)-SUM($BY31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X31>0,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS31=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH31:$CM31,$CO31,$CQ31,$CU31:$CZ31,$DB31,$DD31,$DZ31,$EB31,$ED31,$EF31,$EN31:$ES31,$FC31,$FE31,$FG31,$FI31,$FQ31:$FV31)/$AD31*$X31)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH31:$CM31,$CO31,$CQ31,$CU31:$CZ31,$DB31,$DD31,$DZ31,$EB31,$ED31,$EF31,$EH31:$EM31,$FC31,$FE31,$FG31,$FI31,$FK31:$FP31)/$AD31*$X31)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA31>0,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU31=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU31:$CZ31,$DD31,$DZ31,$FI31,$FQ31:$FV31)-SUM($CF31*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU31:$CZ31,$DD31,$DZ31,$FI31,$FK31:$FP31)-SUM($CF31*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA31>0,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW31=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH31:$CM31,$CO31,$CQ31,$CU31:$CZ31,$DB31,$DD31,$DZ31,$EB31,$ED31,$EF31,$EN31:$ES31,$FC31,$FE31,$FG31,$FI31,$FQ31:$FV31)/$AD31*$AA31)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH31:$CM31,$CO31,$CQ31,$CU31:$CZ31,$DB31,$DD31,$DZ31,$EB31,$ED31,$EF31,$EH31:$EM31,$FC31,$FE31,$FG31,$FI31,$FK31:$FP31)/$AD31*$AA31)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E31<>\"D-CARE\",Tenant!$F31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY31=FALSE,0,ROUND(SUM($AE31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA31=FALSE,0,SUM($BY31*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X31>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC31=FALSE,0,SUM($BY31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X31>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE31=TRUE,$X31>0),SUM($BY31*Account!$T$2),0)","v":0},{"$f":"IF(AND($X31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG31=FALSE,0,ROUND(SUM($BS31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG31=FALSE,0,ROUND(SUM($BT31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG31=FALSE,0,ROUND(SUM($BU31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG31=FALSE,0,ROUND(SUM($BV31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG31=FALSE,0,ROUND(SUM($BW31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG31=FALSE,0,ROUND(SUM($BX31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H31/$AD31*$X31),2),0)","v":0},{"$f":"ROUND(SUM($EU31*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET31=FALSE,$EV31,ROUND(MAX(0,SUM(SUM($EN31:$ES31)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY31=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I31","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ31*Account!$AA$2),SUM($EZ31*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E31<>\"D-CARE\",Tenant!$F31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB31=FALSE,0,ROUND(SUM($AF31*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD31=FALSE,0,SUM($CF31*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA31>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF31=FALSE,0,SUM($CF31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA31>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH31=TRUE,$AA31>0),SUM($CF31*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ31=FALSE,0,ROUND(SUM($BZ31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ31=FALSE,0,ROUND(SUM($CA31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ31=FALSE,0,ROUND(SUM($CB31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ31=FALSE,0,ROUND(SUM($CC31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ31=FALSE,0,ROUND(SUM($CD31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ31=FALSE,0,ROUND(SUM($CE31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H31/$AD31*$AA31),2),0)","v":0},{"$f":"ROUND(SUM($FX31*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW31=FALSE,$FY31,ROUND(MAX(0,SUM(SUM($FQ31:$FV31)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB31=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I31","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC31*Account!$AA$2),SUM($GC31*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D31<=FctrChngDts!$B$14,$E31>FctrChngDts!$B$14),AND($D31<=FctrChngDts!$C$14,$E31>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE31=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH31:$GJ31))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO31,$DB31,$GH31:$GJ31))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG31,$GK31,$GN31,$DR31,$DT31,$DV31,$DX31),IF(Account!$Q$2=TRUE,SUM($GG31,$GL31,$GN31,$DR31,$DT31,$DV31,$DX31),SUM($GG31,$GK31,$GL31,$GM31,$GN31,$DR31,$DT31,$DV31,$DX31)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D31,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,8,FALSE)=TRUE,$GO31<0),0,SUM(SUM(SUM($GO31/$AD31*$GP31)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,8,FALSE)=TRUE,$GO31<0),0,SUM(SUM(SUM($GO31/$AD31*$GQ31)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG31,$CO31,$DB31,$GM31)/$AD31)*$X31*FctrChngDts!$B$15),SUM(SUM(SUM($DG31,$CO31,$DB31,$GH31:$GJ31)/$AD31)*$X31*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG31,$CO31,$DB31,$GM31)/$AD31)*$AA31*FctrChngDts!$B$15),SUM(SUM(SUM($DG31,$CO31,$DB31,$GH31:$GJ31)/$AD31)*$AA31*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E31),$AD31,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D31,FctrChngDts!$C$17<=$E31),_xlfn.DAYS($D31,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E31),$AD31,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D31,FctrChngDts!$C$19<=$E31),_xlfn.DAYS($D31,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY31*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY31*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ31*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ31*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D31,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF31*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG31*Account!$AA$2)),2)","v":0}]
[31,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G32),0,IF($F32<=$G32,SUM($G32-$F32),IF($F32>$G32,SUM((Account!$L$2-$F32)+$G32+1))))","v":0},{"$f":"IF(AND($D32>=FctrChngDts!$C$2,$D32<=FctrChngDts!$D$2),$D32,\"\")","v":""},{"$f":"IF($I32=\"\",\"\",IF($E32<=FctrChngDts!$D$2,$E32,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D32<FctrChngDts!$E$2,$E32<FctrChngDts!$E$2),AND($D32>=FctrChngDts!$F$2,$E32>=FctrChngDts!$F$2)),\"\",IF(AND($D32>=FctrChngDts!$E$2,$D32<=FctrChngDts!$F$2),$D32,FctrChngDts!$E$2))","v":""},{"$f":"IF($K32=\"\",\"\",IF(AND($J32=$K32,$E32>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K32=$J32,$E32,IF(AND($E32>=FctrChngDts!$E$2,$E32<=FctrChngDts!$F$2),$E32,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D32<DATE(YEAR(Account!$J$2),6,1),$D32>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I32<FctrChngDts!$A$2,$J32<FctrChngDts!$A$2),AND($I32>=FctrChngDts!$B$2,$J32>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I32<FctrChngDts!$A$2,$J32>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I32>=FctrChngDts!$A$2,$J32<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I32<FctrChngDts!$B$2,$J32>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K32<FctrChngDts!$A$2,$L32<FctrChngDts!$A$2),AND($K32>=FctrChngDts!$B$2,$L32>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K32<FctrChngDts!$A$2,$L32>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K32>=FctrChngDts!$A$2,$L32<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K32<FctrChngDts!$B$2,$L32>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I32=\"\",$J32=0),0,IF(AND($N32=TRUE,$I32<>0),SUM($J32-$I32+1),IF($O32=TRUE,SUM(FctrChngDts!$A$2-$I32),IF($P32=TRUE,0,IF($Q32=TRUE,SUM($J32-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I32=\"\",$J32=0),0,IF($N32=TRUE,0,IF($O32=TRUE,SUM($J32-FctrChngDts!$A$2+1),IF(AND($P32=TRUE,$I32<>0),SUM($J32-$I32+1),IF($Q32=TRUE,SUM(FctrChngDts!$B$2-$I32),0)))))","v":0},0,{"$f":"IF(OR($K32=\"\",$L32=0),0,IF(AND($R32=TRUE,$K32<>0),SUM($L32-$K32+1),IF($S32=TRUE,SUM(FctrChngDts!$A$2-$K32),IF($T32=TRUE,0,IF($U32=TRUE,SUM($L32-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K32=\"\",$L32=0),0,IF($R32=TRUE,0,IF($S32=TRUE,SUM($L32-FctrChngDts!$A$2+1),IF(AND($T32=TRUE,$K32<>0),SUM($L32-$K32+1),IF($U32=TRUE,SUM(FctrChngDts!$B$2-$K32),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A32,Tenant!$A32:$J531,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR32=FALSE,VLOOKUP($AQ32,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ32,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR32=FALSE,VLOOKUP($AQ32,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ32,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR32=FALSE,VLOOKUP($AQ32,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ32,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR32=FALSE,VLOOKUP($AQ32,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ32,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A32,Tenant!$A32:$J531,6,FALSE)","v":0},{"$f":"VLOOKUP($A32,Tenant!$A32:$J531,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG32=FALSE,0,IF($DQ32=TRUE,SUM($BS32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS32*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DQ32=TRUE,SUM($BT32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT32*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DQ32=TRUE,SUM($BU32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU32*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DQ32=TRUE,SUM($BV32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DQ32=TRUE,SUM($BW32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW32*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DQ32=TRUE,SUM($BX32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX32*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN32=FALSE,0,ROUND(SUM($BY32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP32=FALSE,0,ROUND(SUM($X32*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY32=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X32),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X32)),2)","v":0},0,false,{"$f":"ROUND(IF($CT32=FALSE,0,IF($DU32=TRUE,SUM($BZ32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ32*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT32=FALSE,0,IF($DU32=TRUE,SUM($CA32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA32*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT32=FALSE,0,IF($DU32=TRUE,SUM($CB32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB32*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT32=FALSE,0,IF($DU32=TRUE,SUM($CC32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC32*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT32=FALSE,0,IF($DU32=TRUE,SUM($CD32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD32*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT32=FALSE,0,IF($DU32=TRUE,SUM($CE32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE32*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA32=FALSE,0,ROUND(SUM($CF32*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC32=FALSE,0,ROUND(SUM($AA32*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY32=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA32),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA32)),2)","v":0},0,0,{"$f":"SUM($DG32*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG32*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH32,IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI32,$DG32))","v":0},0,false,0,false,0,{"$f":"IF(AND($X32>0,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ32=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH32:$CM32,$CQ32,$DZ32,$EF32,$EN32:$ES32)-SUM($BY32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH32:$CM32,$CQ32,$DZ32,$EF32,$EH32:$EM32)-SUM($BY32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X32>0,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS32=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH32:$CM32,$CO32,$CQ32,$CU32:$CZ32,$DB32,$DD32,$DZ32,$EB32,$ED32,$EF32,$EN32:$ES32,$FC32,$FE32,$FG32,$FI32,$FQ32:$FV32)/$AD32*$X32)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH32:$CM32,$CO32,$CQ32,$CU32:$CZ32,$DB32,$DD32,$DZ32,$EB32,$ED32,$EF32,$EH32:$EM32,$FC32,$FE32,$FG32,$FI32,$FK32:$FP32)/$AD32*$X32)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA32>0,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU32=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU32:$CZ32,$DD32,$DZ32,$FI32,$FQ32:$FV32)-SUM($CF32*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU32:$CZ32,$DD32,$DZ32,$FI32,$FK32:$FP32)-SUM($CF32*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA32>0,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW32=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH32:$CM32,$CO32,$CQ32,$CU32:$CZ32,$DB32,$DD32,$DZ32,$EB32,$ED32,$EF32,$EN32:$ES32,$FC32,$FE32,$FG32,$FI32,$FQ32:$FV32)/$AD32*$AA32)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH32:$CM32,$CO32,$CQ32,$CU32:$CZ32,$DB32,$DD32,$DZ32,$EB32,$ED32,$EF32,$EH32:$EM32,$FC32,$FE32,$FG32,$FI32,$FK32:$FP32)/$AD32*$AA32)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E32<>\"D-CARE\",Tenant!$F32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY32=FALSE,0,ROUND(SUM($AE32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA32=FALSE,0,SUM($BY32*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X32>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC32=FALSE,0,SUM($BY32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X32>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE32=TRUE,$X32>0),SUM($BY32*Account!$T$2),0)","v":0},{"$f":"IF(AND($X32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG32=FALSE,0,ROUND(SUM($BS32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG32=FALSE,0,ROUND(SUM($BT32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG32=FALSE,0,ROUND(SUM($BU32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG32=FALSE,0,ROUND(SUM($BV32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG32=FALSE,0,ROUND(SUM($BW32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG32=FALSE,0,ROUND(SUM($BX32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H32/$AD32*$X32),2),0)","v":0},{"$f":"ROUND(SUM($EU32*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET32=FALSE,$EV32,ROUND(MAX(0,SUM(SUM($EN32:$ES32)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY32=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I32","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ32*Account!$AA$2),SUM($EZ32*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E32<>\"D-CARE\",Tenant!$F32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB32=FALSE,0,ROUND(SUM($AF32*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD32=FALSE,0,SUM($CF32*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA32>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF32=FALSE,0,SUM($CF32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA32>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH32=TRUE,$AA32>0),SUM($CF32*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ32=FALSE,0,ROUND(SUM($BZ32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ32=FALSE,0,ROUND(SUM($CA32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ32=FALSE,0,ROUND(SUM($CB32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ32=FALSE,0,ROUND(SUM($CC32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ32=FALSE,0,ROUND(SUM($CD32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ32=FALSE,0,ROUND(SUM($CE32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H32/$AD32*$AA32),2),0)","v":0},{"$f":"ROUND(SUM($FX32*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW32=FALSE,$FY32,ROUND(MAX(0,SUM(SUM($FQ32:$FV32)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB32=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I32","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC32*Account!$AA$2),SUM($GC32*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D32<=FctrChngDts!$B$14,$E32>FctrChngDts!$B$14),AND($D32<=FctrChngDts!$C$14,$E32>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE32=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH32:$GJ32))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO32,$DB32,$GH32:$GJ32))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG32,$GK32,$GN32,$DR32,$DT32,$DV32,$DX32),IF(Account!$Q$2=TRUE,SUM($GG32,$GL32,$GN32,$DR32,$DT32,$DV32,$DX32),SUM($GG32,$GK32,$GL32,$GM32,$GN32,$DR32,$DT32,$DV32,$DX32)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D32,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,8,FALSE)=TRUE,$GO32<0),0,SUM(SUM(SUM($GO32/$AD32*$GP32)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,8,FALSE)=TRUE,$GO32<0),0,SUM(SUM(SUM($GO32/$AD32*$GQ32)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG32,$CO32,$DB32,$GM32)/$AD32)*$X32*FctrChngDts!$B$15),SUM(SUM(SUM($DG32,$CO32,$DB32,$GH32:$GJ32)/$AD32)*$X32*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG32,$CO32,$DB32,$GM32)/$AD32)*$AA32*FctrChngDts!$B$15),SUM(SUM(SUM($DG32,$CO32,$DB32,$GH32:$GJ32)/$AD32)*$AA32*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E32),$AD32,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D32,FctrChngDts!$C$17<=$E32),_xlfn.DAYS($D32,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E32),$AD32,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D32,FctrChngDts!$C$19<=$E32),_xlfn.DAYS($D32,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY32*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY32*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ32*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ32*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D32,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF32*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG32*Account!$AA$2)),2)","v":0}]
[32,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G33),0,IF($F33<=$G33,SUM($G33-$F33),IF($F33>$G33,SUM((Account!$L$2-$F33)+$G33+1))))","v":0},{"$f":"IF(AND($D33>=FctrChngDts!$C$2,$D33<=FctrChngDts!$D$2),$D33,\"\")","v":""},{"$f":"IF($I33=\"\",\"\",IF($E33<=FctrChngDts!$D$2,$E33,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D33<FctrChngDts!$E$2,$E33<FctrChngDts!$E$2),AND($D33>=FctrChngDts!$F$2,$E33>=FctrChngDts!$F$2)),\"\",IF(AND($D33>=FctrChngDts!$E$2,$D33<=FctrChngDts!$F$2),$D33,FctrChngDts!$E$2))","v":""},{"$f":"IF($K33=\"\",\"\",IF(AND($J33=$K33,$E33>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K33=$J33,$E33,IF(AND($E33>=FctrChngDts!$E$2,$E33<=FctrChngDts!$F$2),$E33,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D33<DATE(YEAR(Account!$J$2),6,1),$D33>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I33<FctrChngDts!$A$2,$J33<FctrChngDts!$A$2),AND($I33>=FctrChngDts!$B$2,$J33>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I33<FctrChngDts!$A$2,$J33>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I33>=FctrChngDts!$A$2,$J33<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I33<FctrChngDts!$B$2,$J33>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K33<FctrChngDts!$A$2,$L33<FctrChngDts!$A$2),AND($K33>=FctrChngDts!$B$2,$L33>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K33<FctrChngDts!$A$2,$L33>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K33>=FctrChngDts!$A$2,$L33<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K33<FctrChngDts!$B$2,$L33>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I33=\"\",$J33=0),0,IF(AND($N33=TRUE,$I33<>0),SUM($J33-$I33+1),IF($O33=TRUE,SUM(FctrChngDts!$A$2-$I33),IF($P33=TRUE,0,IF($Q33=TRUE,SUM($J33-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I33=\"\",$J33=0),0,IF($N33=TRUE,0,IF($O33=TRUE,SUM($J33-FctrChngDts!$A$2+1),IF(AND($P33=TRUE,$I33<>0),SUM($J33-$I33+1),IF($Q33=TRUE,SUM(FctrChngDts!$B$2-$I33),0)))))","v":0},0,{"$f":"IF(OR($K33=\"\",$L33=0),0,IF(AND($R33=TRUE,$K33<>0),SUM($L33-$K33+1),IF($S33=TRUE,SUM(FctrChngDts!$A$2-$K33),IF($T33=TRUE,0,IF($U33=TRUE,SUM($L33-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K33=\"\",$L33=0),0,IF($R33=TRUE,0,IF($S33=TRUE,SUM($L33-FctrChngDts!$A$2+1),IF(AND($T33=TRUE,$K33<>0),SUM($L33-$K33+1),IF($U33=TRUE,SUM(FctrChngDts!$B$2-$K33),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A33,Tenant!$A33:$J532,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR33=FALSE,VLOOKUP($AQ33,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ33,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR33=FALSE,VLOOKUP($AQ33,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ33,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR33=FALSE,VLOOKUP($AQ33,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ33,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR33=FALSE,VLOOKUP($AQ33,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ33,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A33,Tenant!$A33:$J532,6,FALSE)","v":0},{"$f":"VLOOKUP($A33,Tenant!$A33:$J532,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG33=FALSE,0,IF($DQ33=TRUE,SUM($BS33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS33*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DQ33=TRUE,SUM($BT33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT33*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DQ33=TRUE,SUM($BU33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU33*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DQ33=TRUE,SUM($BV33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DQ33=TRUE,SUM($BW33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW33*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DQ33=TRUE,SUM($BX33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX33*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN33=FALSE,0,ROUND(SUM($BY33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP33=FALSE,0,ROUND(SUM($X33*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY33=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X33),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X33)),2)","v":0},0,false,{"$f":"ROUND(IF($CT33=FALSE,0,IF($DU33=TRUE,SUM($BZ33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ33*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT33=FALSE,0,IF($DU33=TRUE,SUM($CA33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA33*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT33=FALSE,0,IF($DU33=TRUE,SUM($CB33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB33*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT33=FALSE,0,IF($DU33=TRUE,SUM($CC33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC33*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT33=FALSE,0,IF($DU33=TRUE,SUM($CD33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD33*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT33=FALSE,0,IF($DU33=TRUE,SUM($CE33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE33*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA33=FALSE,0,ROUND(SUM($CF33*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC33=FALSE,0,ROUND(SUM($AA33*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY33=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA33),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA33)),2)","v":0},0,0,{"$f":"SUM($DG33*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG33*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH33,IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI33,$DG33))","v":0},0,false,0,false,0,{"$f":"IF(AND($X33>0,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ33=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH33:$CM33,$CQ33,$DZ33,$EF33,$EN33:$ES33)-SUM($BY33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH33:$CM33,$CQ33,$DZ33,$EF33,$EH33:$EM33)-SUM($BY33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X33>0,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS33=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH33:$CM33,$CO33,$CQ33,$CU33:$CZ33,$DB33,$DD33,$DZ33,$EB33,$ED33,$EF33,$EN33:$ES33,$FC33,$FE33,$FG33,$FI33,$FQ33:$FV33)/$AD33*$X33)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH33:$CM33,$CO33,$CQ33,$CU33:$CZ33,$DB33,$DD33,$DZ33,$EB33,$ED33,$EF33,$EH33:$EM33,$FC33,$FE33,$FG33,$FI33,$FK33:$FP33)/$AD33*$X33)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA33>0,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU33=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU33:$CZ33,$DD33,$DZ33,$FI33,$FQ33:$FV33)-SUM($CF33*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU33:$CZ33,$DD33,$DZ33,$FI33,$FK33:$FP33)-SUM($CF33*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA33>0,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW33=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH33:$CM33,$CO33,$CQ33,$CU33:$CZ33,$DB33,$DD33,$DZ33,$EB33,$ED33,$EF33,$EN33:$ES33,$FC33,$FE33,$FG33,$FI33,$FQ33:$FV33)/$AD33*$AA33)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH33:$CM33,$CO33,$CQ33,$CU33:$CZ33,$DB33,$DD33,$DZ33,$EB33,$ED33,$EF33,$EH33:$EM33,$FC33,$FE33,$FG33,$FI33,$FK33:$FP33)/$AD33*$AA33)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E33<>\"D-CARE\",Tenant!$F33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY33=FALSE,0,ROUND(SUM($AE33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA33=FALSE,0,SUM($BY33*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X33>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC33=FALSE,0,SUM($BY33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X33>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE33=TRUE,$X33>0),SUM($BY33*Account!$T$2),0)","v":0},{"$f":"IF(AND($X33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG33=FALSE,0,ROUND(SUM($BS33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG33=FALSE,0,ROUND(SUM($BT33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG33=FALSE,0,ROUND(SUM($BU33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG33=FALSE,0,ROUND(SUM($BV33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG33=FALSE,0,ROUND(SUM($BW33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG33=FALSE,0,ROUND(SUM($BX33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H33/$AD33*$X33),2),0)","v":0},{"$f":"ROUND(SUM($EU33*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET33=FALSE,$EV33,ROUND(MAX(0,SUM(SUM($EN33:$ES33)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY33=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I33","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ33*Account!$AA$2),SUM($EZ33*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E33<>\"D-CARE\",Tenant!$F33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB33=FALSE,0,ROUND(SUM($AF33*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD33=FALSE,0,SUM($CF33*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA33>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF33=FALSE,0,SUM($CF33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA33>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH33=TRUE,$AA33>0),SUM($CF33*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ33=FALSE,0,ROUND(SUM($BZ33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ33=FALSE,0,ROUND(SUM($CA33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ33=FALSE,0,ROUND(SUM($CB33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ33=FALSE,0,ROUND(SUM($CC33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ33=FALSE,0,ROUND(SUM($CD33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ33=FALSE,0,ROUND(SUM($CE33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H33/$AD33*$AA33),2),0)","v":0},{"$f":"ROUND(SUM($FX33*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW33=FALSE,$FY33,ROUND(MAX(0,SUM(SUM($FQ33:$FV33)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB33=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I33","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC33*Account!$AA$2),SUM($GC33*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D33<=FctrChngDts!$B$14,$E33>FctrChngDts!$B$14),AND($D33<=FctrChngDts!$C$14,$E33>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE33=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH33:$GJ33))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO33,$DB33,$GH33:$GJ33))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG33,$GK33,$GN33,$DR33,$DT33,$DV33,$DX33),IF(Account!$Q$2=TRUE,SUM($GG33,$GL33,$GN33,$DR33,$DT33,$DV33,$DX33),SUM($GG33,$GK33,$GL33,$GM33,$GN33,$DR33,$DT33,$DV33,$DX33)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D33,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,8,FALSE)=TRUE,$GO33<0),0,SUM(SUM(SUM($GO33/$AD33*$GP33)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,8,FALSE)=TRUE,$GO33<0),0,SUM(SUM(SUM($GO33/$AD33*$GQ33)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG33,$CO33,$DB33,$GM33)/$AD33)*$X33*FctrChngDts!$B$15),SUM(SUM(SUM($DG33,$CO33,$DB33,$GH33:$GJ33)/$AD33)*$X33*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG33,$CO33,$DB33,$GM33)/$AD33)*$AA33*FctrChngDts!$B$15),SUM(SUM(SUM($DG33,$CO33,$DB33,$GH33:$GJ33)/$AD33)*$AA33*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E33),$AD33,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D33,FctrChngDts!$C$17<=$E33),_xlfn.DAYS($D33,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E33),$AD33,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D33,FctrChngDts!$C$19<=$E33),_xlfn.DAYS($D33,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY33*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY33*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ33*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ33*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D33,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF33*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG33*Account!$AA$2)),2)","v":0}]
[33,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G34),0,IF($F34<=$G34,SUM($G34-$F34),IF($F34>$G34,SUM((Account!$L$2-$F34)+$G34+1))))","v":0},{"$f":"IF(AND($D34>=FctrChngDts!$C$2,$D34<=FctrChngDts!$D$2),$D34,\"\")","v":""},{"$f":"IF($I34=\"\",\"\",IF($E34<=FctrChngDts!$D$2,$E34,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D34<FctrChngDts!$E$2,$E34<FctrChngDts!$E$2),AND($D34>=FctrChngDts!$F$2,$E34>=FctrChngDts!$F$2)),\"\",IF(AND($D34>=FctrChngDts!$E$2,$D34<=FctrChngDts!$F$2),$D34,FctrChngDts!$E$2))","v":""},{"$f":"IF($K34=\"\",\"\",IF(AND($J34=$K34,$E34>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K34=$J34,$E34,IF(AND($E34>=FctrChngDts!$E$2,$E34<=FctrChngDts!$F$2),$E34,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D34<DATE(YEAR(Account!$J$2),6,1),$D34>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I34<FctrChngDts!$A$2,$J34<FctrChngDts!$A$2),AND($I34>=FctrChngDts!$B$2,$J34>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I34<FctrChngDts!$A$2,$J34>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I34>=FctrChngDts!$A$2,$J34<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I34<FctrChngDts!$B$2,$J34>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K34<FctrChngDts!$A$2,$L34<FctrChngDts!$A$2),AND($K34>=FctrChngDts!$B$2,$L34>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K34<FctrChngDts!$A$2,$L34>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K34>=FctrChngDts!$A$2,$L34<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K34<FctrChngDts!$B$2,$L34>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I34=\"\",$J34=0),0,IF(AND($N34=TRUE,$I34<>0),SUM($J34-$I34+1),IF($O34=TRUE,SUM(FctrChngDts!$A$2-$I34),IF($P34=TRUE,0,IF($Q34=TRUE,SUM($J34-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I34=\"\",$J34=0),0,IF($N34=TRUE,0,IF($O34=TRUE,SUM($J34-FctrChngDts!$A$2+1),IF(AND($P34=TRUE,$I34<>0),SUM($J34-$I34+1),IF($Q34=TRUE,SUM(FctrChngDts!$B$2-$I34),0)))))","v":0},0,{"$f":"IF(OR($K34=\"\",$L34=0),0,IF(AND($R34=TRUE,$K34<>0),SUM($L34-$K34+1),IF($S34=TRUE,SUM(FctrChngDts!$A$2-$K34),IF($T34=TRUE,0,IF($U34=TRUE,SUM($L34-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K34=\"\",$L34=0),0,IF($R34=TRUE,0,IF($S34=TRUE,SUM($L34-FctrChngDts!$A$2+1),IF(AND($T34=TRUE,$K34<>0),SUM($L34-$K34+1),IF($U34=TRUE,SUM(FctrChngDts!$B$2-$K34),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A34,Tenant!$A34:$J533,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR34=FALSE,VLOOKUP($AQ34,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ34,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR34=FALSE,VLOOKUP($AQ34,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ34,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR34=FALSE,VLOOKUP($AQ34,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ34,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR34=FALSE,VLOOKUP($AQ34,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ34,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A34,Tenant!$A34:$J533,6,FALSE)","v":0},{"$f":"VLOOKUP($A34,Tenant!$A34:$J533,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG34=FALSE,0,IF($DQ34=TRUE,SUM($BS34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS34*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DQ34=TRUE,SUM($BT34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT34*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DQ34=TRUE,SUM($BU34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU34*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DQ34=TRUE,SUM($BV34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DQ34=TRUE,SUM($BW34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW34*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DQ34=TRUE,SUM($BX34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX34*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN34=FALSE,0,ROUND(SUM($BY34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP34=FALSE,0,ROUND(SUM($X34*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY34=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X34),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X34)),2)","v":0},0,false,{"$f":"ROUND(IF($CT34=FALSE,0,IF($DU34=TRUE,SUM($BZ34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ34*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT34=FALSE,0,IF($DU34=TRUE,SUM($CA34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA34*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT34=FALSE,0,IF($DU34=TRUE,SUM($CB34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB34*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT34=FALSE,0,IF($DU34=TRUE,SUM($CC34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC34*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT34=FALSE,0,IF($DU34=TRUE,SUM($CD34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD34*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT34=FALSE,0,IF($DU34=TRUE,SUM($CE34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE34*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA34=FALSE,0,ROUND(SUM($CF34*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC34=FALSE,0,ROUND(SUM($AA34*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY34=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA34),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA34)),2)","v":0},0,0,{"$f":"SUM($DG34*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG34*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH34,IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI34,$DG34))","v":0},0,false,0,false,0,{"$f":"IF(AND($X34>0,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ34=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH34:$CM34,$CQ34,$DZ34,$EF34,$EN34:$ES34)-SUM($BY34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH34:$CM34,$CQ34,$DZ34,$EF34,$EH34:$EM34)-SUM($BY34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X34>0,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS34=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH34:$CM34,$CO34,$CQ34,$CU34:$CZ34,$DB34,$DD34,$DZ34,$EB34,$ED34,$EF34,$EN34:$ES34,$FC34,$FE34,$FG34,$FI34,$FQ34:$FV34)/$AD34*$X34)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH34:$CM34,$CO34,$CQ34,$CU34:$CZ34,$DB34,$DD34,$DZ34,$EB34,$ED34,$EF34,$EH34:$EM34,$FC34,$FE34,$FG34,$FI34,$FK34:$FP34)/$AD34*$X34)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA34>0,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU34=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU34:$CZ34,$DD34,$DZ34,$FI34,$FQ34:$FV34)-SUM($CF34*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU34:$CZ34,$DD34,$DZ34,$FI34,$FK34:$FP34)-SUM($CF34*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA34>0,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW34=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH34:$CM34,$CO34,$CQ34,$CU34:$CZ34,$DB34,$DD34,$DZ34,$EB34,$ED34,$EF34,$EN34:$ES34,$FC34,$FE34,$FG34,$FI34,$FQ34:$FV34)/$AD34*$AA34)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH34:$CM34,$CO34,$CQ34,$CU34:$CZ34,$DB34,$DD34,$DZ34,$EB34,$ED34,$EF34,$EH34:$EM34,$FC34,$FE34,$FG34,$FI34,$FK34:$FP34)/$AD34*$AA34)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E34<>\"D-CARE\",Tenant!$F34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY34=FALSE,0,ROUND(SUM($AE34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA34=FALSE,0,SUM($BY34*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X34>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC34=FALSE,0,SUM($BY34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X34>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE34=TRUE,$X34>0),SUM($BY34*Account!$T$2),0)","v":0},{"$f":"IF(AND($X34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG34=FALSE,0,ROUND(SUM($BS34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG34=FALSE,0,ROUND(SUM($BT34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG34=FALSE,0,ROUND(SUM($BU34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG34=FALSE,0,ROUND(SUM($BV34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG34=FALSE,0,ROUND(SUM($BW34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG34=FALSE,0,ROUND(SUM($BX34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H34/$AD34*$X34),2),0)","v":0},{"$f":"ROUND(SUM($EU34*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET34=FALSE,$EV34,ROUND(MAX(0,SUM(SUM($EN34:$ES34)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY34=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I34","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ34*Account!$AA$2),SUM($EZ34*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E34<>\"D-CARE\",Tenant!$F34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB34=FALSE,0,ROUND(SUM($AF34*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD34=FALSE,0,SUM($CF34*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA34>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF34=FALSE,0,SUM($CF34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA34>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH34=TRUE,$AA34>0),SUM($CF34*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ34=FALSE,0,ROUND(SUM($BZ34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ34=FALSE,0,ROUND(SUM($CA34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ34=FALSE,0,ROUND(SUM($CB34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ34=FALSE,0,ROUND(SUM($CC34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ34=FALSE,0,ROUND(SUM($CD34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ34=FALSE,0,ROUND(SUM($CE34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H34/$AD34*$AA34),2),0)","v":0},{"$f":"ROUND(SUM($FX34*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW34=FALSE,$FY34,ROUND(MAX(0,SUM(SUM($FQ34:$FV34)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB34=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I34","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC34*Account!$AA$2),SUM($GC34*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D34<=FctrChngDts!$B$14,$E34>FctrChngDts!$B$14),AND($D34<=FctrChngDts!$C$14,$E34>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE34=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH34:$GJ34))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO34,$DB34,$GH34:$GJ34))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG34,$GK34,$GN34,$DR34,$DT34,$DV34,$DX34),IF(Account!$Q$2=TRUE,SUM($GG34,$GL34,$GN34,$DR34,$DT34,$DV34,$DX34),SUM($GG34,$GK34,$GL34,$GM34,$GN34,$DR34,$DT34,$DV34,$DX34)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D34,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,8,FALSE)=TRUE,$GO34<0),0,SUM(SUM(SUM($GO34/$AD34*$GP34)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,8,FALSE)=TRUE,$GO34<0),0,SUM(SUM(SUM($GO34/$AD34*$GQ34)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG34,$CO34,$DB34,$GM34)/$AD34)*$X34*FctrChngDts!$B$15),SUM(SUM(SUM($DG34,$CO34,$DB34,$GH34:$GJ34)/$AD34)*$X34*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG34,$CO34,$DB34,$GM34)/$AD34)*$AA34*FctrChngDts!$B$15),SUM(SUM(SUM($DG34,$CO34,$DB34,$GH34:$GJ34)/$AD34)*$AA34*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E34),$AD34,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D34,FctrChngDts!$C$17<=$E34),_xlfn.DAYS($D34,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E34),$AD34,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D34,FctrChngDts!$C$19<=$E34),_xlfn.DAYS($D34,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY34*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY34*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ34*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ34*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D34,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF34*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG34*Account!$AA$2)),2)","v":0}]
[34,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G35),0,IF($F35<=$G35,SUM($G35-$F35),IF($F35>$G35,SUM((Account!$L$2-$F35)+$G35+1))))","v":0},{"$f":"IF(AND($D35>=FctrChngDts!$C$2,$D35<=FctrChngDts!$D$2),$D35,\"\")","v":""},{"$f":"IF($I35=\"\",\"\",IF($E35<=FctrChngDts!$D$2,$E35,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D35<FctrChngDts!$E$2,$E35<FctrChngDts!$E$2),AND($D35>=FctrChngDts!$F$2,$E35>=FctrChngDts!$F$2)),\"\",IF(AND($D35>=FctrChngDts!$E$2,$D35<=FctrChngDts!$F$2),$D35,FctrChngDts!$E$2))","v":""},{"$f":"IF($K35=\"\",\"\",IF(AND($J35=$K35,$E35>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K35=$J35,$E35,IF(AND($E35>=FctrChngDts!$E$2,$E35<=FctrChngDts!$F$2),$E35,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D35<DATE(YEAR(Account!$J$2),6,1),$D35>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I35<FctrChngDts!$A$2,$J35<FctrChngDts!$A$2),AND($I35>=FctrChngDts!$B$2,$J35>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I35<FctrChngDts!$A$2,$J35>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I35>=FctrChngDts!$A$2,$J35<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I35<FctrChngDts!$B$2,$J35>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K35<FctrChngDts!$A$2,$L35<FctrChngDts!$A$2),AND($K35>=FctrChngDts!$B$2,$L35>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K35<FctrChngDts!$A$2,$L35>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K35>=FctrChngDts!$A$2,$L35<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K35<FctrChngDts!$B$2,$L35>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I35=\"\",$J35=0),0,IF(AND($N35=TRUE,$I35<>0),SUM($J35-$I35+1),IF($O35=TRUE,SUM(FctrChngDts!$A$2-$I35),IF($P35=TRUE,0,IF($Q35=TRUE,SUM($J35-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I35=\"\",$J35=0),0,IF($N35=TRUE,0,IF($O35=TRUE,SUM($J35-FctrChngDts!$A$2+1),IF(AND($P35=TRUE,$I35<>0),SUM($J35-$I35+1),IF($Q35=TRUE,SUM(FctrChngDts!$B$2-$I35),0)))))","v":0},0,{"$f":"IF(OR($K35=\"\",$L35=0),0,IF(AND($R35=TRUE,$K35<>0),SUM($L35-$K35+1),IF($S35=TRUE,SUM(FctrChngDts!$A$2-$K35),IF($T35=TRUE,0,IF($U35=TRUE,SUM($L35-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K35=\"\",$L35=0),0,IF($R35=TRUE,0,IF($S35=TRUE,SUM($L35-FctrChngDts!$A$2+1),IF(AND($T35=TRUE,$K35<>0),SUM($L35-$K35+1),IF($U35=TRUE,SUM(FctrChngDts!$B$2-$K35),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A35,Tenant!$A35:$J534,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR35=FALSE,VLOOKUP($AQ35,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ35,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR35=FALSE,VLOOKUP($AQ35,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ35,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR35=FALSE,VLOOKUP($AQ35,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ35,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR35=FALSE,VLOOKUP($AQ35,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ35,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A35,Tenant!$A35:$J534,6,FALSE)","v":0},{"$f":"VLOOKUP($A35,Tenant!$A35:$J534,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG35=FALSE,0,IF($DQ35=TRUE,SUM($BS35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS35*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DQ35=TRUE,SUM($BT35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT35*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DQ35=TRUE,SUM($BU35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU35*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DQ35=TRUE,SUM($BV35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DQ35=TRUE,SUM($BW35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW35*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DQ35=TRUE,SUM($BX35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX35*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN35=FALSE,0,ROUND(SUM($BY35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP35=FALSE,0,ROUND(SUM($X35*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY35=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X35),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X35)),2)","v":0},0,false,{"$f":"ROUND(IF($CT35=FALSE,0,IF($DU35=TRUE,SUM($BZ35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ35*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT35=FALSE,0,IF($DU35=TRUE,SUM($CA35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA35*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT35=FALSE,0,IF($DU35=TRUE,SUM($CB35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB35*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT35=FALSE,0,IF($DU35=TRUE,SUM($CC35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC35*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT35=FALSE,0,IF($DU35=TRUE,SUM($CD35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD35*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT35=FALSE,0,IF($DU35=TRUE,SUM($CE35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE35*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA35=FALSE,0,ROUND(SUM($CF35*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC35=FALSE,0,ROUND(SUM($AA35*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY35=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA35),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA35)),2)","v":0},0,0,{"$f":"SUM($DG35*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG35*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH35,IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI35,$DG35))","v":0},0,false,0,false,0,{"$f":"IF(AND($X35>0,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ35=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH35:$CM35,$CQ35,$DZ35,$EF35,$EN35:$ES35)-SUM($BY35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH35:$CM35,$CQ35,$DZ35,$EF35,$EH35:$EM35)-SUM($BY35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X35>0,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS35=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH35:$CM35,$CO35,$CQ35,$CU35:$CZ35,$DB35,$DD35,$DZ35,$EB35,$ED35,$EF35,$EN35:$ES35,$FC35,$FE35,$FG35,$FI35,$FQ35:$FV35)/$AD35*$X35)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH35:$CM35,$CO35,$CQ35,$CU35:$CZ35,$DB35,$DD35,$DZ35,$EB35,$ED35,$EF35,$EH35:$EM35,$FC35,$FE35,$FG35,$FI35,$FK35:$FP35)/$AD35*$X35)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA35>0,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU35=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU35:$CZ35,$DD35,$DZ35,$FI35,$FQ35:$FV35)-SUM($CF35*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU35:$CZ35,$DD35,$DZ35,$FI35,$FK35:$FP35)-SUM($CF35*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA35>0,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW35=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH35:$CM35,$CO35,$CQ35,$CU35:$CZ35,$DB35,$DD35,$DZ35,$EB35,$ED35,$EF35,$EN35:$ES35,$FC35,$FE35,$FG35,$FI35,$FQ35:$FV35)/$AD35*$AA35)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH35:$CM35,$CO35,$CQ35,$CU35:$CZ35,$DB35,$DD35,$DZ35,$EB35,$ED35,$EF35,$EH35:$EM35,$FC35,$FE35,$FG35,$FI35,$FK35:$FP35)/$AD35*$AA35)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E35<>\"D-CARE\",Tenant!$F35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY35=FALSE,0,ROUND(SUM($AE35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA35=FALSE,0,SUM($BY35*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X35>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC35=FALSE,0,SUM($BY35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X35>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE35=TRUE,$X35>0),SUM($BY35*Account!$T$2),0)","v":0},{"$f":"IF(AND($X35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG35=FALSE,0,ROUND(SUM($BS35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG35=FALSE,0,ROUND(SUM($BT35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG35=FALSE,0,ROUND(SUM($BU35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG35=FALSE,0,ROUND(SUM($BV35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG35=FALSE,0,ROUND(SUM($BW35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG35=FALSE,0,ROUND(SUM($BX35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H35/$AD35*$X35),2),0)","v":0},{"$f":"ROUND(SUM($EU35*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET35=FALSE,$EV35,ROUND(MAX(0,SUM(SUM($EN35:$ES35)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY35=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I35","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ35*Account!$AA$2),SUM($EZ35*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E35<>\"D-CARE\",Tenant!$F35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB35=FALSE,0,ROUND(SUM($AF35*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD35=FALSE,0,SUM($CF35*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA35>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF35=FALSE,0,SUM($CF35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA35>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH35=TRUE,$AA35>0),SUM($CF35*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ35=FALSE,0,ROUND(SUM($BZ35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ35=FALSE,0,ROUND(SUM($CA35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ35=FALSE,0,ROUND(SUM($CB35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ35=FALSE,0,ROUND(SUM($CC35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ35=FALSE,0,ROUND(SUM($CD35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ35=FALSE,0,ROUND(SUM($CE35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H35/$AD35*$AA35),2),0)","v":0},{"$f":"ROUND(SUM($FX35*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW35=FALSE,$FY35,ROUND(MAX(0,SUM(SUM($FQ35:$FV35)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB35=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I35","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC35*Account!$AA$2),SUM($GC35*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D35<=FctrChngDts!$B$14,$E35>FctrChngDts!$B$14),AND($D35<=FctrChngDts!$C$14,$E35>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE35=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH35:$GJ35))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO35,$DB35,$GH35:$GJ35))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG35,$GK35,$GN35,$DR35,$DT35,$DV35,$DX35),IF(Account!$Q$2=TRUE,SUM($GG35,$GL35,$GN35,$DR35,$DT35,$DV35,$DX35),SUM($GG35,$GK35,$GL35,$GM35,$GN35,$DR35,$DT35,$DV35,$DX35)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D35,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,8,FALSE)=TRUE,$GO35<0),0,SUM(SUM(SUM($GO35/$AD35*$GP35)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,8,FALSE)=TRUE,$GO35<0),0,SUM(SUM(SUM($GO35/$AD35*$GQ35)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG35,$CO35,$DB35,$GM35)/$AD35)*$X35*FctrChngDts!$B$15),SUM(SUM(SUM($DG35,$CO35,$DB35,$GH35:$GJ35)/$AD35)*$X35*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG35,$CO35,$DB35,$GM35)/$AD35)*$AA35*FctrChngDts!$B$15),SUM(SUM(SUM($DG35,$CO35,$DB35,$GH35:$GJ35)/$AD35)*$AA35*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E35),$AD35,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D35,FctrChngDts!$C$17<=$E35),_xlfn.DAYS($D35,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E35),$AD35,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D35,FctrChngDts!$C$19<=$E35),_xlfn.DAYS($D35,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY35*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY35*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ35*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ35*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D35,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF35*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG35*Account!$AA$2)),2)","v":0}]
[35,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G36),0,IF($F36<=$G36,SUM($G36-$F36),IF($F36>$G36,SUM((Account!$L$2-$F36)+$G36+1))))","v":0},{"$f":"IF(AND($D36>=FctrChngDts!$C$2,$D36<=FctrChngDts!$D$2),$D36,\"\")","v":""},{"$f":"IF($I36=\"\",\"\",IF($E36<=FctrChngDts!$D$2,$E36,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D36<FctrChngDts!$E$2,$E36<FctrChngDts!$E$2),AND($D36>=FctrChngDts!$F$2,$E36>=FctrChngDts!$F$2)),\"\",IF(AND($D36>=FctrChngDts!$E$2,$D36<=FctrChngDts!$F$2),$D36,FctrChngDts!$E$2))","v":""},{"$f":"IF($K36=\"\",\"\",IF(AND($J36=$K36,$E36>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K36=$J36,$E36,IF(AND($E36>=FctrChngDts!$E$2,$E36<=FctrChngDts!$F$2),$E36,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D36<DATE(YEAR(Account!$J$2),6,1),$D36>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I36<FctrChngDts!$A$2,$J36<FctrChngDts!$A$2),AND($I36>=FctrChngDts!$B$2,$J36>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I36<FctrChngDts!$A$2,$J36>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I36>=FctrChngDts!$A$2,$J36<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I36<FctrChngDts!$B$2,$J36>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K36<FctrChngDts!$A$2,$L36<FctrChngDts!$A$2),AND($K36>=FctrChngDts!$B$2,$L36>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K36<FctrChngDts!$A$2,$L36>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K36>=FctrChngDts!$A$2,$L36<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K36<FctrChngDts!$B$2,$L36>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I36=\"\",$J36=0),0,IF(AND($N36=TRUE,$I36<>0),SUM($J36-$I36+1),IF($O36=TRUE,SUM(FctrChngDts!$A$2-$I36),IF($P36=TRUE,0,IF($Q36=TRUE,SUM($J36-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I36=\"\",$J36=0),0,IF($N36=TRUE,0,IF($O36=TRUE,SUM($J36-FctrChngDts!$A$2+1),IF(AND($P36=TRUE,$I36<>0),SUM($J36-$I36+1),IF($Q36=TRUE,SUM(FctrChngDts!$B$2-$I36),0)))))","v":0},0,{"$f":"IF(OR($K36=\"\",$L36=0),0,IF(AND($R36=TRUE,$K36<>0),SUM($L36-$K36+1),IF($S36=TRUE,SUM(FctrChngDts!$A$2-$K36),IF($T36=TRUE,0,IF($U36=TRUE,SUM($L36-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K36=\"\",$L36=0),0,IF($R36=TRUE,0,IF($S36=TRUE,SUM($L36-FctrChngDts!$A$2+1),IF(AND($T36=TRUE,$K36<>0),SUM($L36-$K36+1),IF($U36=TRUE,SUM(FctrChngDts!$B$2-$K36),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A36,Tenant!$A36:$J535,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR36=FALSE,VLOOKUP($AQ36,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ36,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR36=FALSE,VLOOKUP($AQ36,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ36,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR36=FALSE,VLOOKUP($AQ36,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ36,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR36=FALSE,VLOOKUP($AQ36,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ36,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A36,Tenant!$A36:$J535,6,FALSE)","v":0},{"$f":"VLOOKUP($A36,Tenant!$A36:$J535,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG36=FALSE,0,IF($DQ36=TRUE,SUM($BS36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS36*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DQ36=TRUE,SUM($BT36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT36*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DQ36=TRUE,SUM($BU36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU36*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DQ36=TRUE,SUM($BV36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DQ36=TRUE,SUM($BW36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW36*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DQ36=TRUE,SUM($BX36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX36*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN36=FALSE,0,ROUND(SUM($BY36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP36=FALSE,0,ROUND(SUM($X36*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY36=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X36),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X36)),2)","v":0},0,false,{"$f":"ROUND(IF($CT36=FALSE,0,IF($DU36=TRUE,SUM($BZ36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ36*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT36=FALSE,0,IF($DU36=TRUE,SUM($CA36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA36*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT36=FALSE,0,IF($DU36=TRUE,SUM($CB36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB36*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT36=FALSE,0,IF($DU36=TRUE,SUM($CC36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC36*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT36=FALSE,0,IF($DU36=TRUE,SUM($CD36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD36*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT36=FALSE,0,IF($DU36=TRUE,SUM($CE36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE36*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA36=FALSE,0,ROUND(SUM($CF36*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC36=FALSE,0,ROUND(SUM($AA36*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY36=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA36),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA36)),2)","v":0},0,0,{"$f":"SUM($DG36*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG36*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH36,IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI36,$DG36))","v":0},0,false,0,false,0,{"$f":"IF(AND($X36>0,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ36=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH36:$CM36,$CQ36,$DZ36,$EF36,$EN36:$ES36)-SUM($BY36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH36:$CM36,$CQ36,$DZ36,$EF36,$EH36:$EM36)-SUM($BY36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X36>0,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS36=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH36:$CM36,$CO36,$CQ36,$CU36:$CZ36,$DB36,$DD36,$DZ36,$EB36,$ED36,$EF36,$EN36:$ES36,$FC36,$FE36,$FG36,$FI36,$FQ36:$FV36)/$AD36*$X36)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH36:$CM36,$CO36,$CQ36,$CU36:$CZ36,$DB36,$DD36,$DZ36,$EB36,$ED36,$EF36,$EH36:$EM36,$FC36,$FE36,$FG36,$FI36,$FK36:$FP36)/$AD36*$X36)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA36>0,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU36=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU36:$CZ36,$DD36,$DZ36,$FI36,$FQ36:$FV36)-SUM($CF36*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU36:$CZ36,$DD36,$DZ36,$FI36,$FK36:$FP36)-SUM($CF36*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA36>0,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW36=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH36:$CM36,$CO36,$CQ36,$CU36:$CZ36,$DB36,$DD36,$DZ36,$EB36,$ED36,$EF36,$EN36:$ES36,$FC36,$FE36,$FG36,$FI36,$FQ36:$FV36)/$AD36*$AA36)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH36:$CM36,$CO36,$CQ36,$CU36:$CZ36,$DB36,$DD36,$DZ36,$EB36,$ED36,$EF36,$EH36:$EM36,$FC36,$FE36,$FG36,$FI36,$FK36:$FP36)/$AD36*$AA36)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E36<>\"D-CARE\",Tenant!$F36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY36=FALSE,0,ROUND(SUM($AE36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA36=FALSE,0,SUM($BY36*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X36>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC36=FALSE,0,SUM($BY36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X36>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE36=TRUE,$X36>0),SUM($BY36*Account!$T$2),0)","v":0},{"$f":"IF(AND($X36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG36=FALSE,0,ROUND(SUM($BS36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG36=FALSE,0,ROUND(SUM($BT36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG36=FALSE,0,ROUND(SUM($BU36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG36=FALSE,0,ROUND(SUM($BV36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG36=FALSE,0,ROUND(SUM($BW36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG36=FALSE,0,ROUND(SUM($BX36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H36/$AD36*$X36),2),0)","v":0},{"$f":"ROUND(SUM($EU36*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET36=FALSE,$EV36,ROUND(MAX(0,SUM(SUM($EN36:$ES36)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY36=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I36","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ36*Account!$AA$2),SUM($EZ36*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E36<>\"D-CARE\",Tenant!$F36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB36=FALSE,0,ROUND(SUM($AF36*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD36=FALSE,0,SUM($CF36*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA36>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF36=FALSE,0,SUM($CF36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA36>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH36=TRUE,$AA36>0),SUM($CF36*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ36=FALSE,0,ROUND(SUM($BZ36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ36=FALSE,0,ROUND(SUM($CA36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ36=FALSE,0,ROUND(SUM($CB36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ36=FALSE,0,ROUND(SUM($CC36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ36=FALSE,0,ROUND(SUM($CD36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ36=FALSE,0,ROUND(SUM($CE36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H36/$AD36*$AA36),2),0)","v":0},{"$f":"ROUND(SUM($FX36*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW36=FALSE,$FY36,ROUND(MAX(0,SUM(SUM($FQ36:$FV36)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB36=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I36","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC36*Account!$AA$2),SUM($GC36*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D36<=FctrChngDts!$B$14,$E36>FctrChngDts!$B$14),AND($D36<=FctrChngDts!$C$14,$E36>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE36=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH36:$GJ36))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO36,$DB36,$GH36:$GJ36))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG36,$GK36,$GN36,$DR36,$DT36,$DV36,$DX36),IF(Account!$Q$2=TRUE,SUM($GG36,$GL36,$GN36,$DR36,$DT36,$DV36,$DX36),SUM($GG36,$GK36,$GL36,$GM36,$GN36,$DR36,$DT36,$DV36,$DX36)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D36,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,8,FALSE)=TRUE,$GO36<0),0,SUM(SUM(SUM($GO36/$AD36*$GP36)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,8,FALSE)=TRUE,$GO36<0),0,SUM(SUM(SUM($GO36/$AD36*$GQ36)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG36,$CO36,$DB36,$GM36)/$AD36)*$X36*FctrChngDts!$B$15),SUM(SUM(SUM($DG36,$CO36,$DB36,$GH36:$GJ36)/$AD36)*$X36*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG36,$CO36,$DB36,$GM36)/$AD36)*$AA36*FctrChngDts!$B$15),SUM(SUM(SUM($DG36,$CO36,$DB36,$GH36:$GJ36)/$AD36)*$AA36*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E36),$AD36,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D36,FctrChngDts!$C$17<=$E36),_xlfn.DAYS($D36,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E36),$AD36,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D36,FctrChngDts!$C$19<=$E36),_xlfn.DAYS($D36,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY36*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY36*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ36*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ36*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D36,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF36*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG36*Account!$AA$2)),2)","v":0}]
[36,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G37),0,IF($F37<=$G37,SUM($G37-$F37),IF($F37>$G37,SUM((Account!$L$2-$F37)+$G37+1))))","v":0},{"$f":"IF(AND($D37>=FctrChngDts!$C$2,$D37<=FctrChngDts!$D$2),$D37,\"\")","v":""},{"$f":"IF($I37=\"\",\"\",IF($E37<=FctrChngDts!$D$2,$E37,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D37<FctrChngDts!$E$2,$E37<FctrChngDts!$E$2),AND($D37>=FctrChngDts!$F$2,$E37>=FctrChngDts!$F$2)),\"\",IF(AND($D37>=FctrChngDts!$E$2,$D37<=FctrChngDts!$F$2),$D37,FctrChngDts!$E$2))","v":""},{"$f":"IF($K37=\"\",\"\",IF(AND($J37=$K37,$E37>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K37=$J37,$E37,IF(AND($E37>=FctrChngDts!$E$2,$E37<=FctrChngDts!$F$2),$E37,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D37<DATE(YEAR(Account!$J$2),6,1),$D37>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I37<FctrChngDts!$A$2,$J37<FctrChngDts!$A$2),AND($I37>=FctrChngDts!$B$2,$J37>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I37<FctrChngDts!$A$2,$J37>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I37>=FctrChngDts!$A$2,$J37<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I37<FctrChngDts!$B$2,$J37>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K37<FctrChngDts!$A$2,$L37<FctrChngDts!$A$2),AND($K37>=FctrChngDts!$B$2,$L37>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K37<FctrChngDts!$A$2,$L37>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K37>=FctrChngDts!$A$2,$L37<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K37<FctrChngDts!$B$2,$L37>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I37=\"\",$J37=0),0,IF(AND($N37=TRUE,$I37<>0),SUM($J37-$I37+1),IF($O37=TRUE,SUM(FctrChngDts!$A$2-$I37),IF($P37=TRUE,0,IF($Q37=TRUE,SUM($J37-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I37=\"\",$J37=0),0,IF($N37=TRUE,0,IF($O37=TRUE,SUM($J37-FctrChngDts!$A$2+1),IF(AND($P37=TRUE,$I37<>0),SUM($J37-$I37+1),IF($Q37=TRUE,SUM(FctrChngDts!$B$2-$I37),0)))))","v":0},0,{"$f":"IF(OR($K37=\"\",$L37=0),0,IF(AND($R37=TRUE,$K37<>0),SUM($L37-$K37+1),IF($S37=TRUE,SUM(FctrChngDts!$A$2-$K37),IF($T37=TRUE,0,IF($U37=TRUE,SUM($L37-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K37=\"\",$L37=0),0,IF($R37=TRUE,0,IF($S37=TRUE,SUM($L37-FctrChngDts!$A$2+1),IF(AND($T37=TRUE,$K37<>0),SUM($L37-$K37+1),IF($U37=TRUE,SUM(FctrChngDts!$B$2-$K37),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A37,Tenant!$A37:$J536,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR37=FALSE,VLOOKUP($AQ37,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ37,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR37=FALSE,VLOOKUP($AQ37,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ37,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR37=FALSE,VLOOKUP($AQ37,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ37,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR37=FALSE,VLOOKUP($AQ37,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ37,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A37,Tenant!$A37:$J536,6,FALSE)","v":0},{"$f":"VLOOKUP($A37,Tenant!$A37:$J536,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG37=FALSE,0,IF($DQ37=TRUE,SUM($BS37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS37*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DQ37=TRUE,SUM($BT37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT37*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DQ37=TRUE,SUM($BU37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU37*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DQ37=TRUE,SUM($BV37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DQ37=TRUE,SUM($BW37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW37*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DQ37=TRUE,SUM($BX37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX37*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN37=FALSE,0,ROUND(SUM($BY37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP37=FALSE,0,ROUND(SUM($X37*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY37=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X37),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X37)),2)","v":0},0,false,{"$f":"ROUND(IF($CT37=FALSE,0,IF($DU37=TRUE,SUM($BZ37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ37*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT37=FALSE,0,IF($DU37=TRUE,SUM($CA37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA37*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT37=FALSE,0,IF($DU37=TRUE,SUM($CB37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB37*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT37=FALSE,0,IF($DU37=TRUE,SUM($CC37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC37*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT37=FALSE,0,IF($DU37=TRUE,SUM($CD37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD37*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT37=FALSE,0,IF($DU37=TRUE,SUM($CE37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE37*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA37=FALSE,0,ROUND(SUM($CF37*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC37=FALSE,0,ROUND(SUM($AA37*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY37=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA37),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA37)),2)","v":0},0,0,{"$f":"SUM($DG37*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG37*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH37,IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI37,$DG37))","v":0},0,false,0,false,0,{"$f":"IF(AND($X37>0,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ37=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH37:$CM37,$CQ37,$DZ37,$EF37,$EN37:$ES37)-SUM($BY37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH37:$CM37,$CQ37,$DZ37,$EF37,$EH37:$EM37)-SUM($BY37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X37>0,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS37=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH37:$CM37,$CO37,$CQ37,$CU37:$CZ37,$DB37,$DD37,$DZ37,$EB37,$ED37,$EF37,$EN37:$ES37,$FC37,$FE37,$FG37,$FI37,$FQ37:$FV37)/$AD37*$X37)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH37:$CM37,$CO37,$CQ37,$CU37:$CZ37,$DB37,$DD37,$DZ37,$EB37,$ED37,$EF37,$EH37:$EM37,$FC37,$FE37,$FG37,$FI37,$FK37:$FP37)/$AD37*$X37)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA37>0,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU37=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU37:$CZ37,$DD37,$DZ37,$FI37,$FQ37:$FV37)-SUM($CF37*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU37:$CZ37,$DD37,$DZ37,$FI37,$FK37:$FP37)-SUM($CF37*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA37>0,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW37=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH37:$CM37,$CO37,$CQ37,$CU37:$CZ37,$DB37,$DD37,$DZ37,$EB37,$ED37,$EF37,$EN37:$ES37,$FC37,$FE37,$FG37,$FI37,$FQ37:$FV37)/$AD37*$AA37)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH37:$CM37,$CO37,$CQ37,$CU37:$CZ37,$DB37,$DD37,$DZ37,$EB37,$ED37,$EF37,$EH37:$EM37,$FC37,$FE37,$FG37,$FI37,$FK37:$FP37)/$AD37*$AA37)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E37<>\"D-CARE\",Tenant!$F37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY37=FALSE,0,ROUND(SUM($AE37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA37=FALSE,0,SUM($BY37*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X37>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC37=FALSE,0,SUM($BY37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X37>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE37=TRUE,$X37>0),SUM($BY37*Account!$T$2),0)","v":0},{"$f":"IF(AND($X37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG37=FALSE,0,ROUND(SUM($BS37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG37=FALSE,0,ROUND(SUM($BT37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG37=FALSE,0,ROUND(SUM($BU37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG37=FALSE,0,ROUND(SUM($BV37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG37=FALSE,0,ROUND(SUM($BW37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG37=FALSE,0,ROUND(SUM($BX37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H37/$AD37*$X37),2),0)","v":0},{"$f":"ROUND(SUM($EU37*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET37=FALSE,$EV37,ROUND(MAX(0,SUM(SUM($EN37:$ES37)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY37=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I37","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ37*Account!$AA$2),SUM($EZ37*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E37<>\"D-CARE\",Tenant!$F37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB37=FALSE,0,ROUND(SUM($AF37*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD37=FALSE,0,SUM($CF37*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA37>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF37=FALSE,0,SUM($CF37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA37>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH37=TRUE,$AA37>0),SUM($CF37*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ37=FALSE,0,ROUND(SUM($BZ37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ37=FALSE,0,ROUND(SUM($CA37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ37=FALSE,0,ROUND(SUM($CB37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ37=FALSE,0,ROUND(SUM($CC37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ37=FALSE,0,ROUND(SUM($CD37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ37=FALSE,0,ROUND(SUM($CE37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H37/$AD37*$AA37),2),0)","v":0},{"$f":"ROUND(SUM($FX37*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW37=FALSE,$FY37,ROUND(MAX(0,SUM(SUM($FQ37:$FV37)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB37=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I37","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC37*Account!$AA$2),SUM($GC37*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D37<=FctrChngDts!$B$14,$E37>FctrChngDts!$B$14),AND($D37<=FctrChngDts!$C$14,$E37>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE37=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH37:$GJ37))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO37,$DB37,$GH37:$GJ37))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG37,$GK37,$GN37,$DR37,$DT37,$DV37,$DX37),IF(Account!$Q$2=TRUE,SUM($GG37,$GL37,$GN37,$DR37,$DT37,$DV37,$DX37),SUM($GG37,$GK37,$GL37,$GM37,$GN37,$DR37,$DT37,$DV37,$DX37)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D37,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,8,FALSE)=TRUE,$GO37<0),0,SUM(SUM(SUM($GO37/$AD37*$GP37)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,8,FALSE)=TRUE,$GO37<0),0,SUM(SUM(SUM($GO37/$AD37*$GQ37)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG37,$CO37,$DB37,$GM37)/$AD37)*$X37*FctrChngDts!$B$15),SUM(SUM(SUM($DG37,$CO37,$DB37,$GH37:$GJ37)/$AD37)*$X37*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG37,$CO37,$DB37,$GM37)/$AD37)*$AA37*FctrChngDts!$B$15),SUM(SUM(SUM($DG37,$CO37,$DB37,$GH37:$GJ37)/$AD37)*$AA37*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E37),$AD37,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D37,FctrChngDts!$C$17<=$E37),_xlfn.DAYS($D37,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E37),$AD37,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D37,FctrChngDts!$C$19<=$E37),_xlfn.DAYS($D37,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY37*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY37*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ37*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ37*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D37,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF37*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG37*Account!$AA$2)),2)","v":0}]
[37,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G38),0,IF($F38<=$G38,SUM($G38-$F38),IF($F38>$G38,SUM((Account!$L$2-$F38)+$G38+1))))","v":0},{"$f":"IF(AND($D38>=FctrChngDts!$C$2,$D38<=FctrChngDts!$D$2),$D38,\"\")","v":""},{"$f":"IF($I38=\"\",\"\",IF($E38<=FctrChngDts!$D$2,$E38,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D38<FctrChngDts!$E$2,$E38<FctrChngDts!$E$2),AND($D38>=FctrChngDts!$F$2,$E38>=FctrChngDts!$F$2)),\"\",IF(AND($D38>=FctrChngDts!$E$2,$D38<=FctrChngDts!$F$2),$D38,FctrChngDts!$E$2))","v":""},{"$f":"IF($K38=\"\",\"\",IF(AND($J38=$K38,$E38>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K38=$J38,$E38,IF(AND($E38>=FctrChngDts!$E$2,$E38<=FctrChngDts!$F$2),$E38,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D38<DATE(YEAR(Account!$J$2),6,1),$D38>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I38<FctrChngDts!$A$2,$J38<FctrChngDts!$A$2),AND($I38>=FctrChngDts!$B$2,$J38>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I38<FctrChngDts!$A$2,$J38>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I38>=FctrChngDts!$A$2,$J38<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I38<FctrChngDts!$B$2,$J38>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K38<FctrChngDts!$A$2,$L38<FctrChngDts!$A$2),AND($K38>=FctrChngDts!$B$2,$L38>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K38<FctrChngDts!$A$2,$L38>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K38>=FctrChngDts!$A$2,$L38<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K38<FctrChngDts!$B$2,$L38>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I38=\"\",$J38=0),0,IF(AND($N38=TRUE,$I38<>0),SUM($J38-$I38+1),IF($O38=TRUE,SUM(FctrChngDts!$A$2-$I38),IF($P38=TRUE,0,IF($Q38=TRUE,SUM($J38-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I38=\"\",$J38=0),0,IF($N38=TRUE,0,IF($O38=TRUE,SUM($J38-FctrChngDts!$A$2+1),IF(AND($P38=TRUE,$I38<>0),SUM($J38-$I38+1),IF($Q38=TRUE,SUM(FctrChngDts!$B$2-$I38),0)))))","v":0},0,{"$f":"IF(OR($K38=\"\",$L38=0),0,IF(AND($R38=TRUE,$K38<>0),SUM($L38-$K38+1),IF($S38=TRUE,SUM(FctrChngDts!$A$2-$K38),IF($T38=TRUE,0,IF($U38=TRUE,SUM($L38-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K38=\"\",$L38=0),0,IF($R38=TRUE,0,IF($S38=TRUE,SUM($L38-FctrChngDts!$A$2+1),IF(AND($T38=TRUE,$K38<>0),SUM($L38-$K38+1),IF($U38=TRUE,SUM(FctrChngDts!$B$2-$K38),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A38,Tenant!$A38:$J537,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR38=FALSE,VLOOKUP($AQ38,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ38,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR38=FALSE,VLOOKUP($AQ38,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ38,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR38=FALSE,VLOOKUP($AQ38,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ38,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR38=FALSE,VLOOKUP($AQ38,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ38,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A38,Tenant!$A38:$J537,6,FALSE)","v":0},{"$f":"VLOOKUP($A38,Tenant!$A38:$J537,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG38=FALSE,0,IF($DQ38=TRUE,SUM($BS38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS38*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DQ38=TRUE,SUM($BT38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT38*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DQ38=TRUE,SUM($BU38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU38*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DQ38=TRUE,SUM($BV38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DQ38=TRUE,SUM($BW38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW38*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DQ38=TRUE,SUM($BX38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX38*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN38=FALSE,0,ROUND(SUM($BY38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP38=FALSE,0,ROUND(SUM($X38*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY38=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X38),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X38)),2)","v":0},0,false,{"$f":"ROUND(IF($CT38=FALSE,0,IF($DU38=TRUE,SUM($BZ38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ38*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT38=FALSE,0,IF($DU38=TRUE,SUM($CA38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA38*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT38=FALSE,0,IF($DU38=TRUE,SUM($CB38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB38*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT38=FALSE,0,IF($DU38=TRUE,SUM($CC38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC38*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT38=FALSE,0,IF($DU38=TRUE,SUM($CD38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD38*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT38=FALSE,0,IF($DU38=TRUE,SUM($CE38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE38*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA38=FALSE,0,ROUND(SUM($CF38*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC38=FALSE,0,ROUND(SUM($AA38*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY38=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA38),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA38)),2)","v":0},0,0,{"$f":"SUM($DG38*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG38*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH38,IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI38,$DG38))","v":0},0,false,0,false,0,{"$f":"IF(AND($X38>0,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ38=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH38:$CM38,$CQ38,$DZ38,$EF38,$EN38:$ES38)-SUM($BY38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH38:$CM38,$CQ38,$DZ38,$EF38,$EH38:$EM38)-SUM($BY38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X38>0,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS38=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH38:$CM38,$CO38,$CQ38,$CU38:$CZ38,$DB38,$DD38,$DZ38,$EB38,$ED38,$EF38,$EN38:$ES38,$FC38,$FE38,$FG38,$FI38,$FQ38:$FV38)/$AD38*$X38)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH38:$CM38,$CO38,$CQ38,$CU38:$CZ38,$DB38,$DD38,$DZ38,$EB38,$ED38,$EF38,$EH38:$EM38,$FC38,$FE38,$FG38,$FI38,$FK38:$FP38)/$AD38*$X38)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA38>0,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU38=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU38:$CZ38,$DD38,$DZ38,$FI38,$FQ38:$FV38)-SUM($CF38*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU38:$CZ38,$DD38,$DZ38,$FI38,$FK38:$FP38)-SUM($CF38*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA38>0,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW38=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH38:$CM38,$CO38,$CQ38,$CU38:$CZ38,$DB38,$DD38,$DZ38,$EB38,$ED38,$EF38,$EN38:$ES38,$FC38,$FE38,$FG38,$FI38,$FQ38:$FV38)/$AD38*$AA38)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH38:$CM38,$CO38,$CQ38,$CU38:$CZ38,$DB38,$DD38,$DZ38,$EB38,$ED38,$EF38,$EH38:$EM38,$FC38,$FE38,$FG38,$FI38,$FK38:$FP38)/$AD38*$AA38)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E38<>\"D-CARE\",Tenant!$F38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY38=FALSE,0,ROUND(SUM($AE38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA38=FALSE,0,SUM($BY38*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X38>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC38=FALSE,0,SUM($BY38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X38>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE38=TRUE,$X38>0),SUM($BY38*Account!$T$2),0)","v":0},{"$f":"IF(AND($X38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG38=FALSE,0,ROUND(SUM($BS38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG38=FALSE,0,ROUND(SUM($BT38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG38=FALSE,0,ROUND(SUM($BU38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG38=FALSE,0,ROUND(SUM($BV38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG38=FALSE,0,ROUND(SUM($BW38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG38=FALSE,0,ROUND(SUM($BX38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H38/$AD38*$X38),2),0)","v":0},{"$f":"ROUND(SUM($EU38*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET38=FALSE,$EV38,ROUND(MAX(0,SUM(SUM($EN38:$ES38)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY38=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I38","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ38*Account!$AA$2),SUM($EZ38*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E38<>\"D-CARE\",Tenant!$F38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB38=FALSE,0,ROUND(SUM($AF38*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD38=FALSE,0,SUM($CF38*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA38>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF38=FALSE,0,SUM($CF38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA38>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH38=TRUE,$AA38>0),SUM($CF38*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ38=FALSE,0,ROUND(SUM($BZ38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ38=FALSE,0,ROUND(SUM($CA38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ38=FALSE,0,ROUND(SUM($CB38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ38=FALSE,0,ROUND(SUM($CC38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ38=FALSE,0,ROUND(SUM($CD38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ38=FALSE,0,ROUND(SUM($CE38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H38/$AD38*$AA38),2),0)","v":0},{"$f":"ROUND(SUM($FX38*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW38=FALSE,$FY38,ROUND(MAX(0,SUM(SUM($FQ38:$FV38)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB38=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I38","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC38*Account!$AA$2),SUM($GC38*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D38<=FctrChngDts!$B$14,$E38>FctrChngDts!$B$14),AND($D38<=FctrChngDts!$C$14,$E38>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE38=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH38:$GJ38))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO38,$DB38,$GH38:$GJ38))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG38,$GK38,$GN38,$DR38,$DT38,$DV38,$DX38),IF(Account!$Q$2=TRUE,SUM($GG38,$GL38,$GN38,$DR38,$DT38,$DV38,$DX38),SUM($GG38,$GK38,$GL38,$GM38,$GN38,$DR38,$DT38,$DV38,$DX38)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D38,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,8,FALSE)=TRUE,$GO38<0),0,SUM(SUM(SUM($GO38/$AD38*$GP38)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,8,FALSE)=TRUE,$GO38<0),0,SUM(SUM(SUM($GO38/$AD38*$GQ38)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG38,$CO38,$DB38,$GM38)/$AD38)*$X38*FctrChngDts!$B$15),SUM(SUM(SUM($DG38,$CO38,$DB38,$GH38:$GJ38)/$AD38)*$X38*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG38,$CO38,$DB38,$GM38)/$AD38)*$AA38*FctrChngDts!$B$15),SUM(SUM(SUM($DG38,$CO38,$DB38,$GH38:$GJ38)/$AD38)*$AA38*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E38),$AD38,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D38,FctrChngDts!$C$17<=$E38),_xlfn.DAYS($D38,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E38),$AD38,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D38,FctrChngDts!$C$19<=$E38),_xlfn.DAYS($D38,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY38*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY38*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ38*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ38*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D38,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF38*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG38*Account!$AA$2)),2)","v":0}]
[38,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G39),0,IF($F39<=$G39,SUM($G39-$F39),IF($F39>$G39,SUM((Account!$L$2-$F39)+$G39+1))))","v":0},{"$f":"IF(AND($D39>=FctrChngDts!$C$2,$D39<=FctrChngDts!$D$2),$D39,\"\")","v":""},{"$f":"IF($I39=\"\",\"\",IF($E39<=FctrChngDts!$D$2,$E39,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D39<FctrChngDts!$E$2,$E39<FctrChngDts!$E$2),AND($D39>=FctrChngDts!$F$2,$E39>=FctrChngDts!$F$2)),\"\",IF(AND($D39>=FctrChngDts!$E$2,$D39<=FctrChngDts!$F$2),$D39,FctrChngDts!$E$2))","v":""},{"$f":"IF($K39=\"\",\"\",IF(AND($J39=$K39,$E39>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K39=$J39,$E39,IF(AND($E39>=FctrChngDts!$E$2,$E39<=FctrChngDts!$F$2),$E39,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D39<DATE(YEAR(Account!$J$2),6,1),$D39>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I39<FctrChngDts!$A$2,$J39<FctrChngDts!$A$2),AND($I39>=FctrChngDts!$B$2,$J39>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I39<FctrChngDts!$A$2,$J39>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I39>=FctrChngDts!$A$2,$J39<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I39<FctrChngDts!$B$2,$J39>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K39<FctrChngDts!$A$2,$L39<FctrChngDts!$A$2),AND($K39>=FctrChngDts!$B$2,$L39>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K39<FctrChngDts!$A$2,$L39>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K39>=FctrChngDts!$A$2,$L39<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K39<FctrChngDts!$B$2,$L39>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I39=\"\",$J39=0),0,IF(AND($N39=TRUE,$I39<>0),SUM($J39-$I39+1),IF($O39=TRUE,SUM(FctrChngDts!$A$2-$I39),IF($P39=TRUE,0,IF($Q39=TRUE,SUM($J39-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I39=\"\",$J39=0),0,IF($N39=TRUE,0,IF($O39=TRUE,SUM($J39-FctrChngDts!$A$2+1),IF(AND($P39=TRUE,$I39<>0),SUM($J39-$I39+1),IF($Q39=TRUE,SUM(FctrChngDts!$B$2-$I39),0)))))","v":0},0,{"$f":"IF(OR($K39=\"\",$L39=0),0,IF(AND($R39=TRUE,$K39<>0),SUM($L39-$K39+1),IF($S39=TRUE,SUM(FctrChngDts!$A$2-$K39),IF($T39=TRUE,0,IF($U39=TRUE,SUM($L39-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K39=\"\",$L39=0),0,IF($R39=TRUE,0,IF($S39=TRUE,SUM($L39-FctrChngDts!$A$2+1),IF(AND($T39=TRUE,$K39<>0),SUM($L39-$K39+1),IF($U39=TRUE,SUM(FctrChngDts!$B$2-$K39),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A39,Tenant!$A39:$J538,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR39=FALSE,VLOOKUP($AQ39,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ39,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR39=FALSE,VLOOKUP($AQ39,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ39,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR39=FALSE,VLOOKUP($AQ39,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ39,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR39=FALSE,VLOOKUP($AQ39,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ39,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A39,Tenant!$A39:$J538,6,FALSE)","v":0},{"$f":"VLOOKUP($A39,Tenant!$A39:$J538,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG39=FALSE,0,IF($DQ39=TRUE,SUM($BS39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS39*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DQ39=TRUE,SUM($BT39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT39*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DQ39=TRUE,SUM($BU39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU39*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DQ39=TRUE,SUM($BV39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DQ39=TRUE,SUM($BW39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW39*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DQ39=TRUE,SUM($BX39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX39*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN39=FALSE,0,ROUND(SUM($BY39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP39=FALSE,0,ROUND(SUM($X39*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY39=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X39),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X39)),2)","v":0},0,false,{"$f":"ROUND(IF($CT39=FALSE,0,IF($DU39=TRUE,SUM($BZ39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ39*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT39=FALSE,0,IF($DU39=TRUE,SUM($CA39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA39*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT39=FALSE,0,IF($DU39=TRUE,SUM($CB39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB39*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT39=FALSE,0,IF($DU39=TRUE,SUM($CC39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC39*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT39=FALSE,0,IF($DU39=TRUE,SUM($CD39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD39*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT39=FALSE,0,IF($DU39=TRUE,SUM($CE39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE39*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA39=FALSE,0,ROUND(SUM($CF39*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC39=FALSE,0,ROUND(SUM($AA39*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY39=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA39),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA39)),2)","v":0},0,0,{"$f":"SUM($DG39*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG39*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH39,IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI39,$DG39))","v":0},0,false,0,false,0,{"$f":"IF(AND($X39>0,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ39=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH39:$CM39,$CQ39,$DZ39,$EF39,$EN39:$ES39)-SUM($BY39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH39:$CM39,$CQ39,$DZ39,$EF39,$EH39:$EM39)-SUM($BY39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X39>0,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS39=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH39:$CM39,$CO39,$CQ39,$CU39:$CZ39,$DB39,$DD39,$DZ39,$EB39,$ED39,$EF39,$EN39:$ES39,$FC39,$FE39,$FG39,$FI39,$FQ39:$FV39)/$AD39*$X39)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH39:$CM39,$CO39,$CQ39,$CU39:$CZ39,$DB39,$DD39,$DZ39,$EB39,$ED39,$EF39,$EH39:$EM39,$FC39,$FE39,$FG39,$FI39,$FK39:$FP39)/$AD39*$X39)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA39>0,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU39=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU39:$CZ39,$DD39,$DZ39,$FI39,$FQ39:$FV39)-SUM($CF39*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU39:$CZ39,$DD39,$DZ39,$FI39,$FK39:$FP39)-SUM($CF39*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA39>0,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW39=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH39:$CM39,$CO39,$CQ39,$CU39:$CZ39,$DB39,$DD39,$DZ39,$EB39,$ED39,$EF39,$EN39:$ES39,$FC39,$FE39,$FG39,$FI39,$FQ39:$FV39)/$AD39*$AA39)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH39:$CM39,$CO39,$CQ39,$CU39:$CZ39,$DB39,$DD39,$DZ39,$EB39,$ED39,$EF39,$EH39:$EM39,$FC39,$FE39,$FG39,$FI39,$FK39:$FP39)/$AD39*$AA39)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E39<>\"D-CARE\",Tenant!$F39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY39=FALSE,0,ROUND(SUM($AE39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA39=FALSE,0,SUM($BY39*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X39>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC39=FALSE,0,SUM($BY39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X39>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE39=TRUE,$X39>0),SUM($BY39*Account!$T$2),0)","v":0},{"$f":"IF(AND($X39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG39=FALSE,0,ROUND(SUM($BS39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG39=FALSE,0,ROUND(SUM($BT39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG39=FALSE,0,ROUND(SUM($BU39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG39=FALSE,0,ROUND(SUM($BV39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG39=FALSE,0,ROUND(SUM($BW39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG39=FALSE,0,ROUND(SUM($BX39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H39/$AD39*$X39),2),0)","v":0},{"$f":"ROUND(SUM($EU39*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET39=FALSE,$EV39,ROUND(MAX(0,SUM(SUM($EN39:$ES39)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY39=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I39","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ39*Account!$AA$2),SUM($EZ39*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E39<>\"D-CARE\",Tenant!$F39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB39=FALSE,0,ROUND(SUM($AF39*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD39=FALSE,0,SUM($CF39*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA39>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF39=FALSE,0,SUM($CF39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA39>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH39=TRUE,$AA39>0),SUM($CF39*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ39=FALSE,0,ROUND(SUM($BZ39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ39=FALSE,0,ROUND(SUM($CA39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ39=FALSE,0,ROUND(SUM($CB39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ39=FALSE,0,ROUND(SUM($CC39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ39=FALSE,0,ROUND(SUM($CD39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ39=FALSE,0,ROUND(SUM($CE39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H39/$AD39*$AA39),2),0)","v":0},{"$f":"ROUND(SUM($FX39*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW39=FALSE,$FY39,ROUND(MAX(0,SUM(SUM($FQ39:$FV39)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB39=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I39","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC39*Account!$AA$2),SUM($GC39*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D39<=FctrChngDts!$B$14,$E39>FctrChngDts!$B$14),AND($D39<=FctrChngDts!$C$14,$E39>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE39=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH39:$GJ39))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO39,$DB39,$GH39:$GJ39))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG39,$GK39,$GN39,$DR39,$DT39,$DV39,$DX39),IF(Account!$Q$2=TRUE,SUM($GG39,$GL39,$GN39,$DR39,$DT39,$DV39,$DX39),SUM($GG39,$GK39,$GL39,$GM39,$GN39,$DR39,$DT39,$DV39,$DX39)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D39,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,8,FALSE)=TRUE,$GO39<0),0,SUM(SUM(SUM($GO39/$AD39*$GP39)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,8,FALSE)=TRUE,$GO39<0),0,SUM(SUM(SUM($GO39/$AD39*$GQ39)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG39,$CO39,$DB39,$GM39)/$AD39)*$X39*FctrChngDts!$B$15),SUM(SUM(SUM($DG39,$CO39,$DB39,$GH39:$GJ39)/$AD39)*$X39*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG39,$CO39,$DB39,$GM39)/$AD39)*$AA39*FctrChngDts!$B$15),SUM(SUM(SUM($DG39,$CO39,$DB39,$GH39:$GJ39)/$AD39)*$AA39*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E39),$AD39,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D39,FctrChngDts!$C$17<=$E39),_xlfn.DAYS($D39,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E39),$AD39,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D39,FctrChngDts!$C$19<=$E39),_xlfn.DAYS($D39,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY39*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY39*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ39*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ39*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D39,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF39*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG39*Account!$AA$2)),2)","v":0}]
[39,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G40),0,IF($F40<=$G40,SUM($G40-$F40),IF($F40>$G40,SUM((Account!$L$2-$F40)+$G40+1))))","v":0},{"$f":"IF(AND($D40>=FctrChngDts!$C$2,$D40<=FctrChngDts!$D$2),$D40,\"\")","v":""},{"$f":"IF($I40=\"\",\"\",IF($E40<=FctrChngDts!$D$2,$E40,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D40<FctrChngDts!$E$2,$E40<FctrChngDts!$E$2),AND($D40>=FctrChngDts!$F$2,$E40>=FctrChngDts!$F$2)),\"\",IF(AND($D40>=FctrChngDts!$E$2,$D40<=FctrChngDts!$F$2),$D40,FctrChngDts!$E$2))","v":""},{"$f":"IF($K40=\"\",\"\",IF(AND($J40=$K40,$E40>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K40=$J40,$E40,IF(AND($E40>=FctrChngDts!$E$2,$E40<=FctrChngDts!$F$2),$E40,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D40<DATE(YEAR(Account!$J$2),6,1),$D40>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I40<FctrChngDts!$A$2,$J40<FctrChngDts!$A$2),AND($I40>=FctrChngDts!$B$2,$J40>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I40<FctrChngDts!$A$2,$J40>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I40>=FctrChngDts!$A$2,$J40<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I40<FctrChngDts!$B$2,$J40>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K40<FctrChngDts!$A$2,$L40<FctrChngDts!$A$2),AND($K40>=FctrChngDts!$B$2,$L40>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K40<FctrChngDts!$A$2,$L40>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K40>=FctrChngDts!$A$2,$L40<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K40<FctrChngDts!$B$2,$L40>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I40=\"\",$J40=0),0,IF(AND($N40=TRUE,$I40<>0),SUM($J40-$I40+1),IF($O40=TRUE,SUM(FctrChngDts!$A$2-$I40),IF($P40=TRUE,0,IF($Q40=TRUE,SUM($J40-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I40=\"\",$J40=0),0,IF($N40=TRUE,0,IF($O40=TRUE,SUM($J40-FctrChngDts!$A$2+1),IF(AND($P40=TRUE,$I40<>0),SUM($J40-$I40+1),IF($Q40=TRUE,SUM(FctrChngDts!$B$2-$I40),0)))))","v":0},0,{"$f":"IF(OR($K40=\"\",$L40=0),0,IF(AND($R40=TRUE,$K40<>0),SUM($L40-$K40+1),IF($S40=TRUE,SUM(FctrChngDts!$A$2-$K40),IF($T40=TRUE,0,IF($U40=TRUE,SUM($L40-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K40=\"\",$L40=0),0,IF($R40=TRUE,0,IF($S40=TRUE,SUM($L40-FctrChngDts!$A$2+1),IF(AND($T40=TRUE,$K40<>0),SUM($L40-$K40+1),IF($U40=TRUE,SUM(FctrChngDts!$B$2-$K40),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A40,Tenant!$A40:$J539,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR40=FALSE,VLOOKUP($AQ40,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ40,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR40=FALSE,VLOOKUP($AQ40,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ40,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR40=FALSE,VLOOKUP($AQ40,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ40,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR40=FALSE,VLOOKUP($AQ40,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ40,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A40,Tenant!$A40:$J539,6,FALSE)","v":0},{"$f":"VLOOKUP($A40,Tenant!$A40:$J539,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG40=FALSE,0,IF($DQ40=TRUE,SUM($BS40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS40*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DQ40=TRUE,SUM($BT40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT40*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DQ40=TRUE,SUM($BU40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU40*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DQ40=TRUE,SUM($BV40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DQ40=TRUE,SUM($BW40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW40*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DQ40=TRUE,SUM($BX40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX40*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN40=FALSE,0,ROUND(SUM($BY40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP40=FALSE,0,ROUND(SUM($X40*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY40=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X40),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X40)),2)","v":0},0,false,{"$f":"ROUND(IF($CT40=FALSE,0,IF($DU40=TRUE,SUM($BZ40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ40*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT40=FALSE,0,IF($DU40=TRUE,SUM($CA40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA40*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT40=FALSE,0,IF($DU40=TRUE,SUM($CB40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB40*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT40=FALSE,0,IF($DU40=TRUE,SUM($CC40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC40*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT40=FALSE,0,IF($DU40=TRUE,SUM($CD40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD40*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT40=FALSE,0,IF($DU40=TRUE,SUM($CE40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE40*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA40=FALSE,0,ROUND(SUM($CF40*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC40=FALSE,0,ROUND(SUM($AA40*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY40=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA40),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA40)),2)","v":0},0,0,{"$f":"SUM($DG40*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG40*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH40,IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI40,$DG40))","v":0},0,false,0,false,0,{"$f":"IF(AND($X40>0,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ40=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH40:$CM40,$CQ40,$DZ40,$EF40,$EN40:$ES40)-SUM($BY40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH40:$CM40,$CQ40,$DZ40,$EF40,$EH40:$EM40)-SUM($BY40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X40>0,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS40=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH40:$CM40,$CO40,$CQ40,$CU40:$CZ40,$DB40,$DD40,$DZ40,$EB40,$ED40,$EF40,$EN40:$ES40,$FC40,$FE40,$FG40,$FI40,$FQ40:$FV40)/$AD40*$X40)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH40:$CM40,$CO40,$CQ40,$CU40:$CZ40,$DB40,$DD40,$DZ40,$EB40,$ED40,$EF40,$EH40:$EM40,$FC40,$FE40,$FG40,$FI40,$FK40:$FP40)/$AD40*$X40)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA40>0,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU40=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU40:$CZ40,$DD40,$DZ40,$FI40,$FQ40:$FV40)-SUM($CF40*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU40:$CZ40,$DD40,$DZ40,$FI40,$FK40:$FP40)-SUM($CF40*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA40>0,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW40=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH40:$CM40,$CO40,$CQ40,$CU40:$CZ40,$DB40,$DD40,$DZ40,$EB40,$ED40,$EF40,$EN40:$ES40,$FC40,$FE40,$FG40,$FI40,$FQ40:$FV40)/$AD40*$AA40)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH40:$CM40,$CO40,$CQ40,$CU40:$CZ40,$DB40,$DD40,$DZ40,$EB40,$ED40,$EF40,$EH40:$EM40,$FC40,$FE40,$FG40,$FI40,$FK40:$FP40)/$AD40*$AA40)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E40<>\"D-CARE\",Tenant!$F40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY40=FALSE,0,ROUND(SUM($AE40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA40=FALSE,0,SUM($BY40*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X40>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC40=FALSE,0,SUM($BY40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X40>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE40=TRUE,$X40>0),SUM($BY40*Account!$T$2),0)","v":0},{"$f":"IF(AND($X40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG40=FALSE,0,ROUND(SUM($BS40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG40=FALSE,0,ROUND(SUM($BT40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG40=FALSE,0,ROUND(SUM($BU40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG40=FALSE,0,ROUND(SUM($BV40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG40=FALSE,0,ROUND(SUM($BW40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG40=FALSE,0,ROUND(SUM($BX40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H40/$AD40*$X40),2),0)","v":0},{"$f":"ROUND(SUM($EU40*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET40=FALSE,$EV40,ROUND(MAX(0,SUM(SUM($EN40:$ES40)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY40=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I40","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ40*Account!$AA$2),SUM($EZ40*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E40<>\"D-CARE\",Tenant!$F40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB40=FALSE,0,ROUND(SUM($AF40*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD40=FALSE,0,SUM($CF40*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA40>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF40=FALSE,0,SUM($CF40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA40>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH40=TRUE,$AA40>0),SUM($CF40*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ40=FALSE,0,ROUND(SUM($BZ40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ40=FALSE,0,ROUND(SUM($CA40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ40=FALSE,0,ROUND(SUM($CB40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ40=FALSE,0,ROUND(SUM($CC40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ40=FALSE,0,ROUND(SUM($CD40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ40=FALSE,0,ROUND(SUM($CE40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H40/$AD40*$AA40),2),0)","v":0},{"$f":"ROUND(SUM($FX40*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW40=FALSE,$FY40,ROUND(MAX(0,SUM(SUM($FQ40:$FV40)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB40=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I40","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC40*Account!$AA$2),SUM($GC40*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D40<=FctrChngDts!$B$14,$E40>FctrChngDts!$B$14),AND($D40<=FctrChngDts!$C$14,$E40>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE40=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH40:$GJ40))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO40,$DB40,$GH40:$GJ40))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG40,$GK40,$GN40,$DR40,$DT40,$DV40,$DX40),IF(Account!$Q$2=TRUE,SUM($GG40,$GL40,$GN40,$DR40,$DT40,$DV40,$DX40),SUM($GG40,$GK40,$GL40,$GM40,$GN40,$DR40,$DT40,$DV40,$DX40)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D40,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,8,FALSE)=TRUE,$GO40<0),0,SUM(SUM(SUM($GO40/$AD40*$GP40)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,8,FALSE)=TRUE,$GO40<0),0,SUM(SUM(SUM($GO40/$AD40*$GQ40)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG40,$CO40,$DB40,$GM40)/$AD40)*$X40*FctrChngDts!$B$15),SUM(SUM(SUM($DG40,$CO40,$DB40,$GH40:$GJ40)/$AD40)*$X40*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG40,$CO40,$DB40,$GM40)/$AD40)*$AA40*FctrChngDts!$B$15),SUM(SUM(SUM($DG40,$CO40,$DB40,$GH40:$GJ40)/$AD40)*$AA40*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E40),$AD40,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D40,FctrChngDts!$C$17<=$E40),_xlfn.DAYS($D40,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E40),$AD40,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D40,FctrChngDts!$C$19<=$E40),_xlfn.DAYS($D40,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY40*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY40*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ40*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ40*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D40,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF40*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG40*Account!$AA$2)),2)","v":0}]
[40,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G41),0,IF($F41<=$G41,SUM($G41-$F41),IF($F41>$G41,SUM((Account!$L$2-$F41)+$G41+1))))","v":0},{"$f":"IF(AND($D41>=FctrChngDts!$C$2,$D41<=FctrChngDts!$D$2),$D41,\"\")","v":""},{"$f":"IF($I41=\"\",\"\",IF($E41<=FctrChngDts!$D$2,$E41,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D41<FctrChngDts!$E$2,$E41<FctrChngDts!$E$2),AND($D41>=FctrChngDts!$F$2,$E41>=FctrChngDts!$F$2)),\"\",IF(AND($D41>=FctrChngDts!$E$2,$D41<=FctrChngDts!$F$2),$D41,FctrChngDts!$E$2))","v":""},{"$f":"IF($K41=\"\",\"\",IF(AND($J41=$K41,$E41>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K41=$J41,$E41,IF(AND($E41>=FctrChngDts!$E$2,$E41<=FctrChngDts!$F$2),$E41,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D41<DATE(YEAR(Account!$J$2),6,1),$D41>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I41<FctrChngDts!$A$2,$J41<FctrChngDts!$A$2),AND($I41>=FctrChngDts!$B$2,$J41>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I41<FctrChngDts!$A$2,$J41>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I41>=FctrChngDts!$A$2,$J41<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I41<FctrChngDts!$B$2,$J41>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K41<FctrChngDts!$A$2,$L41<FctrChngDts!$A$2),AND($K41>=FctrChngDts!$B$2,$L41>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K41<FctrChngDts!$A$2,$L41>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K41>=FctrChngDts!$A$2,$L41<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K41<FctrChngDts!$B$2,$L41>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I41=\"\",$J41=0),0,IF(AND($N41=TRUE,$I41<>0),SUM($J41-$I41+1),IF($O41=TRUE,SUM(FctrChngDts!$A$2-$I41),IF($P41=TRUE,0,IF($Q41=TRUE,SUM($J41-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I41=\"\",$J41=0),0,IF($N41=TRUE,0,IF($O41=TRUE,SUM($J41-FctrChngDts!$A$2+1),IF(AND($P41=TRUE,$I41<>0),SUM($J41-$I41+1),IF($Q41=TRUE,SUM(FctrChngDts!$B$2-$I41),0)))))","v":0},0,{"$f":"IF(OR($K41=\"\",$L41=0),0,IF(AND($R41=TRUE,$K41<>0),SUM($L41-$K41+1),IF($S41=TRUE,SUM(FctrChngDts!$A$2-$K41),IF($T41=TRUE,0,IF($U41=TRUE,SUM($L41-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K41=\"\",$L41=0),0,IF($R41=TRUE,0,IF($S41=TRUE,SUM($L41-FctrChngDts!$A$2+1),IF(AND($T41=TRUE,$K41<>0),SUM($L41-$K41+1),IF($U41=TRUE,SUM(FctrChngDts!$B$2-$K41),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A41,Tenant!$A41:$J540,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR41=FALSE,VLOOKUP($AQ41,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ41,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR41=FALSE,VLOOKUP($AQ41,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ41,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR41=FALSE,VLOOKUP($AQ41,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ41,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR41=FALSE,VLOOKUP($AQ41,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ41,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A41,Tenant!$A41:$J540,6,FALSE)","v":0},{"$f":"VLOOKUP($A41,Tenant!$A41:$J540,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG41=FALSE,0,IF($DQ41=TRUE,SUM($BS41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS41*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DQ41=TRUE,SUM($BT41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT41*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DQ41=TRUE,SUM($BU41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU41*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DQ41=TRUE,SUM($BV41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DQ41=TRUE,SUM($BW41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW41*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DQ41=TRUE,SUM($BX41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX41*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN41=FALSE,0,ROUND(SUM($BY41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP41=FALSE,0,ROUND(SUM($X41*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY41=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X41),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X41)),2)","v":0},0,false,{"$f":"ROUND(IF($CT41=FALSE,0,IF($DU41=TRUE,SUM($BZ41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ41*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT41=FALSE,0,IF($DU41=TRUE,SUM($CA41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA41*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT41=FALSE,0,IF($DU41=TRUE,SUM($CB41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB41*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT41=FALSE,0,IF($DU41=TRUE,SUM($CC41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC41*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT41=FALSE,0,IF($DU41=TRUE,SUM($CD41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD41*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT41=FALSE,0,IF($DU41=TRUE,SUM($CE41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE41*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA41=FALSE,0,ROUND(SUM($CF41*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC41=FALSE,0,ROUND(SUM($AA41*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY41=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA41),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA41)),2)","v":0},0,0,{"$f":"SUM($DG41*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG41*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH41,IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI41,$DG41))","v":0},0,false,0,false,0,{"$f":"IF(AND($X41>0,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ41=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH41:$CM41,$CQ41,$DZ41,$EF41,$EN41:$ES41)-SUM($BY41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH41:$CM41,$CQ41,$DZ41,$EF41,$EH41:$EM41)-SUM($BY41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X41>0,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS41=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH41:$CM41,$CO41,$CQ41,$CU41:$CZ41,$DB41,$DD41,$DZ41,$EB41,$ED41,$EF41,$EN41:$ES41,$FC41,$FE41,$FG41,$FI41,$FQ41:$FV41)/$AD41*$X41)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH41:$CM41,$CO41,$CQ41,$CU41:$CZ41,$DB41,$DD41,$DZ41,$EB41,$ED41,$EF41,$EH41:$EM41,$FC41,$FE41,$FG41,$FI41,$FK41:$FP41)/$AD41*$X41)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA41>0,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU41=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU41:$CZ41,$DD41,$DZ41,$FI41,$FQ41:$FV41)-SUM($CF41*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU41:$CZ41,$DD41,$DZ41,$FI41,$FK41:$FP41)-SUM($CF41*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA41>0,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW41=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH41:$CM41,$CO41,$CQ41,$CU41:$CZ41,$DB41,$DD41,$DZ41,$EB41,$ED41,$EF41,$EN41:$ES41,$FC41,$FE41,$FG41,$FI41,$FQ41:$FV41)/$AD41*$AA41)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH41:$CM41,$CO41,$CQ41,$CU41:$CZ41,$DB41,$DD41,$DZ41,$EB41,$ED41,$EF41,$EH41:$EM41,$FC41,$FE41,$FG41,$FI41,$FK41:$FP41)/$AD41*$AA41)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E41<>\"D-CARE\",Tenant!$F41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY41=FALSE,0,ROUND(SUM($AE41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA41=FALSE,0,SUM($BY41*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X41>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC41=FALSE,0,SUM($BY41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X41>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE41=TRUE,$X41>0),SUM($BY41*Account!$T$2),0)","v":0},{"$f":"IF(AND($X41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG41=FALSE,0,ROUND(SUM($BS41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG41=FALSE,0,ROUND(SUM($BT41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG41=FALSE,0,ROUND(SUM($BU41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG41=FALSE,0,ROUND(SUM($BV41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG41=FALSE,0,ROUND(SUM($BW41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG41=FALSE,0,ROUND(SUM($BX41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H41/$AD41*$X41),2),0)","v":0},{"$f":"ROUND(SUM($EU41*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET41=FALSE,$EV41,ROUND(MAX(0,SUM(SUM($EN41:$ES41)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY41=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I41","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ41*Account!$AA$2),SUM($EZ41*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E41<>\"D-CARE\",Tenant!$F41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB41=FALSE,0,ROUND(SUM($AF41*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD41=FALSE,0,SUM($CF41*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA41>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF41=FALSE,0,SUM($CF41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA41>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH41=TRUE,$AA41>0),SUM($CF41*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ41=FALSE,0,ROUND(SUM($BZ41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ41=FALSE,0,ROUND(SUM($CA41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ41=FALSE,0,ROUND(SUM($CB41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ41=FALSE,0,ROUND(SUM($CC41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ41=FALSE,0,ROUND(SUM($CD41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ41=FALSE,0,ROUND(SUM($CE41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H41/$AD41*$AA41),2),0)","v":0},{"$f":"ROUND(SUM($FX41*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW41=FALSE,$FY41,ROUND(MAX(0,SUM(SUM($FQ41:$FV41)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB41=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I41","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC41*Account!$AA$2),SUM($GC41*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D41<=FctrChngDts!$B$14,$E41>FctrChngDts!$B$14),AND($D41<=FctrChngDts!$C$14,$E41>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE41=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH41:$GJ41))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO41,$DB41,$GH41:$GJ41))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG41,$GK41,$GN41,$DR41,$DT41,$DV41,$DX41),IF(Account!$Q$2=TRUE,SUM($GG41,$GL41,$GN41,$DR41,$DT41,$DV41,$DX41),SUM($GG41,$GK41,$GL41,$GM41,$GN41,$DR41,$DT41,$DV41,$DX41)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D41,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,8,FALSE)=TRUE,$GO41<0),0,SUM(SUM(SUM($GO41/$AD41*$GP41)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,8,FALSE)=TRUE,$GO41<0),0,SUM(SUM(SUM($GO41/$AD41*$GQ41)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG41,$CO41,$DB41,$GM41)/$AD41)*$X41*FctrChngDts!$B$15),SUM(SUM(SUM($DG41,$CO41,$DB41,$GH41:$GJ41)/$AD41)*$X41*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG41,$CO41,$DB41,$GM41)/$AD41)*$AA41*FctrChngDts!$B$15),SUM(SUM(SUM($DG41,$CO41,$DB41,$GH41:$GJ41)/$AD41)*$AA41*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E41),$AD41,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D41,FctrChngDts!$C$17<=$E41),_xlfn.DAYS($D41,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E41),$AD41,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D41,FctrChngDts!$C$19<=$E41),_xlfn.DAYS($D41,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY41*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY41*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ41*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ41*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D41,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF41*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG41*Account!$AA$2)),2)","v":0}]
[41,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G42),0,IF($F42<=$G42,SUM($G42-$F42),IF($F42>$G42,SUM((Account!$L$2-$F42)+$G42+1))))","v":0},{"$f":"IF(AND($D42>=FctrChngDts!$C$2,$D42<=FctrChngDts!$D$2),$D42,\"\")","v":""},{"$f":"IF($I42=\"\",\"\",IF($E42<=FctrChngDts!$D$2,$E42,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D42<FctrChngDts!$E$2,$E42<FctrChngDts!$E$2),AND($D42>=FctrChngDts!$F$2,$E42>=FctrChngDts!$F$2)),\"\",IF(AND($D42>=FctrChngDts!$E$2,$D42<=FctrChngDts!$F$2),$D42,FctrChngDts!$E$2))","v":""},{"$f":"IF($K42=\"\",\"\",IF(AND($J42=$K42,$E42>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K42=$J42,$E42,IF(AND($E42>=FctrChngDts!$E$2,$E42<=FctrChngDts!$F$2),$E42,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D42<DATE(YEAR(Account!$J$2),6,1),$D42>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I42<FctrChngDts!$A$2,$J42<FctrChngDts!$A$2),AND($I42>=FctrChngDts!$B$2,$J42>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I42<FctrChngDts!$A$2,$J42>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I42>=FctrChngDts!$A$2,$J42<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I42<FctrChngDts!$B$2,$J42>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K42<FctrChngDts!$A$2,$L42<FctrChngDts!$A$2),AND($K42>=FctrChngDts!$B$2,$L42>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K42<FctrChngDts!$A$2,$L42>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K42>=FctrChngDts!$A$2,$L42<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K42<FctrChngDts!$B$2,$L42>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I42=\"\",$J42=0),0,IF(AND($N42=TRUE,$I42<>0),SUM($J42-$I42+1),IF($O42=TRUE,SUM(FctrChngDts!$A$2-$I42),IF($P42=TRUE,0,IF($Q42=TRUE,SUM($J42-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I42=\"\",$J42=0),0,IF($N42=TRUE,0,IF($O42=TRUE,SUM($J42-FctrChngDts!$A$2+1),IF(AND($P42=TRUE,$I42<>0),SUM($J42-$I42+1),IF($Q42=TRUE,SUM(FctrChngDts!$B$2-$I42),0)))))","v":0},0,{"$f":"IF(OR($K42=\"\",$L42=0),0,IF(AND($R42=TRUE,$K42<>0),SUM($L42-$K42+1),IF($S42=TRUE,SUM(FctrChngDts!$A$2-$K42),IF($T42=TRUE,0,IF($U42=TRUE,SUM($L42-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K42=\"\",$L42=0),0,IF($R42=TRUE,0,IF($S42=TRUE,SUM($L42-FctrChngDts!$A$2+1),IF(AND($T42=TRUE,$K42<>0),SUM($L42-$K42+1),IF($U42=TRUE,SUM(FctrChngDts!$B$2-$K42),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A42,Tenant!$A42:$J541,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR42=FALSE,VLOOKUP($AQ42,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ42,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR42=FALSE,VLOOKUP($AQ42,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ42,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR42=FALSE,VLOOKUP($AQ42,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ42,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR42=FALSE,VLOOKUP($AQ42,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ42,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A42,Tenant!$A42:$J541,6,FALSE)","v":0},{"$f":"VLOOKUP($A42,Tenant!$A42:$J541,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG42=FALSE,0,IF($DQ42=TRUE,SUM($BS42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS42*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DQ42=TRUE,SUM($BT42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT42*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DQ42=TRUE,SUM($BU42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU42*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DQ42=TRUE,SUM($BV42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DQ42=TRUE,SUM($BW42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW42*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DQ42=TRUE,SUM($BX42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX42*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN42=FALSE,0,ROUND(SUM($BY42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP42=FALSE,0,ROUND(SUM($X42*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY42=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X42),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X42)),2)","v":0},0,false,{"$f":"ROUND(IF($CT42=FALSE,0,IF($DU42=TRUE,SUM($BZ42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ42*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT42=FALSE,0,IF($DU42=TRUE,SUM($CA42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA42*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT42=FALSE,0,IF($DU42=TRUE,SUM($CB42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB42*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT42=FALSE,0,IF($DU42=TRUE,SUM($CC42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC42*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT42=FALSE,0,IF($DU42=TRUE,SUM($CD42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD42*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT42=FALSE,0,IF($DU42=TRUE,SUM($CE42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE42*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA42=FALSE,0,ROUND(SUM($CF42*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC42=FALSE,0,ROUND(SUM($AA42*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY42=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA42),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA42)),2)","v":0},0,0,{"$f":"SUM($DG42*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG42*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH42,IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI42,$DG42))","v":0},0,false,0,false,0,{"$f":"IF(AND($X42>0,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ42=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH42:$CM42,$CQ42,$DZ42,$EF42,$EN42:$ES42)-SUM($BY42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH42:$CM42,$CQ42,$DZ42,$EF42,$EH42:$EM42)-SUM($BY42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X42>0,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS42=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH42:$CM42,$CO42,$CQ42,$CU42:$CZ42,$DB42,$DD42,$DZ42,$EB42,$ED42,$EF42,$EN42:$ES42,$FC42,$FE42,$FG42,$FI42,$FQ42:$FV42)/$AD42*$X42)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH42:$CM42,$CO42,$CQ42,$CU42:$CZ42,$DB42,$DD42,$DZ42,$EB42,$ED42,$EF42,$EH42:$EM42,$FC42,$FE42,$FG42,$FI42,$FK42:$FP42)/$AD42*$X42)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA42>0,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU42=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU42:$CZ42,$DD42,$DZ42,$FI42,$FQ42:$FV42)-SUM($CF42*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU42:$CZ42,$DD42,$DZ42,$FI42,$FK42:$FP42)-SUM($CF42*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA42>0,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW42=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH42:$CM42,$CO42,$CQ42,$CU42:$CZ42,$DB42,$DD42,$DZ42,$EB42,$ED42,$EF42,$EN42:$ES42,$FC42,$FE42,$FG42,$FI42,$FQ42:$FV42)/$AD42*$AA42)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH42:$CM42,$CO42,$CQ42,$CU42:$CZ42,$DB42,$DD42,$DZ42,$EB42,$ED42,$EF42,$EH42:$EM42,$FC42,$FE42,$FG42,$FI42,$FK42:$FP42)/$AD42*$AA42)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E42<>\"D-CARE\",Tenant!$F42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY42=FALSE,0,ROUND(SUM($AE42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA42=FALSE,0,SUM($BY42*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X42>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC42=FALSE,0,SUM($BY42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X42>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE42=TRUE,$X42>0),SUM($BY42*Account!$T$2),0)","v":0},{"$f":"IF(AND($X42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG42=FALSE,0,ROUND(SUM($BS42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG42=FALSE,0,ROUND(SUM($BT42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG42=FALSE,0,ROUND(SUM($BU42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG42=FALSE,0,ROUND(SUM($BV42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG42=FALSE,0,ROUND(SUM($BW42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG42=FALSE,0,ROUND(SUM($BX42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H42/$AD42*$X42),2),0)","v":0},{"$f":"ROUND(SUM($EU42*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET42=FALSE,$EV42,ROUND(MAX(0,SUM(SUM($EN42:$ES42)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY42=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I42","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ42*Account!$AA$2),SUM($EZ42*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E42<>\"D-CARE\",Tenant!$F42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB42=FALSE,0,ROUND(SUM($AF42*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD42=FALSE,0,SUM($CF42*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA42>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF42=FALSE,0,SUM($CF42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA42>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH42=TRUE,$AA42>0),SUM($CF42*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ42=FALSE,0,ROUND(SUM($BZ42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ42=FALSE,0,ROUND(SUM($CA42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ42=FALSE,0,ROUND(SUM($CB42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ42=FALSE,0,ROUND(SUM($CC42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ42=FALSE,0,ROUND(SUM($CD42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ42=FALSE,0,ROUND(SUM($CE42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H42/$AD42*$AA42),2),0)","v":0},{"$f":"ROUND(SUM($FX42*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW42=FALSE,$FY42,ROUND(MAX(0,SUM(SUM($FQ42:$FV42)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB42=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I42","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC42*Account!$AA$2),SUM($GC42*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D42<=FctrChngDts!$B$14,$E42>FctrChngDts!$B$14),AND($D42<=FctrChngDts!$C$14,$E42>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE42=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH42:$GJ42))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO42,$DB42,$GH42:$GJ42))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG42,$GK42,$GN42,$DR42,$DT42,$DV42,$DX42),IF(Account!$Q$2=TRUE,SUM($GG42,$GL42,$GN42,$DR42,$DT42,$DV42,$DX42),SUM($GG42,$GK42,$GL42,$GM42,$GN42,$DR42,$DT42,$DV42,$DX42)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D42,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,8,FALSE)=TRUE,$GO42<0),0,SUM(SUM(SUM($GO42/$AD42*$GP42)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,8,FALSE)=TRUE,$GO42<0),0,SUM(SUM(SUM($GO42/$AD42*$GQ42)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG42,$CO42,$DB42,$GM42)/$AD42)*$X42*FctrChngDts!$B$15),SUM(SUM(SUM($DG42,$CO42,$DB42,$GH42:$GJ42)/$AD42)*$X42*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG42,$CO42,$DB42,$GM42)/$AD42)*$AA42*FctrChngDts!$B$15),SUM(SUM(SUM($DG42,$CO42,$DB42,$GH42:$GJ42)/$AD42)*$AA42*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E42),$AD42,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D42,FctrChngDts!$C$17<=$E42),_xlfn.DAYS($D42,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E42),$AD42,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D42,FctrChngDts!$C$19<=$E42),_xlfn.DAYS($D42,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY42*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY42*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ42*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ42*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D42,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF42*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG42*Account!$AA$2)),2)","v":0}]
[42,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G43),0,IF($F43<=$G43,SUM($G43-$F43),IF($F43>$G43,SUM((Account!$L$2-$F43)+$G43+1))))","v":0},{"$f":"IF(AND($D43>=FctrChngDts!$C$2,$D43<=FctrChngDts!$D$2),$D43,\"\")","v":""},{"$f":"IF($I43=\"\",\"\",IF($E43<=FctrChngDts!$D$2,$E43,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D43<FctrChngDts!$E$2,$E43<FctrChngDts!$E$2),AND($D43>=FctrChngDts!$F$2,$E43>=FctrChngDts!$F$2)),\"\",IF(AND($D43>=FctrChngDts!$E$2,$D43<=FctrChngDts!$F$2),$D43,FctrChngDts!$E$2))","v":""},{"$f":"IF($K43=\"\",\"\",IF(AND($J43=$K43,$E43>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K43=$J43,$E43,IF(AND($E43>=FctrChngDts!$E$2,$E43<=FctrChngDts!$F$2),$E43,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D43<DATE(YEAR(Account!$J$2),6,1),$D43>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I43<FctrChngDts!$A$2,$J43<FctrChngDts!$A$2),AND($I43>=FctrChngDts!$B$2,$J43>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I43<FctrChngDts!$A$2,$J43>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I43>=FctrChngDts!$A$2,$J43<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I43<FctrChngDts!$B$2,$J43>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K43<FctrChngDts!$A$2,$L43<FctrChngDts!$A$2),AND($K43>=FctrChngDts!$B$2,$L43>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K43<FctrChngDts!$A$2,$L43>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K43>=FctrChngDts!$A$2,$L43<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K43<FctrChngDts!$B$2,$L43>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I43=\"\",$J43=0),0,IF(AND($N43=TRUE,$I43<>0),SUM($J43-$I43+1),IF($O43=TRUE,SUM(FctrChngDts!$A$2-$I43),IF($P43=TRUE,0,IF($Q43=TRUE,SUM($J43-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I43=\"\",$J43=0),0,IF($N43=TRUE,0,IF($O43=TRUE,SUM($J43-FctrChngDts!$A$2+1),IF(AND($P43=TRUE,$I43<>0),SUM($J43-$I43+1),IF($Q43=TRUE,SUM(FctrChngDts!$B$2-$I43),0)))))","v":0},0,{"$f":"IF(OR($K43=\"\",$L43=0),0,IF(AND($R43=TRUE,$K43<>0),SUM($L43-$K43+1),IF($S43=TRUE,SUM(FctrChngDts!$A$2-$K43),IF($T43=TRUE,0,IF($U43=TRUE,SUM($L43-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K43=\"\",$L43=0),0,IF($R43=TRUE,0,IF($S43=TRUE,SUM($L43-FctrChngDts!$A$2+1),IF(AND($T43=TRUE,$K43<>0),SUM($L43-$K43+1),IF($U43=TRUE,SUM(FctrChngDts!$B$2-$K43),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A43,Tenant!$A43:$J542,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR43=FALSE,VLOOKUP($AQ43,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ43,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR43=FALSE,VLOOKUP($AQ43,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ43,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR43=FALSE,VLOOKUP($AQ43,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ43,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR43=FALSE,VLOOKUP($AQ43,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ43,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A43,Tenant!$A43:$J542,6,FALSE)","v":0},{"$f":"VLOOKUP($A43,Tenant!$A43:$J542,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG43=FALSE,0,IF($DQ43=TRUE,SUM($BS43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS43*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DQ43=TRUE,SUM($BT43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT43*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DQ43=TRUE,SUM($BU43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU43*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DQ43=TRUE,SUM($BV43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DQ43=TRUE,SUM($BW43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW43*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DQ43=TRUE,SUM($BX43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX43*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN43=FALSE,0,ROUND(SUM($BY43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP43=FALSE,0,ROUND(SUM($X43*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY43=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X43),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X43)),2)","v":0},0,false,{"$f":"ROUND(IF($CT43=FALSE,0,IF($DU43=TRUE,SUM($BZ43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ43*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT43=FALSE,0,IF($DU43=TRUE,SUM($CA43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA43*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT43=FALSE,0,IF($DU43=TRUE,SUM($CB43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB43*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT43=FALSE,0,IF($DU43=TRUE,SUM($CC43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC43*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT43=FALSE,0,IF($DU43=TRUE,SUM($CD43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD43*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT43=FALSE,0,IF($DU43=TRUE,SUM($CE43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE43*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA43=FALSE,0,ROUND(SUM($CF43*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC43=FALSE,0,ROUND(SUM($AA43*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY43=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA43),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA43)),2)","v":0},0,0,{"$f":"SUM($DG43*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG43*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH43,IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI43,$DG43))","v":0},0,false,0,false,0,{"$f":"IF(AND($X43>0,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ43=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH43:$CM43,$CQ43,$DZ43,$EF43,$EN43:$ES43)-SUM($BY43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH43:$CM43,$CQ43,$DZ43,$EF43,$EH43:$EM43)-SUM($BY43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X43>0,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS43=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH43:$CM43,$CO43,$CQ43,$CU43:$CZ43,$DB43,$DD43,$DZ43,$EB43,$ED43,$EF43,$EN43:$ES43,$FC43,$FE43,$FG43,$FI43,$FQ43:$FV43)/$AD43*$X43)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH43:$CM43,$CO43,$CQ43,$CU43:$CZ43,$DB43,$DD43,$DZ43,$EB43,$ED43,$EF43,$EH43:$EM43,$FC43,$FE43,$FG43,$FI43,$FK43:$FP43)/$AD43*$X43)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA43>0,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU43=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU43:$CZ43,$DD43,$DZ43,$FI43,$FQ43:$FV43)-SUM($CF43*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU43:$CZ43,$DD43,$DZ43,$FI43,$FK43:$FP43)-SUM($CF43*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA43>0,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW43=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH43:$CM43,$CO43,$CQ43,$CU43:$CZ43,$DB43,$DD43,$DZ43,$EB43,$ED43,$EF43,$EN43:$ES43,$FC43,$FE43,$FG43,$FI43,$FQ43:$FV43)/$AD43*$AA43)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH43:$CM43,$CO43,$CQ43,$CU43:$CZ43,$DB43,$DD43,$DZ43,$EB43,$ED43,$EF43,$EH43:$EM43,$FC43,$FE43,$FG43,$FI43,$FK43:$FP43)/$AD43*$AA43)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E43<>\"D-CARE\",Tenant!$F43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY43=FALSE,0,ROUND(SUM($AE43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA43=FALSE,0,SUM($BY43*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X43>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC43=FALSE,0,SUM($BY43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X43>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE43=TRUE,$X43>0),SUM($BY43*Account!$T$2),0)","v":0},{"$f":"IF(AND($X43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG43=FALSE,0,ROUND(SUM($BS43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG43=FALSE,0,ROUND(SUM($BT43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG43=FALSE,0,ROUND(SUM($BU43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG43=FALSE,0,ROUND(SUM($BV43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG43=FALSE,0,ROUND(SUM($BW43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG43=FALSE,0,ROUND(SUM($BX43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H43/$AD43*$X43),2),0)","v":0},{"$f":"ROUND(SUM($EU43*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET43=FALSE,$EV43,ROUND(MAX(0,SUM(SUM($EN43:$ES43)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY43=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I43","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ43*Account!$AA$2),SUM($EZ43*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E43<>\"D-CARE\",Tenant!$F43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB43=FALSE,0,ROUND(SUM($AF43*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD43=FALSE,0,SUM($CF43*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA43>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF43=FALSE,0,SUM($CF43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA43>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH43=TRUE,$AA43>0),SUM($CF43*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ43=FALSE,0,ROUND(SUM($BZ43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ43=FALSE,0,ROUND(SUM($CA43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ43=FALSE,0,ROUND(SUM($CB43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ43=FALSE,0,ROUND(SUM($CC43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ43=FALSE,0,ROUND(SUM($CD43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ43=FALSE,0,ROUND(SUM($CE43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H43/$AD43*$AA43),2),0)","v":0},{"$f":"ROUND(SUM($FX43*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW43=FALSE,$FY43,ROUND(MAX(0,SUM(SUM($FQ43:$FV43)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB43=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I43","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC43*Account!$AA$2),SUM($GC43*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D43<=FctrChngDts!$B$14,$E43>FctrChngDts!$B$14),AND($D43<=FctrChngDts!$C$14,$E43>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE43=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH43:$GJ43))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO43,$DB43,$GH43:$GJ43))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG43,$GK43,$GN43,$DR43,$DT43,$DV43,$DX43),IF(Account!$Q$2=TRUE,SUM($GG43,$GL43,$GN43,$DR43,$DT43,$DV43,$DX43),SUM($GG43,$GK43,$GL43,$GM43,$GN43,$DR43,$DT43,$DV43,$DX43)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D43,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,8,FALSE)=TRUE,$GO43<0),0,SUM(SUM(SUM($GO43/$AD43*$GP43)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,8,FALSE)=TRUE,$GO43<0),0,SUM(SUM(SUM($GO43/$AD43*$GQ43)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG43,$CO43,$DB43,$GM43)/$AD43)*$X43*FctrChngDts!$B$15),SUM(SUM(SUM($DG43,$CO43,$DB43,$GH43:$GJ43)/$AD43)*$X43*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG43,$CO43,$DB43,$GM43)/$AD43)*$AA43*FctrChngDts!$B$15),SUM(SUM(SUM($DG43,$CO43,$DB43,$GH43:$GJ43)/$AD43)*$AA43*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E43),$AD43,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D43,FctrChngDts!$C$17<=$E43),_xlfn.DAYS($D43,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E43),$AD43,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D43,FctrChngDts!$C$19<=$E43),_xlfn.DAYS($D43,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY43*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY43*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ43*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ43*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D43,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF43*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG43*Account!$AA$2)),2)","v":0}]
[43,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G44),0,IF($F44<=$G44,SUM($G44-$F44),IF($F44>$G44,SUM((Account!$L$2-$F44)+$G44+1))))","v":0},{"$f":"IF(AND($D44>=FctrChngDts!$C$2,$D44<=FctrChngDts!$D$2),$D44,\"\")","v":""},{"$f":"IF($I44=\"\",\"\",IF($E44<=FctrChngDts!$D$2,$E44,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D44<FctrChngDts!$E$2,$E44<FctrChngDts!$E$2),AND($D44>=FctrChngDts!$F$2,$E44>=FctrChngDts!$F$2)),\"\",IF(AND($D44>=FctrChngDts!$E$2,$D44<=FctrChngDts!$F$2),$D44,FctrChngDts!$E$2))","v":""},{"$f":"IF($K44=\"\",\"\",IF(AND($J44=$K44,$E44>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K44=$J44,$E44,IF(AND($E44>=FctrChngDts!$E$2,$E44<=FctrChngDts!$F$2),$E44,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D44<DATE(YEAR(Account!$J$2),6,1),$D44>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I44<FctrChngDts!$A$2,$J44<FctrChngDts!$A$2),AND($I44>=FctrChngDts!$B$2,$J44>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I44<FctrChngDts!$A$2,$J44>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I44>=FctrChngDts!$A$2,$J44<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I44<FctrChngDts!$B$2,$J44>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K44<FctrChngDts!$A$2,$L44<FctrChngDts!$A$2),AND($K44>=FctrChngDts!$B$2,$L44>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K44<FctrChngDts!$A$2,$L44>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K44>=FctrChngDts!$A$2,$L44<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K44<FctrChngDts!$B$2,$L44>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I44=\"\",$J44=0),0,IF(AND($N44=TRUE,$I44<>0),SUM($J44-$I44+1),IF($O44=TRUE,SUM(FctrChngDts!$A$2-$I44),IF($P44=TRUE,0,IF($Q44=TRUE,SUM($J44-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I44=\"\",$J44=0),0,IF($N44=TRUE,0,IF($O44=TRUE,SUM($J44-FctrChngDts!$A$2+1),IF(AND($P44=TRUE,$I44<>0),SUM($J44-$I44+1),IF($Q44=TRUE,SUM(FctrChngDts!$B$2-$I44),0)))))","v":0},0,{"$f":"IF(OR($K44=\"\",$L44=0),0,IF(AND($R44=TRUE,$K44<>0),SUM($L44-$K44+1),IF($S44=TRUE,SUM(FctrChngDts!$A$2-$K44),IF($T44=TRUE,0,IF($U44=TRUE,SUM($L44-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K44=\"\",$L44=0),0,IF($R44=TRUE,0,IF($S44=TRUE,SUM($L44-FctrChngDts!$A$2+1),IF(AND($T44=TRUE,$K44<>0),SUM($L44-$K44+1),IF($U44=TRUE,SUM(FctrChngDts!$B$2-$K44),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A44,Tenant!$A44:$J543,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR44=FALSE,VLOOKUP($AQ44,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ44,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR44=FALSE,VLOOKUP($AQ44,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ44,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR44=FALSE,VLOOKUP($AQ44,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ44,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR44=FALSE,VLOOKUP($AQ44,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ44,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A44,Tenant!$A44:$J543,6,FALSE)","v":0},{"$f":"VLOOKUP($A44,Tenant!$A44:$J543,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG44=FALSE,0,IF($DQ44=TRUE,SUM($BS44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS44*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DQ44=TRUE,SUM($BT44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT44*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DQ44=TRUE,SUM($BU44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU44*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DQ44=TRUE,SUM($BV44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DQ44=TRUE,SUM($BW44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW44*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DQ44=TRUE,SUM($BX44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX44*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN44=FALSE,0,ROUND(SUM($BY44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP44=FALSE,0,ROUND(SUM($X44*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY44=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X44),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X44)),2)","v":0},0,false,{"$f":"ROUND(IF($CT44=FALSE,0,IF($DU44=TRUE,SUM($BZ44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ44*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT44=FALSE,0,IF($DU44=TRUE,SUM($CA44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA44*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT44=FALSE,0,IF($DU44=TRUE,SUM($CB44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB44*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT44=FALSE,0,IF($DU44=TRUE,SUM($CC44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC44*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT44=FALSE,0,IF($DU44=TRUE,SUM($CD44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD44*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT44=FALSE,0,IF($DU44=TRUE,SUM($CE44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE44*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA44=FALSE,0,ROUND(SUM($CF44*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC44=FALSE,0,ROUND(SUM($AA44*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY44=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA44),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA44)),2)","v":0},0,0,{"$f":"SUM($DG44*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG44*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH44,IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI44,$DG44))","v":0},0,false,0,false,0,{"$f":"IF(AND($X44>0,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ44=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH44:$CM44,$CQ44,$DZ44,$EF44,$EN44:$ES44)-SUM($BY44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH44:$CM44,$CQ44,$DZ44,$EF44,$EH44:$EM44)-SUM($BY44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X44>0,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS44=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH44:$CM44,$CO44,$CQ44,$CU44:$CZ44,$DB44,$DD44,$DZ44,$EB44,$ED44,$EF44,$EN44:$ES44,$FC44,$FE44,$FG44,$FI44,$FQ44:$FV44)/$AD44*$X44)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH44:$CM44,$CO44,$CQ44,$CU44:$CZ44,$DB44,$DD44,$DZ44,$EB44,$ED44,$EF44,$EH44:$EM44,$FC44,$FE44,$FG44,$FI44,$FK44:$FP44)/$AD44*$X44)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA44>0,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU44=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU44:$CZ44,$DD44,$DZ44,$FI44,$FQ44:$FV44)-SUM($CF44*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU44:$CZ44,$DD44,$DZ44,$FI44,$FK44:$FP44)-SUM($CF44*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA44>0,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW44=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH44:$CM44,$CO44,$CQ44,$CU44:$CZ44,$DB44,$DD44,$DZ44,$EB44,$ED44,$EF44,$EN44:$ES44,$FC44,$FE44,$FG44,$FI44,$FQ44:$FV44)/$AD44*$AA44)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH44:$CM44,$CO44,$CQ44,$CU44:$CZ44,$DB44,$DD44,$DZ44,$EB44,$ED44,$EF44,$EH44:$EM44,$FC44,$FE44,$FG44,$FI44,$FK44:$FP44)/$AD44*$AA44)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E44<>\"D-CARE\",Tenant!$F44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY44=FALSE,0,ROUND(SUM($AE44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA44=FALSE,0,SUM($BY44*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X44>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC44=FALSE,0,SUM($BY44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X44>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE44=TRUE,$X44>0),SUM($BY44*Account!$T$2),0)","v":0},{"$f":"IF(AND($X44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG44=FALSE,0,ROUND(SUM($BS44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG44=FALSE,0,ROUND(SUM($BT44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG44=FALSE,0,ROUND(SUM($BU44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG44=FALSE,0,ROUND(SUM($BV44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG44=FALSE,0,ROUND(SUM($BW44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG44=FALSE,0,ROUND(SUM($BX44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H44/$AD44*$X44),2),0)","v":0},{"$f":"ROUND(SUM($EU44*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET44=FALSE,$EV44,ROUND(MAX(0,SUM(SUM($EN44:$ES44)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY44=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I44","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ44*Account!$AA$2),SUM($EZ44*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E44<>\"D-CARE\",Tenant!$F44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB44=FALSE,0,ROUND(SUM($AF44*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD44=FALSE,0,SUM($CF44*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA44>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF44=FALSE,0,SUM($CF44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA44>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH44=TRUE,$AA44>0),SUM($CF44*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ44=FALSE,0,ROUND(SUM($BZ44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ44=FALSE,0,ROUND(SUM($CA44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ44=FALSE,0,ROUND(SUM($CB44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ44=FALSE,0,ROUND(SUM($CC44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ44=FALSE,0,ROUND(SUM($CD44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ44=FALSE,0,ROUND(SUM($CE44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H44/$AD44*$AA44),2),0)","v":0},{"$f":"ROUND(SUM($FX44*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW44=FALSE,$FY44,ROUND(MAX(0,SUM(SUM($FQ44:$FV44)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB44=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I44","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC44*Account!$AA$2),SUM($GC44*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D44<=FctrChngDts!$B$14,$E44>FctrChngDts!$B$14),AND($D44<=FctrChngDts!$C$14,$E44>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE44=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH44:$GJ44))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO44,$DB44,$GH44:$GJ44))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG44,$GK44,$GN44,$DR44,$DT44,$DV44,$DX44),IF(Account!$Q$2=TRUE,SUM($GG44,$GL44,$GN44,$DR44,$DT44,$DV44,$DX44),SUM($GG44,$GK44,$GL44,$GM44,$GN44,$DR44,$DT44,$DV44,$DX44)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D44,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,8,FALSE)=TRUE,$GO44<0),0,SUM(SUM(SUM($GO44/$AD44*$GP44)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,8,FALSE)=TRUE,$GO44<0),0,SUM(SUM(SUM($GO44/$AD44*$GQ44)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG44,$CO44,$DB44,$GM44)/$AD44)*$X44*FctrChngDts!$B$15),SUM(SUM(SUM($DG44,$CO44,$DB44,$GH44:$GJ44)/$AD44)*$X44*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG44,$CO44,$DB44,$GM44)/$AD44)*$AA44*FctrChngDts!$B$15),SUM(SUM(SUM($DG44,$CO44,$DB44,$GH44:$GJ44)/$AD44)*$AA44*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E44),$AD44,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D44,FctrChngDts!$C$17<=$E44),_xlfn.DAYS($D44,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E44),$AD44,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D44,FctrChngDts!$C$19<=$E44),_xlfn.DAYS($D44,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY44*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY44*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ44*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ44*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D44,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF44*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG44*Account!$AA$2)),2)","v":0}]
[44,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G45),0,IF($F45<=$G45,SUM($G45-$F45),IF($F45>$G45,SUM((Account!$L$2-$F45)+$G45+1))))","v":0},{"$f":"IF(AND($D45>=FctrChngDts!$C$2,$D45<=FctrChngDts!$D$2),$D45,\"\")","v":""},{"$f":"IF($I45=\"\",\"\",IF($E45<=FctrChngDts!$D$2,$E45,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D45<FctrChngDts!$E$2,$E45<FctrChngDts!$E$2),AND($D45>=FctrChngDts!$F$2,$E45>=FctrChngDts!$F$2)),\"\",IF(AND($D45>=FctrChngDts!$E$2,$D45<=FctrChngDts!$F$2),$D45,FctrChngDts!$E$2))","v":""},{"$f":"IF($K45=\"\",\"\",IF(AND($J45=$K45,$E45>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K45=$J45,$E45,IF(AND($E45>=FctrChngDts!$E$2,$E45<=FctrChngDts!$F$2),$E45,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D45<DATE(YEAR(Account!$J$2),6,1),$D45>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I45<FctrChngDts!$A$2,$J45<FctrChngDts!$A$2),AND($I45>=FctrChngDts!$B$2,$J45>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I45<FctrChngDts!$A$2,$J45>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I45>=FctrChngDts!$A$2,$J45<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I45<FctrChngDts!$B$2,$J45>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K45<FctrChngDts!$A$2,$L45<FctrChngDts!$A$2),AND($K45>=FctrChngDts!$B$2,$L45>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K45<FctrChngDts!$A$2,$L45>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K45>=FctrChngDts!$A$2,$L45<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K45<FctrChngDts!$B$2,$L45>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I45=\"\",$J45=0),0,IF(AND($N45=TRUE,$I45<>0),SUM($J45-$I45+1),IF($O45=TRUE,SUM(FctrChngDts!$A$2-$I45),IF($P45=TRUE,0,IF($Q45=TRUE,SUM($J45-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I45=\"\",$J45=0),0,IF($N45=TRUE,0,IF($O45=TRUE,SUM($J45-FctrChngDts!$A$2+1),IF(AND($P45=TRUE,$I45<>0),SUM($J45-$I45+1),IF($Q45=TRUE,SUM(FctrChngDts!$B$2-$I45),0)))))","v":0},0,{"$f":"IF(OR($K45=\"\",$L45=0),0,IF(AND($R45=TRUE,$K45<>0),SUM($L45-$K45+1),IF($S45=TRUE,SUM(FctrChngDts!$A$2-$K45),IF($T45=TRUE,0,IF($U45=TRUE,SUM($L45-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K45=\"\",$L45=0),0,IF($R45=TRUE,0,IF($S45=TRUE,SUM($L45-FctrChngDts!$A$2+1),IF(AND($T45=TRUE,$K45<>0),SUM($L45-$K45+1),IF($U45=TRUE,SUM(FctrChngDts!$B$2-$K45),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A45,Tenant!$A45:$J544,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR45=FALSE,VLOOKUP($AQ45,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ45,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR45=FALSE,VLOOKUP($AQ45,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ45,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR45=FALSE,VLOOKUP($AQ45,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ45,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR45=FALSE,VLOOKUP($AQ45,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ45,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A45,Tenant!$A45:$J544,6,FALSE)","v":0},{"$f":"VLOOKUP($A45,Tenant!$A45:$J544,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG45=FALSE,0,IF($DQ45=TRUE,SUM($BS45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS45*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DQ45=TRUE,SUM($BT45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT45*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DQ45=TRUE,SUM($BU45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU45*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DQ45=TRUE,SUM($BV45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DQ45=TRUE,SUM($BW45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW45*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DQ45=TRUE,SUM($BX45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX45*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN45=FALSE,0,ROUND(SUM($BY45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP45=FALSE,0,ROUND(SUM($X45*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY45=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X45),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X45)),2)","v":0},0,false,{"$f":"ROUND(IF($CT45=FALSE,0,IF($DU45=TRUE,SUM($BZ45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ45*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT45=FALSE,0,IF($DU45=TRUE,SUM($CA45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA45*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT45=FALSE,0,IF($DU45=TRUE,SUM($CB45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB45*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT45=FALSE,0,IF($DU45=TRUE,SUM($CC45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC45*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT45=FALSE,0,IF($DU45=TRUE,SUM($CD45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD45*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT45=FALSE,0,IF($DU45=TRUE,SUM($CE45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE45*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA45=FALSE,0,ROUND(SUM($CF45*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC45=FALSE,0,ROUND(SUM($AA45*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY45=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA45),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA45)),2)","v":0},0,0,{"$f":"SUM($DG45*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG45*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH45,IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI45,$DG45))","v":0},0,false,0,false,0,{"$f":"IF(AND($X45>0,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ45=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH45:$CM45,$CQ45,$DZ45,$EF45,$EN45:$ES45)-SUM($BY45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH45:$CM45,$CQ45,$DZ45,$EF45,$EH45:$EM45)-SUM($BY45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X45>0,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS45=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH45:$CM45,$CO45,$CQ45,$CU45:$CZ45,$DB45,$DD45,$DZ45,$EB45,$ED45,$EF45,$EN45:$ES45,$FC45,$FE45,$FG45,$FI45,$FQ45:$FV45)/$AD45*$X45)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH45:$CM45,$CO45,$CQ45,$CU45:$CZ45,$DB45,$DD45,$DZ45,$EB45,$ED45,$EF45,$EH45:$EM45,$FC45,$FE45,$FG45,$FI45,$FK45:$FP45)/$AD45*$X45)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA45>0,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU45=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU45:$CZ45,$DD45,$DZ45,$FI45,$FQ45:$FV45)-SUM($CF45*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU45:$CZ45,$DD45,$DZ45,$FI45,$FK45:$FP45)-SUM($CF45*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA45>0,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW45=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH45:$CM45,$CO45,$CQ45,$CU45:$CZ45,$DB45,$DD45,$DZ45,$EB45,$ED45,$EF45,$EN45:$ES45,$FC45,$FE45,$FG45,$FI45,$FQ45:$FV45)/$AD45*$AA45)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH45:$CM45,$CO45,$CQ45,$CU45:$CZ45,$DB45,$DD45,$DZ45,$EB45,$ED45,$EF45,$EH45:$EM45,$FC45,$FE45,$FG45,$FI45,$FK45:$FP45)/$AD45*$AA45)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E45<>\"D-CARE\",Tenant!$F45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY45=FALSE,0,ROUND(SUM($AE45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA45=FALSE,0,SUM($BY45*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X45>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC45=FALSE,0,SUM($BY45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X45>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE45=TRUE,$X45>0),SUM($BY45*Account!$T$2),0)","v":0},{"$f":"IF(AND($X45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG45=FALSE,0,ROUND(SUM($BS45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG45=FALSE,0,ROUND(SUM($BT45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG45=FALSE,0,ROUND(SUM($BU45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG45=FALSE,0,ROUND(SUM($BV45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG45=FALSE,0,ROUND(SUM($BW45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG45=FALSE,0,ROUND(SUM($BX45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H45/$AD45*$X45),2),0)","v":0},{"$f":"ROUND(SUM($EU45*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET45=FALSE,$EV45,ROUND(MAX(0,SUM(SUM($EN45:$ES45)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY45=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I45","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ45*Account!$AA$2),SUM($EZ45*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E45<>\"D-CARE\",Tenant!$F45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB45=FALSE,0,ROUND(SUM($AF45*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD45=FALSE,0,SUM($CF45*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA45>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF45=FALSE,0,SUM($CF45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA45>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH45=TRUE,$AA45>0),SUM($CF45*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ45=FALSE,0,ROUND(SUM($BZ45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ45=FALSE,0,ROUND(SUM($CA45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ45=FALSE,0,ROUND(SUM($CB45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ45=FALSE,0,ROUND(SUM($CC45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ45=FALSE,0,ROUND(SUM($CD45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ45=FALSE,0,ROUND(SUM($CE45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H45/$AD45*$AA45),2),0)","v":0},{"$f":"ROUND(SUM($FX45*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW45=FALSE,$FY45,ROUND(MAX(0,SUM(SUM($FQ45:$FV45)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB45=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I45","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC45*Account!$AA$2),SUM($GC45*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D45<=FctrChngDts!$B$14,$E45>FctrChngDts!$B$14),AND($D45<=FctrChngDts!$C$14,$E45>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE45=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH45:$GJ45))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO45,$DB45,$GH45:$GJ45))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG45,$GK45,$GN45,$DR45,$DT45,$DV45,$DX45),IF(Account!$Q$2=TRUE,SUM($GG45,$GL45,$GN45,$DR45,$DT45,$DV45,$DX45),SUM($GG45,$GK45,$GL45,$GM45,$GN45,$DR45,$DT45,$DV45,$DX45)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D45,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,8,FALSE)=TRUE,$GO45<0),0,SUM(SUM(SUM($GO45/$AD45*$GP45)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,8,FALSE)=TRUE,$GO45<0),0,SUM(SUM(SUM($GO45/$AD45*$GQ45)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG45,$CO45,$DB45,$GM45)/$AD45)*$X45*FctrChngDts!$B$15),SUM(SUM(SUM($DG45,$CO45,$DB45,$GH45:$GJ45)/$AD45)*$X45*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG45,$CO45,$DB45,$GM45)/$AD45)*$AA45*FctrChngDts!$B$15),SUM(SUM(SUM($DG45,$CO45,$DB45,$GH45:$GJ45)/$AD45)*$AA45*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E45),$AD45,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D45,FctrChngDts!$C$17<=$E45),_xlfn.DAYS($D45,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E45),$AD45,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D45,FctrChngDts!$C$19<=$E45),_xlfn.DAYS($D45,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY45*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY45*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ45*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ45*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D45,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF45*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG45*Account!$AA$2)),2)","v":0}]
[45,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G46),0,IF($F46<=$G46,SUM($G46-$F46),IF($F46>$G46,SUM((Account!$L$2-$F46)+$G46+1))))","v":0},{"$f":"IF(AND($D46>=FctrChngDts!$C$2,$D46<=FctrChngDts!$D$2),$D46,\"\")","v":""},{"$f":"IF($I46=\"\",\"\",IF($E46<=FctrChngDts!$D$2,$E46,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D46<FctrChngDts!$E$2,$E46<FctrChngDts!$E$2),AND($D46>=FctrChngDts!$F$2,$E46>=FctrChngDts!$F$2)),\"\",IF(AND($D46>=FctrChngDts!$E$2,$D46<=FctrChngDts!$F$2),$D46,FctrChngDts!$E$2))","v":""},{"$f":"IF($K46=\"\",\"\",IF(AND($J46=$K46,$E46>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K46=$J46,$E46,IF(AND($E46>=FctrChngDts!$E$2,$E46<=FctrChngDts!$F$2),$E46,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D46<DATE(YEAR(Account!$J$2),6,1),$D46>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I46<FctrChngDts!$A$2,$J46<FctrChngDts!$A$2),AND($I46>=FctrChngDts!$B$2,$J46>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I46<FctrChngDts!$A$2,$J46>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I46>=FctrChngDts!$A$2,$J46<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I46<FctrChngDts!$B$2,$J46>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K46<FctrChngDts!$A$2,$L46<FctrChngDts!$A$2),AND($K46>=FctrChngDts!$B$2,$L46>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K46<FctrChngDts!$A$2,$L46>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K46>=FctrChngDts!$A$2,$L46<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K46<FctrChngDts!$B$2,$L46>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I46=\"\",$J46=0),0,IF(AND($N46=TRUE,$I46<>0),SUM($J46-$I46+1),IF($O46=TRUE,SUM(FctrChngDts!$A$2-$I46),IF($P46=TRUE,0,IF($Q46=TRUE,SUM($J46-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I46=\"\",$J46=0),0,IF($N46=TRUE,0,IF($O46=TRUE,SUM($J46-FctrChngDts!$A$2+1),IF(AND($P46=TRUE,$I46<>0),SUM($J46-$I46+1),IF($Q46=TRUE,SUM(FctrChngDts!$B$2-$I46),0)))))","v":0},0,{"$f":"IF(OR($K46=\"\",$L46=0),0,IF(AND($R46=TRUE,$K46<>0),SUM($L46-$K46+1),IF($S46=TRUE,SUM(FctrChngDts!$A$2-$K46),IF($T46=TRUE,0,IF($U46=TRUE,SUM($L46-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K46=\"\",$L46=0),0,IF($R46=TRUE,0,IF($S46=TRUE,SUM($L46-FctrChngDts!$A$2+1),IF(AND($T46=TRUE,$K46<>0),SUM($L46-$K46+1),IF($U46=TRUE,SUM(FctrChngDts!$B$2-$K46),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A46,Tenant!$A46:$J545,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR46=FALSE,VLOOKUP($AQ46,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ46,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR46=FALSE,VLOOKUP($AQ46,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ46,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR46=FALSE,VLOOKUP($AQ46,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ46,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR46=FALSE,VLOOKUP($AQ46,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ46,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A46,Tenant!$A46:$J545,6,FALSE)","v":0},{"$f":"VLOOKUP($A46,Tenant!$A46:$J545,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG46=FALSE,0,IF($DQ46=TRUE,SUM($BS46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS46*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DQ46=TRUE,SUM($BT46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT46*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DQ46=TRUE,SUM($BU46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU46*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DQ46=TRUE,SUM($BV46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DQ46=TRUE,SUM($BW46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW46*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DQ46=TRUE,SUM($BX46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX46*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN46=FALSE,0,ROUND(SUM($BY46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP46=FALSE,0,ROUND(SUM($X46*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY46=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X46),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X46)),2)","v":0},0,false,{"$f":"ROUND(IF($CT46=FALSE,0,IF($DU46=TRUE,SUM($BZ46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ46*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT46=FALSE,0,IF($DU46=TRUE,SUM($CA46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA46*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT46=FALSE,0,IF($DU46=TRUE,SUM($CB46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB46*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT46=FALSE,0,IF($DU46=TRUE,SUM($CC46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC46*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT46=FALSE,0,IF($DU46=TRUE,SUM($CD46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD46*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT46=FALSE,0,IF($DU46=TRUE,SUM($CE46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE46*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA46=FALSE,0,ROUND(SUM($CF46*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC46=FALSE,0,ROUND(SUM($AA46*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY46=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA46),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA46)),2)","v":0},0,0,{"$f":"SUM($DG46*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG46*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH46,IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI46,$DG46))","v":0},0,false,0,false,0,{"$f":"IF(AND($X46>0,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ46=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH46:$CM46,$CQ46,$DZ46,$EF46,$EN46:$ES46)-SUM($BY46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH46:$CM46,$CQ46,$DZ46,$EF46,$EH46:$EM46)-SUM($BY46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X46>0,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS46=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH46:$CM46,$CO46,$CQ46,$CU46:$CZ46,$DB46,$DD46,$DZ46,$EB46,$ED46,$EF46,$EN46:$ES46,$FC46,$FE46,$FG46,$FI46,$FQ46:$FV46)/$AD46*$X46)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH46:$CM46,$CO46,$CQ46,$CU46:$CZ46,$DB46,$DD46,$DZ46,$EB46,$ED46,$EF46,$EH46:$EM46,$FC46,$FE46,$FG46,$FI46,$FK46:$FP46)/$AD46*$X46)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA46>0,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU46=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU46:$CZ46,$DD46,$DZ46,$FI46,$FQ46:$FV46)-SUM($CF46*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU46:$CZ46,$DD46,$DZ46,$FI46,$FK46:$FP46)-SUM($CF46*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA46>0,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW46=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH46:$CM46,$CO46,$CQ46,$CU46:$CZ46,$DB46,$DD46,$DZ46,$EB46,$ED46,$EF46,$EN46:$ES46,$FC46,$FE46,$FG46,$FI46,$FQ46:$FV46)/$AD46*$AA46)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH46:$CM46,$CO46,$CQ46,$CU46:$CZ46,$DB46,$DD46,$DZ46,$EB46,$ED46,$EF46,$EH46:$EM46,$FC46,$FE46,$FG46,$FI46,$FK46:$FP46)/$AD46*$AA46)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E46<>\"D-CARE\",Tenant!$F46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY46=FALSE,0,ROUND(SUM($AE46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA46=FALSE,0,SUM($BY46*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X46>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC46=FALSE,0,SUM($BY46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X46>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE46=TRUE,$X46>0),SUM($BY46*Account!$T$2),0)","v":0},{"$f":"IF(AND($X46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG46=FALSE,0,ROUND(SUM($BS46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG46=FALSE,0,ROUND(SUM($BT46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG46=FALSE,0,ROUND(SUM($BU46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG46=FALSE,0,ROUND(SUM($BV46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG46=FALSE,0,ROUND(SUM($BW46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG46=FALSE,0,ROUND(SUM($BX46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H46/$AD46*$X46),2),0)","v":0},{"$f":"ROUND(SUM($EU46*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET46=FALSE,$EV46,ROUND(MAX(0,SUM(SUM($EN46:$ES46)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY46=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I46","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ46*Account!$AA$2),SUM($EZ46*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E46<>\"D-CARE\",Tenant!$F46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB46=FALSE,0,ROUND(SUM($AF46*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD46=FALSE,0,SUM($CF46*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA46>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF46=FALSE,0,SUM($CF46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA46>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH46=TRUE,$AA46>0),SUM($CF46*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ46=FALSE,0,ROUND(SUM($BZ46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ46=FALSE,0,ROUND(SUM($CA46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ46=FALSE,0,ROUND(SUM($CB46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ46=FALSE,0,ROUND(SUM($CC46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ46=FALSE,0,ROUND(SUM($CD46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ46=FALSE,0,ROUND(SUM($CE46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H46/$AD46*$AA46),2),0)","v":0},{"$f":"ROUND(SUM($FX46*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW46=FALSE,$FY46,ROUND(MAX(0,SUM(SUM($FQ46:$FV46)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB46=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I46","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC46*Account!$AA$2),SUM($GC46*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D46<=FctrChngDts!$B$14,$E46>FctrChngDts!$B$14),AND($D46<=FctrChngDts!$C$14,$E46>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE46=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH46:$GJ46))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO46,$DB46,$GH46:$GJ46))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG46,$GK46,$GN46,$DR46,$DT46,$DV46,$DX46),IF(Account!$Q$2=TRUE,SUM($GG46,$GL46,$GN46,$DR46,$DT46,$DV46,$DX46),SUM($GG46,$GK46,$GL46,$GM46,$GN46,$DR46,$DT46,$DV46,$DX46)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D46,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,8,FALSE)=TRUE,$GO46<0),0,SUM(SUM(SUM($GO46/$AD46*$GP46)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,8,FALSE)=TRUE,$GO46<0),0,SUM(SUM(SUM($GO46/$AD46*$GQ46)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG46,$CO46,$DB46,$GM46)/$AD46)*$X46*FctrChngDts!$B$15),SUM(SUM(SUM($DG46,$CO46,$DB46,$GH46:$GJ46)/$AD46)*$X46*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG46,$CO46,$DB46,$GM46)/$AD46)*$AA46*FctrChngDts!$B$15),SUM(SUM(SUM($DG46,$CO46,$DB46,$GH46:$GJ46)/$AD46)*$AA46*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E46),$AD46,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D46,FctrChngDts!$C$17<=$E46),_xlfn.DAYS($D46,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E46),$AD46,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D46,FctrChngDts!$C$19<=$E46),_xlfn.DAYS($D46,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY46*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY46*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ46*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ46*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D46,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF46*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG46*Account!$AA$2)),2)","v":0}]
[46,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G47),0,IF($F47<=$G47,SUM($G47-$F47),IF($F47>$G47,SUM((Account!$L$2-$F47)+$G47+1))))","v":0},{"$f":"IF(AND($D47>=FctrChngDts!$C$2,$D47<=FctrChngDts!$D$2),$D47,\"\")","v":""},{"$f":"IF($I47=\"\",\"\",IF($E47<=FctrChngDts!$D$2,$E47,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D47<FctrChngDts!$E$2,$E47<FctrChngDts!$E$2),AND($D47>=FctrChngDts!$F$2,$E47>=FctrChngDts!$F$2)),\"\",IF(AND($D47>=FctrChngDts!$E$2,$D47<=FctrChngDts!$F$2),$D47,FctrChngDts!$E$2))","v":""},{"$f":"IF($K47=\"\",\"\",IF(AND($J47=$K47,$E47>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K47=$J47,$E47,IF(AND($E47>=FctrChngDts!$E$2,$E47<=FctrChngDts!$F$2),$E47,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D47<DATE(YEAR(Account!$J$2),6,1),$D47>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I47<FctrChngDts!$A$2,$J47<FctrChngDts!$A$2),AND($I47>=FctrChngDts!$B$2,$J47>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I47<FctrChngDts!$A$2,$J47>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I47>=FctrChngDts!$A$2,$J47<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I47<FctrChngDts!$B$2,$J47>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K47<FctrChngDts!$A$2,$L47<FctrChngDts!$A$2),AND($K47>=FctrChngDts!$B$2,$L47>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K47<FctrChngDts!$A$2,$L47>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K47>=FctrChngDts!$A$2,$L47<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K47<FctrChngDts!$B$2,$L47>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I47=\"\",$J47=0),0,IF(AND($N47=TRUE,$I47<>0),SUM($J47-$I47+1),IF($O47=TRUE,SUM(FctrChngDts!$A$2-$I47),IF($P47=TRUE,0,IF($Q47=TRUE,SUM($J47-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I47=\"\",$J47=0),0,IF($N47=TRUE,0,IF($O47=TRUE,SUM($J47-FctrChngDts!$A$2+1),IF(AND($P47=TRUE,$I47<>0),SUM($J47-$I47+1),IF($Q47=TRUE,SUM(FctrChngDts!$B$2-$I47),0)))))","v":0},0,{"$f":"IF(OR($K47=\"\",$L47=0),0,IF(AND($R47=TRUE,$K47<>0),SUM($L47-$K47+1),IF($S47=TRUE,SUM(FctrChngDts!$A$2-$K47),IF($T47=TRUE,0,IF($U47=TRUE,SUM($L47-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K47=\"\",$L47=0),0,IF($R47=TRUE,0,IF($S47=TRUE,SUM($L47-FctrChngDts!$A$2+1),IF(AND($T47=TRUE,$K47<>0),SUM($L47-$K47+1),IF($U47=TRUE,SUM(FctrChngDts!$B$2-$K47),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A47,Tenant!$A47:$J546,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR47=FALSE,VLOOKUP($AQ47,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ47,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR47=FALSE,VLOOKUP($AQ47,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ47,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR47=FALSE,VLOOKUP($AQ47,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ47,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR47=FALSE,VLOOKUP($AQ47,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ47,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A47,Tenant!$A47:$J546,6,FALSE)","v":0},{"$f":"VLOOKUP($A47,Tenant!$A47:$J546,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG47=FALSE,0,IF($DQ47=TRUE,SUM($BS47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS47*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DQ47=TRUE,SUM($BT47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT47*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DQ47=TRUE,SUM($BU47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU47*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DQ47=TRUE,SUM($BV47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DQ47=TRUE,SUM($BW47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW47*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DQ47=TRUE,SUM($BX47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX47*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN47=FALSE,0,ROUND(SUM($BY47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP47=FALSE,0,ROUND(SUM($X47*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY47=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X47),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X47)),2)","v":0},0,false,{"$f":"ROUND(IF($CT47=FALSE,0,IF($DU47=TRUE,SUM($BZ47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ47*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT47=FALSE,0,IF($DU47=TRUE,SUM($CA47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA47*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT47=FALSE,0,IF($DU47=TRUE,SUM($CB47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB47*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT47=FALSE,0,IF($DU47=TRUE,SUM($CC47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC47*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT47=FALSE,0,IF($DU47=TRUE,SUM($CD47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD47*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT47=FALSE,0,IF($DU47=TRUE,SUM($CE47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE47*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA47=FALSE,0,ROUND(SUM($CF47*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC47=FALSE,0,ROUND(SUM($AA47*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY47=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA47),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA47)),2)","v":0},0,0,{"$f":"SUM($DG47*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG47*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH47,IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI47,$DG47))","v":0},0,false,0,false,0,{"$f":"IF(AND($X47>0,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ47=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH47:$CM47,$CQ47,$DZ47,$EF47,$EN47:$ES47)-SUM($BY47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH47:$CM47,$CQ47,$DZ47,$EF47,$EH47:$EM47)-SUM($BY47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X47>0,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS47=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH47:$CM47,$CO47,$CQ47,$CU47:$CZ47,$DB47,$DD47,$DZ47,$EB47,$ED47,$EF47,$EN47:$ES47,$FC47,$FE47,$FG47,$FI47,$FQ47:$FV47)/$AD47*$X47)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH47:$CM47,$CO47,$CQ47,$CU47:$CZ47,$DB47,$DD47,$DZ47,$EB47,$ED47,$EF47,$EH47:$EM47,$FC47,$FE47,$FG47,$FI47,$FK47:$FP47)/$AD47*$X47)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA47>0,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU47=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU47:$CZ47,$DD47,$DZ47,$FI47,$FQ47:$FV47)-SUM($CF47*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU47:$CZ47,$DD47,$DZ47,$FI47,$FK47:$FP47)-SUM($CF47*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA47>0,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW47=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH47:$CM47,$CO47,$CQ47,$CU47:$CZ47,$DB47,$DD47,$DZ47,$EB47,$ED47,$EF47,$EN47:$ES47,$FC47,$FE47,$FG47,$FI47,$FQ47:$FV47)/$AD47*$AA47)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH47:$CM47,$CO47,$CQ47,$CU47:$CZ47,$DB47,$DD47,$DZ47,$EB47,$ED47,$EF47,$EH47:$EM47,$FC47,$FE47,$FG47,$FI47,$FK47:$FP47)/$AD47*$AA47)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E47<>\"D-CARE\",Tenant!$F47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY47=FALSE,0,ROUND(SUM($AE47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA47=FALSE,0,SUM($BY47*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X47>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC47=FALSE,0,SUM($BY47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X47>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE47=TRUE,$X47>0),SUM($BY47*Account!$T$2),0)","v":0},{"$f":"IF(AND($X47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG47=FALSE,0,ROUND(SUM($BS47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG47=FALSE,0,ROUND(SUM($BT47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG47=FALSE,0,ROUND(SUM($BU47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG47=FALSE,0,ROUND(SUM($BV47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG47=FALSE,0,ROUND(SUM($BW47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG47=FALSE,0,ROUND(SUM($BX47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H47/$AD47*$X47),2),0)","v":0},{"$f":"ROUND(SUM($EU47*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET47=FALSE,$EV47,ROUND(MAX(0,SUM(SUM($EN47:$ES47)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY47=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I47","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ47*Account!$AA$2),SUM($EZ47*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E47<>\"D-CARE\",Tenant!$F47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB47=FALSE,0,ROUND(SUM($AF47*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD47=FALSE,0,SUM($CF47*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA47>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF47=FALSE,0,SUM($CF47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA47>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH47=TRUE,$AA47>0),SUM($CF47*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ47=FALSE,0,ROUND(SUM($BZ47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ47=FALSE,0,ROUND(SUM($CA47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ47=FALSE,0,ROUND(SUM($CB47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ47=FALSE,0,ROUND(SUM($CC47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ47=FALSE,0,ROUND(SUM($CD47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ47=FALSE,0,ROUND(SUM($CE47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H47/$AD47*$AA47),2),0)","v":0},{"$f":"ROUND(SUM($FX47*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW47=FALSE,$FY47,ROUND(MAX(0,SUM(SUM($FQ47:$FV47)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB47=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I47","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC47*Account!$AA$2),SUM($GC47*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D47<=FctrChngDts!$B$14,$E47>FctrChngDts!$B$14),AND($D47<=FctrChngDts!$C$14,$E47>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE47=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH47:$GJ47))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO47,$DB47,$GH47:$GJ47))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG47,$GK47,$GN47,$DR47,$DT47,$DV47,$DX47),IF(Account!$Q$2=TRUE,SUM($GG47,$GL47,$GN47,$DR47,$DT47,$DV47,$DX47),SUM($GG47,$GK47,$GL47,$GM47,$GN47,$DR47,$DT47,$DV47,$DX47)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D47,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,8,FALSE)=TRUE,$GO47<0),0,SUM(SUM(SUM($GO47/$AD47*$GP47)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,8,FALSE)=TRUE,$GO47<0),0,SUM(SUM(SUM($GO47/$AD47*$GQ47)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG47,$CO47,$DB47,$GM47)/$AD47)*$X47*FctrChngDts!$B$15),SUM(SUM(SUM($DG47,$CO47,$DB47,$GH47:$GJ47)/$AD47)*$X47*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG47,$CO47,$DB47,$GM47)/$AD47)*$AA47*FctrChngDts!$B$15),SUM(SUM(SUM($DG47,$CO47,$DB47,$GH47:$GJ47)/$AD47)*$AA47*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E47),$AD47,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D47,FctrChngDts!$C$17<=$E47),_xlfn.DAYS($D47,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E47),$AD47,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D47,FctrChngDts!$C$19<=$E47),_xlfn.DAYS($D47,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY47*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY47*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ47*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ47*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D47,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF47*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG47*Account!$AA$2)),2)","v":0}]
[47,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G48),0,IF($F48<=$G48,SUM($G48-$F48),IF($F48>$G48,SUM((Account!$L$2-$F48)+$G48+1))))","v":0},{"$f":"IF(AND($D48>=FctrChngDts!$C$2,$D48<=FctrChngDts!$D$2),$D48,\"\")","v":""},{"$f":"IF($I48=\"\",\"\",IF($E48<=FctrChngDts!$D$2,$E48,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D48<FctrChngDts!$E$2,$E48<FctrChngDts!$E$2),AND($D48>=FctrChngDts!$F$2,$E48>=FctrChngDts!$F$2)),\"\",IF(AND($D48>=FctrChngDts!$E$2,$D48<=FctrChngDts!$F$2),$D48,FctrChngDts!$E$2))","v":""},{"$f":"IF($K48=\"\",\"\",IF(AND($J48=$K48,$E48>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K48=$J48,$E48,IF(AND($E48>=FctrChngDts!$E$2,$E48<=FctrChngDts!$F$2),$E48,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D48<DATE(YEAR(Account!$J$2),6,1),$D48>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I48<FctrChngDts!$A$2,$J48<FctrChngDts!$A$2),AND($I48>=FctrChngDts!$B$2,$J48>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I48<FctrChngDts!$A$2,$J48>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I48>=FctrChngDts!$A$2,$J48<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I48<FctrChngDts!$B$2,$J48>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K48<FctrChngDts!$A$2,$L48<FctrChngDts!$A$2),AND($K48>=FctrChngDts!$B$2,$L48>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K48<FctrChngDts!$A$2,$L48>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K48>=FctrChngDts!$A$2,$L48<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K48<FctrChngDts!$B$2,$L48>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I48=\"\",$J48=0),0,IF(AND($N48=TRUE,$I48<>0),SUM($J48-$I48+1),IF($O48=TRUE,SUM(FctrChngDts!$A$2-$I48),IF($P48=TRUE,0,IF($Q48=TRUE,SUM($J48-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I48=\"\",$J48=0),0,IF($N48=TRUE,0,IF($O48=TRUE,SUM($J48-FctrChngDts!$A$2+1),IF(AND($P48=TRUE,$I48<>0),SUM($J48-$I48+1),IF($Q48=TRUE,SUM(FctrChngDts!$B$2-$I48),0)))))","v":0},0,{"$f":"IF(OR($K48=\"\",$L48=0),0,IF(AND($R48=TRUE,$K48<>0),SUM($L48-$K48+1),IF($S48=TRUE,SUM(FctrChngDts!$A$2-$K48),IF($T48=TRUE,0,IF($U48=TRUE,SUM($L48-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K48=\"\",$L48=0),0,IF($R48=TRUE,0,IF($S48=TRUE,SUM($L48-FctrChngDts!$A$2+1),IF(AND($T48=TRUE,$K48<>0),SUM($L48-$K48+1),IF($U48=TRUE,SUM(FctrChngDts!$B$2-$K48),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A48,Tenant!$A48:$J547,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR48=FALSE,VLOOKUP($AQ48,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ48,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR48=FALSE,VLOOKUP($AQ48,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ48,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR48=FALSE,VLOOKUP($AQ48,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ48,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR48=FALSE,VLOOKUP($AQ48,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ48,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A48,Tenant!$A48:$J547,6,FALSE)","v":0},{"$f":"VLOOKUP($A48,Tenant!$A48:$J547,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG48=FALSE,0,IF($DQ48=TRUE,SUM($BS48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS48*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DQ48=TRUE,SUM($BT48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT48*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DQ48=TRUE,SUM($BU48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU48*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DQ48=TRUE,SUM($BV48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DQ48=TRUE,SUM($BW48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW48*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DQ48=TRUE,SUM($BX48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX48*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN48=FALSE,0,ROUND(SUM($BY48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP48=FALSE,0,ROUND(SUM($X48*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY48=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X48),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X48)),2)","v":0},0,false,{"$f":"ROUND(IF($CT48=FALSE,0,IF($DU48=TRUE,SUM($BZ48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ48*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT48=FALSE,0,IF($DU48=TRUE,SUM($CA48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA48*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT48=FALSE,0,IF($DU48=TRUE,SUM($CB48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB48*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT48=FALSE,0,IF($DU48=TRUE,SUM($CC48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC48*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT48=FALSE,0,IF($DU48=TRUE,SUM($CD48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD48*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT48=FALSE,0,IF($DU48=TRUE,SUM($CE48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE48*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA48=FALSE,0,ROUND(SUM($CF48*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC48=FALSE,0,ROUND(SUM($AA48*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY48=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA48),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA48)),2)","v":0},0,0,{"$f":"SUM($DG48*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG48*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH48,IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI48,$DG48))","v":0},0,false,0,false,0,{"$f":"IF(AND($X48>0,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ48=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH48:$CM48,$CQ48,$DZ48,$EF48,$EN48:$ES48)-SUM($BY48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH48:$CM48,$CQ48,$DZ48,$EF48,$EH48:$EM48)-SUM($BY48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X48>0,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS48=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH48:$CM48,$CO48,$CQ48,$CU48:$CZ48,$DB48,$DD48,$DZ48,$EB48,$ED48,$EF48,$EN48:$ES48,$FC48,$FE48,$FG48,$FI48,$FQ48:$FV48)/$AD48*$X48)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH48:$CM48,$CO48,$CQ48,$CU48:$CZ48,$DB48,$DD48,$DZ48,$EB48,$ED48,$EF48,$EH48:$EM48,$FC48,$FE48,$FG48,$FI48,$FK48:$FP48)/$AD48*$X48)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA48>0,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU48=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU48:$CZ48,$DD48,$DZ48,$FI48,$FQ48:$FV48)-SUM($CF48*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU48:$CZ48,$DD48,$DZ48,$FI48,$FK48:$FP48)-SUM($CF48*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA48>0,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW48=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH48:$CM48,$CO48,$CQ48,$CU48:$CZ48,$DB48,$DD48,$DZ48,$EB48,$ED48,$EF48,$EN48:$ES48,$FC48,$FE48,$FG48,$FI48,$FQ48:$FV48)/$AD48*$AA48)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH48:$CM48,$CO48,$CQ48,$CU48:$CZ48,$DB48,$DD48,$DZ48,$EB48,$ED48,$EF48,$EH48:$EM48,$FC48,$FE48,$FG48,$FI48,$FK48:$FP48)/$AD48*$AA48)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E48<>\"D-CARE\",Tenant!$F48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY48=FALSE,0,ROUND(SUM($AE48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA48=FALSE,0,SUM($BY48*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X48>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC48=FALSE,0,SUM($BY48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X48>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE48=TRUE,$X48>0),SUM($BY48*Account!$T$2),0)","v":0},{"$f":"IF(AND($X48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG48=FALSE,0,ROUND(SUM($BS48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG48=FALSE,0,ROUND(SUM($BT48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG48=FALSE,0,ROUND(SUM($BU48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG48=FALSE,0,ROUND(SUM($BV48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG48=FALSE,0,ROUND(SUM($BW48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG48=FALSE,0,ROUND(SUM($BX48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H48/$AD48*$X48),2),0)","v":0},{"$f":"ROUND(SUM($EU48*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET48=FALSE,$EV48,ROUND(MAX(0,SUM(SUM($EN48:$ES48)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY48=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I48","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ48*Account!$AA$2),SUM($EZ48*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E48<>\"D-CARE\",Tenant!$F48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB48=FALSE,0,ROUND(SUM($AF48*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD48=FALSE,0,SUM($CF48*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA48>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF48=FALSE,0,SUM($CF48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA48>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH48=TRUE,$AA48>0),SUM($CF48*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ48=FALSE,0,ROUND(SUM($BZ48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ48=FALSE,0,ROUND(SUM($CA48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ48=FALSE,0,ROUND(SUM($CB48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ48=FALSE,0,ROUND(SUM($CC48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ48=FALSE,0,ROUND(SUM($CD48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ48=FALSE,0,ROUND(SUM($CE48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H48/$AD48*$AA48),2),0)","v":0},{"$f":"ROUND(SUM($FX48*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW48=FALSE,$FY48,ROUND(MAX(0,SUM(SUM($FQ48:$FV48)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB48=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I48","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC48*Account!$AA$2),SUM($GC48*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D48<=FctrChngDts!$B$14,$E48>FctrChngDts!$B$14),AND($D48<=FctrChngDts!$C$14,$E48>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE48=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH48:$GJ48))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO48,$DB48,$GH48:$GJ48))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG48,$GK48,$GN48,$DR48,$DT48,$DV48,$DX48),IF(Account!$Q$2=TRUE,SUM($GG48,$GL48,$GN48,$DR48,$DT48,$DV48,$DX48),SUM($GG48,$GK48,$GL48,$GM48,$GN48,$DR48,$DT48,$DV48,$DX48)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D48,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,8,FALSE)=TRUE,$GO48<0),0,SUM(SUM(SUM($GO48/$AD48*$GP48)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,8,FALSE)=TRUE,$GO48<0),0,SUM(SUM(SUM($GO48/$AD48*$GQ48)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG48,$CO48,$DB48,$GM48)/$AD48)*$X48*FctrChngDts!$B$15),SUM(SUM(SUM($DG48,$CO48,$DB48,$GH48:$GJ48)/$AD48)*$X48*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG48,$CO48,$DB48,$GM48)/$AD48)*$AA48*FctrChngDts!$B$15),SUM(SUM(SUM($DG48,$CO48,$DB48,$GH48:$GJ48)/$AD48)*$AA48*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E48),$AD48,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D48,FctrChngDts!$C$17<=$E48),_xlfn.DAYS($D48,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E48),$AD48,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D48,FctrChngDts!$C$19<=$E48),_xlfn.DAYS($D48,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY48*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY48*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ48*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ48*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D48,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF48*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG48*Account!$AA$2)),2)","v":0}]
[48,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G49),0,IF($F49<=$G49,SUM($G49-$F49),IF($F49>$G49,SUM((Account!$L$2-$F49)+$G49+1))))","v":0},{"$f":"IF(AND($D49>=FctrChngDts!$C$2,$D49<=FctrChngDts!$D$2),$D49,\"\")","v":""},{"$f":"IF($I49=\"\",\"\",IF($E49<=FctrChngDts!$D$2,$E49,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D49<FctrChngDts!$E$2,$E49<FctrChngDts!$E$2),AND($D49>=FctrChngDts!$F$2,$E49>=FctrChngDts!$F$2)),\"\",IF(AND($D49>=FctrChngDts!$E$2,$D49<=FctrChngDts!$F$2),$D49,FctrChngDts!$E$2))","v":""},{"$f":"IF($K49=\"\",\"\",IF(AND($J49=$K49,$E49>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K49=$J49,$E49,IF(AND($E49>=FctrChngDts!$E$2,$E49<=FctrChngDts!$F$2),$E49,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D49<DATE(YEAR(Account!$J$2),6,1),$D49>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I49<FctrChngDts!$A$2,$J49<FctrChngDts!$A$2),AND($I49>=FctrChngDts!$B$2,$J49>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I49<FctrChngDts!$A$2,$J49>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I49>=FctrChngDts!$A$2,$J49<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I49<FctrChngDts!$B$2,$J49>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K49<FctrChngDts!$A$2,$L49<FctrChngDts!$A$2),AND($K49>=FctrChngDts!$B$2,$L49>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K49<FctrChngDts!$A$2,$L49>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K49>=FctrChngDts!$A$2,$L49<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K49<FctrChngDts!$B$2,$L49>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I49=\"\",$J49=0),0,IF(AND($N49=TRUE,$I49<>0),SUM($J49-$I49+1),IF($O49=TRUE,SUM(FctrChngDts!$A$2-$I49),IF($P49=TRUE,0,IF($Q49=TRUE,SUM($J49-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I49=\"\",$J49=0),0,IF($N49=TRUE,0,IF($O49=TRUE,SUM($J49-FctrChngDts!$A$2+1),IF(AND($P49=TRUE,$I49<>0),SUM($J49-$I49+1),IF($Q49=TRUE,SUM(FctrChngDts!$B$2-$I49),0)))))","v":0},0,{"$f":"IF(OR($K49=\"\",$L49=0),0,IF(AND($R49=TRUE,$K49<>0),SUM($L49-$K49+1),IF($S49=TRUE,SUM(FctrChngDts!$A$2-$K49),IF($T49=TRUE,0,IF($U49=TRUE,SUM($L49-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K49=\"\",$L49=0),0,IF($R49=TRUE,0,IF($S49=TRUE,SUM($L49-FctrChngDts!$A$2+1),IF(AND($T49=TRUE,$K49<>0),SUM($L49-$K49+1),IF($U49=TRUE,SUM(FctrChngDts!$B$2-$K49),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A49,Tenant!$A49:$J548,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR49=FALSE,VLOOKUP($AQ49,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ49,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR49=FALSE,VLOOKUP($AQ49,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ49,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR49=FALSE,VLOOKUP($AQ49,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ49,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR49=FALSE,VLOOKUP($AQ49,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ49,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A49,Tenant!$A49:$J548,6,FALSE)","v":0},{"$f":"VLOOKUP($A49,Tenant!$A49:$J548,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG49=FALSE,0,IF($DQ49=TRUE,SUM($BS49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS49*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DQ49=TRUE,SUM($BT49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT49*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DQ49=TRUE,SUM($BU49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU49*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DQ49=TRUE,SUM($BV49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DQ49=TRUE,SUM($BW49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW49*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DQ49=TRUE,SUM($BX49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX49*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN49=FALSE,0,ROUND(SUM($BY49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP49=FALSE,0,ROUND(SUM($X49*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY49=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X49),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X49)),2)","v":0},0,false,{"$f":"ROUND(IF($CT49=FALSE,0,IF($DU49=TRUE,SUM($BZ49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ49*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT49=FALSE,0,IF($DU49=TRUE,SUM($CA49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA49*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT49=FALSE,0,IF($DU49=TRUE,SUM($CB49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB49*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT49=FALSE,0,IF($DU49=TRUE,SUM($CC49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC49*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT49=FALSE,0,IF($DU49=TRUE,SUM($CD49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD49*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT49=FALSE,0,IF($DU49=TRUE,SUM($CE49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE49*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA49=FALSE,0,ROUND(SUM($CF49*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC49=FALSE,0,ROUND(SUM($AA49*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY49=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA49),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA49)),2)","v":0},0,0,{"$f":"SUM($DG49*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG49*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH49,IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI49,$DG49))","v":0},0,false,0,false,0,{"$f":"IF(AND($X49>0,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ49=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH49:$CM49,$CQ49,$DZ49,$EF49,$EN49:$ES49)-SUM($BY49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH49:$CM49,$CQ49,$DZ49,$EF49,$EH49:$EM49)-SUM($BY49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X49>0,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS49=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH49:$CM49,$CO49,$CQ49,$CU49:$CZ49,$DB49,$DD49,$DZ49,$EB49,$ED49,$EF49,$EN49:$ES49,$FC49,$FE49,$FG49,$FI49,$FQ49:$FV49)/$AD49*$X49)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH49:$CM49,$CO49,$CQ49,$CU49:$CZ49,$DB49,$DD49,$DZ49,$EB49,$ED49,$EF49,$EH49:$EM49,$FC49,$FE49,$FG49,$FI49,$FK49:$FP49)/$AD49*$X49)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA49>0,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU49=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU49:$CZ49,$DD49,$DZ49,$FI49,$FQ49:$FV49)-SUM($CF49*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU49:$CZ49,$DD49,$DZ49,$FI49,$FK49:$FP49)-SUM($CF49*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA49>0,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW49=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH49:$CM49,$CO49,$CQ49,$CU49:$CZ49,$DB49,$DD49,$DZ49,$EB49,$ED49,$EF49,$EN49:$ES49,$FC49,$FE49,$FG49,$FI49,$FQ49:$FV49)/$AD49*$AA49)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH49:$CM49,$CO49,$CQ49,$CU49:$CZ49,$DB49,$DD49,$DZ49,$EB49,$ED49,$EF49,$EH49:$EM49,$FC49,$FE49,$FG49,$FI49,$FK49:$FP49)/$AD49*$AA49)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E49<>\"D-CARE\",Tenant!$F49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY49=FALSE,0,ROUND(SUM($AE49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA49=FALSE,0,SUM($BY49*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X49>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC49=FALSE,0,SUM($BY49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X49>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE49=TRUE,$X49>0),SUM($BY49*Account!$T$2),0)","v":0},{"$f":"IF(AND($X49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG49=FALSE,0,ROUND(SUM($BS49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG49=FALSE,0,ROUND(SUM($BT49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG49=FALSE,0,ROUND(SUM($BU49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG49=FALSE,0,ROUND(SUM($BV49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG49=FALSE,0,ROUND(SUM($BW49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG49=FALSE,0,ROUND(SUM($BX49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H49/$AD49*$X49),2),0)","v":0},{"$f":"ROUND(SUM($EU49*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET49=FALSE,$EV49,ROUND(MAX(0,SUM(SUM($EN49:$ES49)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY49=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I49","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ49*Account!$AA$2),SUM($EZ49*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E49<>\"D-CARE\",Tenant!$F49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB49=FALSE,0,ROUND(SUM($AF49*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD49=FALSE,0,SUM($CF49*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA49>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF49=FALSE,0,SUM($CF49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA49>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH49=TRUE,$AA49>0),SUM($CF49*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ49=FALSE,0,ROUND(SUM($BZ49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ49=FALSE,0,ROUND(SUM($CA49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ49=FALSE,0,ROUND(SUM($CB49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ49=FALSE,0,ROUND(SUM($CC49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ49=FALSE,0,ROUND(SUM($CD49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ49=FALSE,0,ROUND(SUM($CE49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H49/$AD49*$AA49),2),0)","v":0},{"$f":"ROUND(SUM($FX49*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW49=FALSE,$FY49,ROUND(MAX(0,SUM(SUM($FQ49:$FV49)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB49=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I49","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC49*Account!$AA$2),SUM($GC49*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D49<=FctrChngDts!$B$14,$E49>FctrChngDts!$B$14),AND($D49<=FctrChngDts!$C$14,$E49>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE49=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH49:$GJ49))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO49,$DB49,$GH49:$GJ49))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG49,$GK49,$GN49,$DR49,$DT49,$DV49,$DX49),IF(Account!$Q$2=TRUE,SUM($GG49,$GL49,$GN49,$DR49,$DT49,$DV49,$DX49),SUM($GG49,$GK49,$GL49,$GM49,$GN49,$DR49,$DT49,$DV49,$DX49)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D49,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,8,FALSE)=TRUE,$GO49<0),0,SUM(SUM(SUM($GO49/$AD49*$GP49)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,8,FALSE)=TRUE,$GO49<0),0,SUM(SUM(SUM($GO49/$AD49*$GQ49)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG49,$CO49,$DB49,$GM49)/$AD49)*$X49*FctrChngDts!$B$15),SUM(SUM(SUM($DG49,$CO49,$DB49,$GH49:$GJ49)/$AD49)*$X49*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG49,$CO49,$DB49,$GM49)/$AD49)*$AA49*FctrChngDts!$B$15),SUM(SUM(SUM($DG49,$CO49,$DB49,$GH49:$GJ49)/$AD49)*$AA49*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E49),$AD49,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D49,FctrChngDts!$C$17<=$E49),_xlfn.DAYS($D49,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E49),$AD49,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D49,FctrChngDts!$C$19<=$E49),_xlfn.DAYS($D49,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY49*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY49*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ49*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ49*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D49,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF49*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG49*Account!$AA$2)),2)","v":0}]
[49,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G50),0,IF($F50<=$G50,SUM($G50-$F50),IF($F50>$G50,SUM((Account!$L$2-$F50)+$G50+1))))","v":0},{"$f":"IF(AND($D50>=FctrChngDts!$C$2,$D50<=FctrChngDts!$D$2),$D50,\"\")","v":""},{"$f":"IF($I50=\"\",\"\",IF($E50<=FctrChngDts!$D$2,$E50,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D50<FctrChngDts!$E$2,$E50<FctrChngDts!$E$2),AND($D50>=FctrChngDts!$F$2,$E50>=FctrChngDts!$F$2)),\"\",IF(AND($D50>=FctrChngDts!$E$2,$D50<=FctrChngDts!$F$2),$D50,FctrChngDts!$E$2))","v":""},{"$f":"IF($K50=\"\",\"\",IF(AND($J50=$K50,$E50>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K50=$J50,$E50,IF(AND($E50>=FctrChngDts!$E$2,$E50<=FctrChngDts!$F$2),$E50,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D50<DATE(YEAR(Account!$J$2),6,1),$D50>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I50<FctrChngDts!$A$2,$J50<FctrChngDts!$A$2),AND($I50>=FctrChngDts!$B$2,$J50>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I50<FctrChngDts!$A$2,$J50>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I50>=FctrChngDts!$A$2,$J50<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I50<FctrChngDts!$B$2,$J50>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K50<FctrChngDts!$A$2,$L50<FctrChngDts!$A$2),AND($K50>=FctrChngDts!$B$2,$L50>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K50<FctrChngDts!$A$2,$L50>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K50>=FctrChngDts!$A$2,$L50<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K50<FctrChngDts!$B$2,$L50>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I50=\"\",$J50=0),0,IF(AND($N50=TRUE,$I50<>0),SUM($J50-$I50+1),IF($O50=TRUE,SUM(FctrChngDts!$A$2-$I50),IF($P50=TRUE,0,IF($Q50=TRUE,SUM($J50-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I50=\"\",$J50=0),0,IF($N50=TRUE,0,IF($O50=TRUE,SUM($J50-FctrChngDts!$A$2+1),IF(AND($P50=TRUE,$I50<>0),SUM($J50-$I50+1),IF($Q50=TRUE,SUM(FctrChngDts!$B$2-$I50),0)))))","v":0},0,{"$f":"IF(OR($K50=\"\",$L50=0),0,IF(AND($R50=TRUE,$K50<>0),SUM($L50-$K50+1),IF($S50=TRUE,SUM(FctrChngDts!$A$2-$K50),IF($T50=TRUE,0,IF($U50=TRUE,SUM($L50-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K50=\"\",$L50=0),0,IF($R50=TRUE,0,IF($S50=TRUE,SUM($L50-FctrChngDts!$A$2+1),IF(AND($T50=TRUE,$K50<>0),SUM($L50-$K50+1),IF($U50=TRUE,SUM(FctrChngDts!$B$2-$K50),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A50,Tenant!$A50:$J549,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR50=FALSE,VLOOKUP($AQ50,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ50,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR50=FALSE,VLOOKUP($AQ50,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ50,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR50=FALSE,VLOOKUP($AQ50,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ50,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR50=FALSE,VLOOKUP($AQ50,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ50,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A50,Tenant!$A50:$J549,6,FALSE)","v":0},{"$f":"VLOOKUP($A50,Tenant!$A50:$J549,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG50=FALSE,0,IF($DQ50=TRUE,SUM($BS50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS50*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DQ50=TRUE,SUM($BT50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT50*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DQ50=TRUE,SUM($BU50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU50*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DQ50=TRUE,SUM($BV50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DQ50=TRUE,SUM($BW50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW50*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DQ50=TRUE,SUM($BX50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX50*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN50=FALSE,0,ROUND(SUM($BY50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP50=FALSE,0,ROUND(SUM($X50*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY50=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X50),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X50)),2)","v":0},0,false,{"$f":"ROUND(IF($CT50=FALSE,0,IF($DU50=TRUE,SUM($BZ50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ50*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT50=FALSE,0,IF($DU50=TRUE,SUM($CA50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA50*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT50=FALSE,0,IF($DU50=TRUE,SUM($CB50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB50*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT50=FALSE,0,IF($DU50=TRUE,SUM($CC50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC50*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT50=FALSE,0,IF($DU50=TRUE,SUM($CD50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD50*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT50=FALSE,0,IF($DU50=TRUE,SUM($CE50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE50*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA50=FALSE,0,ROUND(SUM($CF50*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC50=FALSE,0,ROUND(SUM($AA50*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY50=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA50),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA50)),2)","v":0},0,0,{"$f":"SUM($DG50*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG50*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH50,IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI50,$DG50))","v":0},0,false,0,false,0,{"$f":"IF(AND($X50>0,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ50=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH50:$CM50,$CQ50,$DZ50,$EF50,$EN50:$ES50)-SUM($BY50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH50:$CM50,$CQ50,$DZ50,$EF50,$EH50:$EM50)-SUM($BY50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X50>0,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS50=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH50:$CM50,$CO50,$CQ50,$CU50:$CZ50,$DB50,$DD50,$DZ50,$EB50,$ED50,$EF50,$EN50:$ES50,$FC50,$FE50,$FG50,$FI50,$FQ50:$FV50)/$AD50*$X50)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH50:$CM50,$CO50,$CQ50,$CU50:$CZ50,$DB50,$DD50,$DZ50,$EB50,$ED50,$EF50,$EH50:$EM50,$FC50,$FE50,$FG50,$FI50,$FK50:$FP50)/$AD50*$X50)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA50>0,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU50=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU50:$CZ50,$DD50,$DZ50,$FI50,$FQ50:$FV50)-SUM($CF50*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU50:$CZ50,$DD50,$DZ50,$FI50,$FK50:$FP50)-SUM($CF50*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA50>0,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW50=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH50:$CM50,$CO50,$CQ50,$CU50:$CZ50,$DB50,$DD50,$DZ50,$EB50,$ED50,$EF50,$EN50:$ES50,$FC50,$FE50,$FG50,$FI50,$FQ50:$FV50)/$AD50*$AA50)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH50:$CM50,$CO50,$CQ50,$CU50:$CZ50,$DB50,$DD50,$DZ50,$EB50,$ED50,$EF50,$EH50:$EM50,$FC50,$FE50,$FG50,$FI50,$FK50:$FP50)/$AD50*$AA50)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E50<>\"D-CARE\",Tenant!$F50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY50=FALSE,0,ROUND(SUM($AE50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA50=FALSE,0,SUM($BY50*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X50>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC50=FALSE,0,SUM($BY50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X50>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE50=TRUE,$X50>0),SUM($BY50*Account!$T$2),0)","v":0},{"$f":"IF(AND($X50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG50=FALSE,0,ROUND(SUM($BS50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG50=FALSE,0,ROUND(SUM($BT50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG50=FALSE,0,ROUND(SUM($BU50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG50=FALSE,0,ROUND(SUM($BV50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG50=FALSE,0,ROUND(SUM($BW50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG50=FALSE,0,ROUND(SUM($BX50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H50/$AD50*$X50),2),0)","v":0},{"$f":"ROUND(SUM($EU50*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET50=FALSE,$EV50,ROUND(MAX(0,SUM(SUM($EN50:$ES50)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY50=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I50","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ50*Account!$AA$2),SUM($EZ50*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E50<>\"D-CARE\",Tenant!$F50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB50=FALSE,0,ROUND(SUM($AF50*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD50=FALSE,0,SUM($CF50*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA50>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF50=FALSE,0,SUM($CF50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA50>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH50=TRUE,$AA50>0),SUM($CF50*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ50=FALSE,0,ROUND(SUM($BZ50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ50=FALSE,0,ROUND(SUM($CA50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ50=FALSE,0,ROUND(SUM($CB50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ50=FALSE,0,ROUND(SUM($CC50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ50=FALSE,0,ROUND(SUM($CD50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ50=FALSE,0,ROUND(SUM($CE50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H50/$AD50*$AA50),2),0)","v":0},{"$f":"ROUND(SUM($FX50*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW50=FALSE,$FY50,ROUND(MAX(0,SUM(SUM($FQ50:$FV50)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB50=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I50","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC50*Account!$AA$2),SUM($GC50*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D50<=FctrChngDts!$B$14,$E50>FctrChngDts!$B$14),AND($D50<=FctrChngDts!$C$14,$E50>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE50=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH50:$GJ50))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO50,$DB50,$GH50:$GJ50))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG50,$GK50,$GN50,$DR50,$DT50,$DV50,$DX50),IF(Account!$Q$2=TRUE,SUM($GG50,$GL50,$GN50,$DR50,$DT50,$DV50,$DX50),SUM($GG50,$GK50,$GL50,$GM50,$GN50,$DR50,$DT50,$DV50,$DX50)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D50,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,8,FALSE)=TRUE,$GO50<0),0,SUM(SUM(SUM($GO50/$AD50*$GP50)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,8,FALSE)=TRUE,$GO50<0),0,SUM(SUM(SUM($GO50/$AD50*$GQ50)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG50,$CO50,$DB50,$GM50)/$AD50)*$X50*FctrChngDts!$B$15),SUM(SUM(SUM($DG50,$CO50,$DB50,$GH50:$GJ50)/$AD50)*$X50*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG50,$CO50,$DB50,$GM50)/$AD50)*$AA50*FctrChngDts!$B$15),SUM(SUM(SUM($DG50,$CO50,$DB50,$GH50:$GJ50)/$AD50)*$AA50*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E50),$AD50,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D50,FctrChngDts!$C$17<=$E50),_xlfn.DAYS($D50,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E50),$AD50,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D50,FctrChngDts!$C$19<=$E50),_xlfn.DAYS($D50,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY50*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY50*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ50*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ50*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D50,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF50*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG50*Account!$AA$2)),2)","v":0}]
[50,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G51),0,IF($F51<=$G51,SUM($G51-$F51),IF($F51>$G51,SUM((Account!$L$2-$F51)+$G51+1))))","v":0},{"$f":"IF(AND($D51>=FctrChngDts!$C$2,$D51<=FctrChngDts!$D$2),$D51,\"\")","v":""},{"$f":"IF($I51=\"\",\"\",IF($E51<=FctrChngDts!$D$2,$E51,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D51<FctrChngDts!$E$2,$E51<FctrChngDts!$E$2),AND($D51>=FctrChngDts!$F$2,$E51>=FctrChngDts!$F$2)),\"\",IF(AND($D51>=FctrChngDts!$E$2,$D51<=FctrChngDts!$F$2),$D51,FctrChngDts!$E$2))","v":""},{"$f":"IF($K51=\"\",\"\",IF(AND($J51=$K51,$E51>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K51=$J51,$E51,IF(AND($E51>=FctrChngDts!$E$2,$E51<=FctrChngDts!$F$2),$E51,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D51<DATE(YEAR(Account!$J$2),6,1),$D51>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I51<FctrChngDts!$A$2,$J51<FctrChngDts!$A$2),AND($I51>=FctrChngDts!$B$2,$J51>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I51<FctrChngDts!$A$2,$J51>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I51>=FctrChngDts!$A$2,$J51<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I51<FctrChngDts!$B$2,$J51>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K51<FctrChngDts!$A$2,$L51<FctrChngDts!$A$2),AND($K51>=FctrChngDts!$B$2,$L51>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K51<FctrChngDts!$A$2,$L51>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K51>=FctrChngDts!$A$2,$L51<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K51<FctrChngDts!$B$2,$L51>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I51=\"\",$J51=0),0,IF(AND($N51=TRUE,$I51<>0),SUM($J51-$I51+1),IF($O51=TRUE,SUM(FctrChngDts!$A$2-$I51),IF($P51=TRUE,0,IF($Q51=TRUE,SUM($J51-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I51=\"\",$J51=0),0,IF($N51=TRUE,0,IF($O51=TRUE,SUM($J51-FctrChngDts!$A$2+1),IF(AND($P51=TRUE,$I51<>0),SUM($J51-$I51+1),IF($Q51=TRUE,SUM(FctrChngDts!$B$2-$I51),0)))))","v":0},0,{"$f":"IF(OR($K51=\"\",$L51=0),0,IF(AND($R51=TRUE,$K51<>0),SUM($L51-$K51+1),IF($S51=TRUE,SUM(FctrChngDts!$A$2-$K51),IF($T51=TRUE,0,IF($U51=TRUE,SUM($L51-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K51=\"\",$L51=0),0,IF($R51=TRUE,0,IF($S51=TRUE,SUM($L51-FctrChngDts!$A$2+1),IF(AND($T51=TRUE,$K51<>0),SUM($L51-$K51+1),IF($U51=TRUE,SUM(FctrChngDts!$B$2-$K51),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A51,Tenant!$A51:$J550,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR51=FALSE,VLOOKUP($AQ51,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ51,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR51=FALSE,VLOOKUP($AQ51,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ51,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR51=FALSE,VLOOKUP($AQ51,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ51,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR51=FALSE,VLOOKUP($AQ51,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ51,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A51,Tenant!$A51:$J550,6,FALSE)","v":0},{"$f":"VLOOKUP($A51,Tenant!$A51:$J550,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG51=FALSE,0,IF($DQ51=TRUE,SUM($BS51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS51*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DQ51=TRUE,SUM($BT51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT51*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DQ51=TRUE,SUM($BU51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU51*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DQ51=TRUE,SUM($BV51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DQ51=TRUE,SUM($BW51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW51*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DQ51=TRUE,SUM($BX51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX51*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN51=FALSE,0,ROUND(SUM($BY51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP51=FALSE,0,ROUND(SUM($X51*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY51=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X51),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X51)),2)","v":0},0,false,{"$f":"ROUND(IF($CT51=FALSE,0,IF($DU51=TRUE,SUM($BZ51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ51*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT51=FALSE,0,IF($DU51=TRUE,SUM($CA51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA51*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT51=FALSE,0,IF($DU51=TRUE,SUM($CB51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB51*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT51=FALSE,0,IF($DU51=TRUE,SUM($CC51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC51*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT51=FALSE,0,IF($DU51=TRUE,SUM($CD51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD51*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT51=FALSE,0,IF($DU51=TRUE,SUM($CE51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE51*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA51=FALSE,0,ROUND(SUM($CF51*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC51=FALSE,0,ROUND(SUM($AA51*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY51=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA51),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA51)),2)","v":0},0,0,{"$f":"SUM($DG51*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG51*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH51,IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI51,$DG51))","v":0},0,false,0,false,0,{"$f":"IF(AND($X51>0,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ51=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH51:$CM51,$CQ51,$DZ51,$EF51,$EN51:$ES51)-SUM($BY51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH51:$CM51,$CQ51,$DZ51,$EF51,$EH51:$EM51)-SUM($BY51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X51>0,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS51=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH51:$CM51,$CO51,$CQ51,$CU51:$CZ51,$DB51,$DD51,$DZ51,$EB51,$ED51,$EF51,$EN51:$ES51,$FC51,$FE51,$FG51,$FI51,$FQ51:$FV51)/$AD51*$X51)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH51:$CM51,$CO51,$CQ51,$CU51:$CZ51,$DB51,$DD51,$DZ51,$EB51,$ED51,$EF51,$EH51:$EM51,$FC51,$FE51,$FG51,$FI51,$FK51:$FP51)/$AD51*$X51)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA51>0,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU51=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU51:$CZ51,$DD51,$DZ51,$FI51,$FQ51:$FV51)-SUM($CF51*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU51:$CZ51,$DD51,$DZ51,$FI51,$FK51:$FP51)-SUM($CF51*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA51>0,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW51=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH51:$CM51,$CO51,$CQ51,$CU51:$CZ51,$DB51,$DD51,$DZ51,$EB51,$ED51,$EF51,$EN51:$ES51,$FC51,$FE51,$FG51,$FI51,$FQ51:$FV51)/$AD51*$AA51)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH51:$CM51,$CO51,$CQ51,$CU51:$CZ51,$DB51,$DD51,$DZ51,$EB51,$ED51,$EF51,$EH51:$EM51,$FC51,$FE51,$FG51,$FI51,$FK51:$FP51)/$AD51*$AA51)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E51<>\"D-CARE\",Tenant!$F51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY51=FALSE,0,ROUND(SUM($AE51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA51=FALSE,0,SUM($BY51*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X51>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC51=FALSE,0,SUM($BY51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X51>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE51=TRUE,$X51>0),SUM($BY51*Account!$T$2),0)","v":0},{"$f":"IF(AND($X51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG51=FALSE,0,ROUND(SUM($BS51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG51=FALSE,0,ROUND(SUM($BT51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG51=FALSE,0,ROUND(SUM($BU51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG51=FALSE,0,ROUND(SUM($BV51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG51=FALSE,0,ROUND(SUM($BW51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG51=FALSE,0,ROUND(SUM($BX51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H51/$AD51*$X51),2),0)","v":0},{"$f":"ROUND(SUM($EU51*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET51=FALSE,$EV51,ROUND(MAX(0,SUM(SUM($EN51:$ES51)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY51=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I51","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ51*Account!$AA$2),SUM($EZ51*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E51<>\"D-CARE\",Tenant!$F51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB51=FALSE,0,ROUND(SUM($AF51*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD51=FALSE,0,SUM($CF51*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA51>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF51=FALSE,0,SUM($CF51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA51>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH51=TRUE,$AA51>0),SUM($CF51*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ51=FALSE,0,ROUND(SUM($BZ51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ51=FALSE,0,ROUND(SUM($CA51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ51=FALSE,0,ROUND(SUM($CB51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ51=FALSE,0,ROUND(SUM($CC51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ51=FALSE,0,ROUND(SUM($CD51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ51=FALSE,0,ROUND(SUM($CE51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H51/$AD51*$AA51),2),0)","v":0},{"$f":"ROUND(SUM($FX51*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW51=FALSE,$FY51,ROUND(MAX(0,SUM(SUM($FQ51:$FV51)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB51=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I51","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC51*Account!$AA$2),SUM($GC51*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D51<=FctrChngDts!$B$14,$E51>FctrChngDts!$B$14),AND($D51<=FctrChngDts!$C$14,$E51>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE51=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH51:$GJ51))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO51,$DB51,$GH51:$GJ51))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG51,$GK51,$GN51,$DR51,$DT51,$DV51,$DX51),IF(Account!$Q$2=TRUE,SUM($GG51,$GL51,$GN51,$DR51,$DT51,$DV51,$DX51),SUM($GG51,$GK51,$GL51,$GM51,$GN51,$DR51,$DT51,$DV51,$DX51)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D51,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,8,FALSE)=TRUE,$GO51<0),0,SUM(SUM(SUM($GO51/$AD51*$GP51)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,8,FALSE)=TRUE,$GO51<0),0,SUM(SUM(SUM($GO51/$AD51*$GQ51)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG51,$CO51,$DB51,$GM51)/$AD51)*$X51*FctrChngDts!$B$15),SUM(SUM(SUM($DG51,$CO51,$DB51,$GH51:$GJ51)/$AD51)*$X51*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG51,$CO51,$DB51,$GM51)/$AD51)*$AA51*FctrChngDts!$B$15),SUM(SUM(SUM($DG51,$CO51,$DB51,$GH51:$GJ51)/$AD51)*$AA51*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E51),$AD51,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D51,FctrChngDts!$C$17<=$E51),_xlfn.DAYS($D51,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E51),$AD51,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D51,FctrChngDts!$C$19<=$E51),_xlfn.DAYS($D51,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY51*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY51*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ51*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ51*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D51,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF51*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG51*Account!$AA$2)),2)","v":0}]
[51,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G52),0,IF($F52<=$G52,SUM($G52-$F52),IF($F52>$G52,SUM((Account!$L$2-$F52)+$G52+1))))","v":0},{"$f":"IF(AND($D52>=FctrChngDts!$C$2,$D52<=FctrChngDts!$D$2),$D52,\"\")","v":""},{"$f":"IF($I52=\"\",\"\",IF($E52<=FctrChngDts!$D$2,$E52,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D52<FctrChngDts!$E$2,$E52<FctrChngDts!$E$2),AND($D52>=FctrChngDts!$F$2,$E52>=FctrChngDts!$F$2)),\"\",IF(AND($D52>=FctrChngDts!$E$2,$D52<=FctrChngDts!$F$2),$D52,FctrChngDts!$E$2))","v":""},{"$f":"IF($K52=\"\",\"\",IF(AND($J52=$K52,$E52>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K52=$J52,$E52,IF(AND($E52>=FctrChngDts!$E$2,$E52<=FctrChngDts!$F$2),$E52,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D52<DATE(YEAR(Account!$J$2),6,1),$D52>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I52<FctrChngDts!$A$2,$J52<FctrChngDts!$A$2),AND($I52>=FctrChngDts!$B$2,$J52>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I52<FctrChngDts!$A$2,$J52>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I52>=FctrChngDts!$A$2,$J52<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I52<FctrChngDts!$B$2,$J52>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K52<FctrChngDts!$A$2,$L52<FctrChngDts!$A$2),AND($K52>=FctrChngDts!$B$2,$L52>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K52<FctrChngDts!$A$2,$L52>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K52>=FctrChngDts!$A$2,$L52<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K52<FctrChngDts!$B$2,$L52>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I52=\"\",$J52=0),0,IF(AND($N52=TRUE,$I52<>0),SUM($J52-$I52+1),IF($O52=TRUE,SUM(FctrChngDts!$A$2-$I52),IF($P52=TRUE,0,IF($Q52=TRUE,SUM($J52-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I52=\"\",$J52=0),0,IF($N52=TRUE,0,IF($O52=TRUE,SUM($J52-FctrChngDts!$A$2+1),IF(AND($P52=TRUE,$I52<>0),SUM($J52-$I52+1),IF($Q52=TRUE,SUM(FctrChngDts!$B$2-$I52),0)))))","v":0},0,{"$f":"IF(OR($K52=\"\",$L52=0),0,IF(AND($R52=TRUE,$K52<>0),SUM($L52-$K52+1),IF($S52=TRUE,SUM(FctrChngDts!$A$2-$K52),IF($T52=TRUE,0,IF($U52=TRUE,SUM($L52-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K52=\"\",$L52=0),0,IF($R52=TRUE,0,IF($S52=TRUE,SUM($L52-FctrChngDts!$A$2+1),IF(AND($T52=TRUE,$K52<>0),SUM($L52-$K52+1),IF($U52=TRUE,SUM(FctrChngDts!$B$2-$K52),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A52,Tenant!$A52:$J551,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR52=FALSE,VLOOKUP($AQ52,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ52,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR52=FALSE,VLOOKUP($AQ52,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ52,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR52=FALSE,VLOOKUP($AQ52,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ52,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR52=FALSE,VLOOKUP($AQ52,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ52,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A52,Tenant!$A52:$J551,6,FALSE)","v":0},{"$f":"VLOOKUP($A52,Tenant!$A52:$J551,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG52=FALSE,0,IF($DQ52=TRUE,SUM($BS52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS52*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DQ52=TRUE,SUM($BT52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT52*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DQ52=TRUE,SUM($BU52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU52*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DQ52=TRUE,SUM($BV52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DQ52=TRUE,SUM($BW52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW52*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DQ52=TRUE,SUM($BX52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX52*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN52=FALSE,0,ROUND(SUM($BY52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP52=FALSE,0,ROUND(SUM($X52*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY52=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X52),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X52)),2)","v":0},0,false,{"$f":"ROUND(IF($CT52=FALSE,0,IF($DU52=TRUE,SUM($BZ52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ52*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT52=FALSE,0,IF($DU52=TRUE,SUM($CA52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA52*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT52=FALSE,0,IF($DU52=TRUE,SUM($CB52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB52*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT52=FALSE,0,IF($DU52=TRUE,SUM($CC52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC52*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT52=FALSE,0,IF($DU52=TRUE,SUM($CD52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD52*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT52=FALSE,0,IF($DU52=TRUE,SUM($CE52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE52*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA52=FALSE,0,ROUND(SUM($CF52*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC52=FALSE,0,ROUND(SUM($AA52*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY52=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA52),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA52)),2)","v":0},0,0,{"$f":"SUM($DG52*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG52*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH52,IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI52,$DG52))","v":0},0,false,0,false,0,{"$f":"IF(AND($X52>0,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ52=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH52:$CM52,$CQ52,$DZ52,$EF52,$EN52:$ES52)-SUM($BY52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH52:$CM52,$CQ52,$DZ52,$EF52,$EH52:$EM52)-SUM($BY52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X52>0,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS52=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH52:$CM52,$CO52,$CQ52,$CU52:$CZ52,$DB52,$DD52,$DZ52,$EB52,$ED52,$EF52,$EN52:$ES52,$FC52,$FE52,$FG52,$FI52,$FQ52:$FV52)/$AD52*$X52)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH52:$CM52,$CO52,$CQ52,$CU52:$CZ52,$DB52,$DD52,$DZ52,$EB52,$ED52,$EF52,$EH52:$EM52,$FC52,$FE52,$FG52,$FI52,$FK52:$FP52)/$AD52*$X52)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA52>0,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU52=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU52:$CZ52,$DD52,$DZ52,$FI52,$FQ52:$FV52)-SUM($CF52*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU52:$CZ52,$DD52,$DZ52,$FI52,$FK52:$FP52)-SUM($CF52*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA52>0,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW52=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH52:$CM52,$CO52,$CQ52,$CU52:$CZ52,$DB52,$DD52,$DZ52,$EB52,$ED52,$EF52,$EN52:$ES52,$FC52,$FE52,$FG52,$FI52,$FQ52:$FV52)/$AD52*$AA52)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH52:$CM52,$CO52,$CQ52,$CU52:$CZ52,$DB52,$DD52,$DZ52,$EB52,$ED52,$EF52,$EH52:$EM52,$FC52,$FE52,$FG52,$FI52,$FK52:$FP52)/$AD52*$AA52)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E52<>\"D-CARE\",Tenant!$F52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY52=FALSE,0,ROUND(SUM($AE52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA52=FALSE,0,SUM($BY52*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X52>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC52=FALSE,0,SUM($BY52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X52>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE52=TRUE,$X52>0),SUM($BY52*Account!$T$2),0)","v":0},{"$f":"IF(AND($X52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG52=FALSE,0,ROUND(SUM($BS52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG52=FALSE,0,ROUND(SUM($BT52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG52=FALSE,0,ROUND(SUM($BU52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG52=FALSE,0,ROUND(SUM($BV52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG52=FALSE,0,ROUND(SUM($BW52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG52=FALSE,0,ROUND(SUM($BX52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H52/$AD52*$X52),2),0)","v":0},{"$f":"ROUND(SUM($EU52*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET52=FALSE,$EV52,ROUND(MAX(0,SUM(SUM($EN52:$ES52)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY52=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I52","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ52*Account!$AA$2),SUM($EZ52*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E52<>\"D-CARE\",Tenant!$F52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB52=FALSE,0,ROUND(SUM($AF52*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD52=FALSE,0,SUM($CF52*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA52>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF52=FALSE,0,SUM($CF52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA52>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH52=TRUE,$AA52>0),SUM($CF52*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ52=FALSE,0,ROUND(SUM($BZ52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ52=FALSE,0,ROUND(SUM($CA52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ52=FALSE,0,ROUND(SUM($CB52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ52=FALSE,0,ROUND(SUM($CC52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ52=FALSE,0,ROUND(SUM($CD52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ52=FALSE,0,ROUND(SUM($CE52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H52/$AD52*$AA52),2),0)","v":0},{"$f":"ROUND(SUM($FX52*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW52=FALSE,$FY52,ROUND(MAX(0,SUM(SUM($FQ52:$FV52)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB52=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I52","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC52*Account!$AA$2),SUM($GC52*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D52<=FctrChngDts!$B$14,$E52>FctrChngDts!$B$14),AND($D52<=FctrChngDts!$C$14,$E52>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE52=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH52:$GJ52))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO52,$DB52,$GH52:$GJ52))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG52,$GK52,$GN52,$DR52,$DT52,$DV52,$DX52),IF(Account!$Q$2=TRUE,SUM($GG52,$GL52,$GN52,$DR52,$DT52,$DV52,$DX52),SUM($GG52,$GK52,$GL52,$GM52,$GN52,$DR52,$DT52,$DV52,$DX52)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D52,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,8,FALSE)=TRUE,$GO52<0),0,SUM(SUM(SUM($GO52/$AD52*$GP52)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,8,FALSE)=TRUE,$GO52<0),0,SUM(SUM(SUM($GO52/$AD52*$GQ52)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG52,$CO52,$DB52,$GM52)/$AD52)*$X52*FctrChngDts!$B$15),SUM(SUM(SUM($DG52,$CO52,$DB52,$GH52:$GJ52)/$AD52)*$X52*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG52,$CO52,$DB52,$GM52)/$AD52)*$AA52*FctrChngDts!$B$15),SUM(SUM(SUM($DG52,$CO52,$DB52,$GH52:$GJ52)/$AD52)*$AA52*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E52),$AD52,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D52,FctrChngDts!$C$17<=$E52),_xlfn.DAYS($D52,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E52),$AD52,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D52,FctrChngDts!$C$19<=$E52),_xlfn.DAYS($D52,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY52*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY52*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ52*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ52*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D52,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF52*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG52*Account!$AA$2)),2)","v":0}]
[52,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G53),0,IF($F53<=$G53,SUM($G53-$F53),IF($F53>$G53,SUM((Account!$L$2-$F53)+$G53+1))))","v":0},{"$f":"IF(AND($D53>=FctrChngDts!$C$2,$D53<=FctrChngDts!$D$2),$D53,\"\")","v":""},{"$f":"IF($I53=\"\",\"\",IF($E53<=FctrChngDts!$D$2,$E53,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D53<FctrChngDts!$E$2,$E53<FctrChngDts!$E$2),AND($D53>=FctrChngDts!$F$2,$E53>=FctrChngDts!$F$2)),\"\",IF(AND($D53>=FctrChngDts!$E$2,$D53<=FctrChngDts!$F$2),$D53,FctrChngDts!$E$2))","v":""},{"$f":"IF($K53=\"\",\"\",IF(AND($J53=$K53,$E53>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K53=$J53,$E53,IF(AND($E53>=FctrChngDts!$E$2,$E53<=FctrChngDts!$F$2),$E53,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D53<DATE(YEAR(Account!$J$2),6,1),$D53>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I53<FctrChngDts!$A$2,$J53<FctrChngDts!$A$2),AND($I53>=FctrChngDts!$B$2,$J53>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I53<FctrChngDts!$A$2,$J53>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I53>=FctrChngDts!$A$2,$J53<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I53<FctrChngDts!$B$2,$J53>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K53<FctrChngDts!$A$2,$L53<FctrChngDts!$A$2),AND($K53>=FctrChngDts!$B$2,$L53>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K53<FctrChngDts!$A$2,$L53>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K53>=FctrChngDts!$A$2,$L53<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K53<FctrChngDts!$B$2,$L53>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I53=\"\",$J53=0),0,IF(AND($N53=TRUE,$I53<>0),SUM($J53-$I53+1),IF($O53=TRUE,SUM(FctrChngDts!$A$2-$I53),IF($P53=TRUE,0,IF($Q53=TRUE,SUM($J53-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I53=\"\",$J53=0),0,IF($N53=TRUE,0,IF($O53=TRUE,SUM($J53-FctrChngDts!$A$2+1),IF(AND($P53=TRUE,$I53<>0),SUM($J53-$I53+1),IF($Q53=TRUE,SUM(FctrChngDts!$B$2-$I53),0)))))","v":0},0,{"$f":"IF(OR($K53=\"\",$L53=0),0,IF(AND($R53=TRUE,$K53<>0),SUM($L53-$K53+1),IF($S53=TRUE,SUM(FctrChngDts!$A$2-$K53),IF($T53=TRUE,0,IF($U53=TRUE,SUM($L53-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K53=\"\",$L53=0),0,IF($R53=TRUE,0,IF($S53=TRUE,SUM($L53-FctrChngDts!$A$2+1),IF(AND($T53=TRUE,$K53<>0),SUM($L53-$K53+1),IF($U53=TRUE,SUM(FctrChngDts!$B$2-$K53),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A53,Tenant!$A53:$J552,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR53=FALSE,VLOOKUP($AQ53,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ53,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR53=FALSE,VLOOKUP($AQ53,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ53,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR53=FALSE,VLOOKUP($AQ53,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ53,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR53=FALSE,VLOOKUP($AQ53,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ53,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A53,Tenant!$A53:$J552,6,FALSE)","v":0},{"$f":"VLOOKUP($A53,Tenant!$A53:$J552,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG53=FALSE,0,IF($DQ53=TRUE,SUM($BS53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS53*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DQ53=TRUE,SUM($BT53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT53*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DQ53=TRUE,SUM($BU53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU53*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DQ53=TRUE,SUM($BV53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DQ53=TRUE,SUM($BW53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW53*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DQ53=TRUE,SUM($BX53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX53*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN53=FALSE,0,ROUND(SUM($BY53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP53=FALSE,0,ROUND(SUM($X53*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY53=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X53),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X53)),2)","v":0},0,false,{"$f":"ROUND(IF($CT53=FALSE,0,IF($DU53=TRUE,SUM($BZ53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ53*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT53=FALSE,0,IF($DU53=TRUE,SUM($CA53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA53*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT53=FALSE,0,IF($DU53=TRUE,SUM($CB53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB53*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT53=FALSE,0,IF($DU53=TRUE,SUM($CC53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC53*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT53=FALSE,0,IF($DU53=TRUE,SUM($CD53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD53*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT53=FALSE,0,IF($DU53=TRUE,SUM($CE53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE53*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA53=FALSE,0,ROUND(SUM($CF53*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC53=FALSE,0,ROUND(SUM($AA53*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY53=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA53),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA53)),2)","v":0},0,0,{"$f":"SUM($DG53*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG53*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH53,IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI53,$DG53))","v":0},0,false,0,false,0,{"$f":"IF(AND($X53>0,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ53=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH53:$CM53,$CQ53,$DZ53,$EF53,$EN53:$ES53)-SUM($BY53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH53:$CM53,$CQ53,$DZ53,$EF53,$EH53:$EM53)-SUM($BY53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X53>0,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS53=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH53:$CM53,$CO53,$CQ53,$CU53:$CZ53,$DB53,$DD53,$DZ53,$EB53,$ED53,$EF53,$EN53:$ES53,$FC53,$FE53,$FG53,$FI53,$FQ53:$FV53)/$AD53*$X53)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH53:$CM53,$CO53,$CQ53,$CU53:$CZ53,$DB53,$DD53,$DZ53,$EB53,$ED53,$EF53,$EH53:$EM53,$FC53,$FE53,$FG53,$FI53,$FK53:$FP53)/$AD53*$X53)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA53>0,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU53=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU53:$CZ53,$DD53,$DZ53,$FI53,$FQ53:$FV53)-SUM($CF53*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU53:$CZ53,$DD53,$DZ53,$FI53,$FK53:$FP53)-SUM($CF53*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA53>0,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW53=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH53:$CM53,$CO53,$CQ53,$CU53:$CZ53,$DB53,$DD53,$DZ53,$EB53,$ED53,$EF53,$EN53:$ES53,$FC53,$FE53,$FG53,$FI53,$FQ53:$FV53)/$AD53*$AA53)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH53:$CM53,$CO53,$CQ53,$CU53:$CZ53,$DB53,$DD53,$DZ53,$EB53,$ED53,$EF53,$EH53:$EM53,$FC53,$FE53,$FG53,$FI53,$FK53:$FP53)/$AD53*$AA53)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E53<>\"D-CARE\",Tenant!$F53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY53=FALSE,0,ROUND(SUM($AE53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA53=FALSE,0,SUM($BY53*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X53>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC53=FALSE,0,SUM($BY53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X53>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE53=TRUE,$X53>0),SUM($BY53*Account!$T$2),0)","v":0},{"$f":"IF(AND($X53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG53=FALSE,0,ROUND(SUM($BS53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG53=FALSE,0,ROUND(SUM($BT53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG53=FALSE,0,ROUND(SUM($BU53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG53=FALSE,0,ROUND(SUM($BV53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG53=FALSE,0,ROUND(SUM($BW53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG53=FALSE,0,ROUND(SUM($BX53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H53/$AD53*$X53),2),0)","v":0},{"$f":"ROUND(SUM($EU53*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET53=FALSE,$EV53,ROUND(MAX(0,SUM(SUM($EN53:$ES53)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY53=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I53","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ53*Account!$AA$2),SUM($EZ53*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E53<>\"D-CARE\",Tenant!$F53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB53=FALSE,0,ROUND(SUM($AF53*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD53=FALSE,0,SUM($CF53*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA53>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF53=FALSE,0,SUM($CF53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA53>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH53=TRUE,$AA53>0),SUM($CF53*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ53=FALSE,0,ROUND(SUM($BZ53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ53=FALSE,0,ROUND(SUM($CA53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ53=FALSE,0,ROUND(SUM($CB53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ53=FALSE,0,ROUND(SUM($CC53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ53=FALSE,0,ROUND(SUM($CD53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ53=FALSE,0,ROUND(SUM($CE53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H53/$AD53*$AA53),2),0)","v":0},{"$f":"ROUND(SUM($FX53*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW53=FALSE,$FY53,ROUND(MAX(0,SUM(SUM($FQ53:$FV53)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB53=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I53","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC53*Account!$AA$2),SUM($GC53*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D53<=FctrChngDts!$B$14,$E53>FctrChngDts!$B$14),AND($D53<=FctrChngDts!$C$14,$E53>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE53=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH53:$GJ53))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO53,$DB53,$GH53:$GJ53))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG53,$GK53,$GN53,$DR53,$DT53,$DV53,$DX53),IF(Account!$Q$2=TRUE,SUM($GG53,$GL53,$GN53,$DR53,$DT53,$DV53,$DX53),SUM($GG53,$GK53,$GL53,$GM53,$GN53,$DR53,$DT53,$DV53,$DX53)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D53,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,8,FALSE)=TRUE,$GO53<0),0,SUM(SUM(SUM($GO53/$AD53*$GP53)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,8,FALSE)=TRUE,$GO53<0),0,SUM(SUM(SUM($GO53/$AD53*$GQ53)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG53,$CO53,$DB53,$GM53)/$AD53)*$X53*FctrChngDts!$B$15),SUM(SUM(SUM($DG53,$CO53,$DB53,$GH53:$GJ53)/$AD53)*$X53*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG53,$CO53,$DB53,$GM53)/$AD53)*$AA53*FctrChngDts!$B$15),SUM(SUM(SUM($DG53,$CO53,$DB53,$GH53:$GJ53)/$AD53)*$AA53*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E53),$AD53,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D53,FctrChngDts!$C$17<=$E53),_xlfn.DAYS($D53,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E53),$AD53,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D53,FctrChngDts!$C$19<=$E53),_xlfn.DAYS($D53,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY53*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY53*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ53*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ53*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D53,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF53*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG53*Account!$AA$2)),2)","v":0}]
[53,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G54),0,IF($F54<=$G54,SUM($G54-$F54),IF($F54>$G54,SUM((Account!$L$2-$F54)+$G54+1))))","v":0},{"$f":"IF(AND($D54>=FctrChngDts!$C$2,$D54<=FctrChngDts!$D$2),$D54,\"\")","v":""},{"$f":"IF($I54=\"\",\"\",IF($E54<=FctrChngDts!$D$2,$E54,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D54<FctrChngDts!$E$2,$E54<FctrChngDts!$E$2),AND($D54>=FctrChngDts!$F$2,$E54>=FctrChngDts!$F$2)),\"\",IF(AND($D54>=FctrChngDts!$E$2,$D54<=FctrChngDts!$F$2),$D54,FctrChngDts!$E$2))","v":""},{"$f":"IF($K54=\"\",\"\",IF(AND($J54=$K54,$E54>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K54=$J54,$E54,IF(AND($E54>=FctrChngDts!$E$2,$E54<=FctrChngDts!$F$2),$E54,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D54<DATE(YEAR(Account!$J$2),6,1),$D54>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I54<FctrChngDts!$A$2,$J54<FctrChngDts!$A$2),AND($I54>=FctrChngDts!$B$2,$J54>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I54<FctrChngDts!$A$2,$J54>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I54>=FctrChngDts!$A$2,$J54<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I54<FctrChngDts!$B$2,$J54>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K54<FctrChngDts!$A$2,$L54<FctrChngDts!$A$2),AND($K54>=FctrChngDts!$B$2,$L54>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K54<FctrChngDts!$A$2,$L54>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K54>=FctrChngDts!$A$2,$L54<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K54<FctrChngDts!$B$2,$L54>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I54=\"\",$J54=0),0,IF(AND($N54=TRUE,$I54<>0),SUM($J54-$I54+1),IF($O54=TRUE,SUM(FctrChngDts!$A$2-$I54),IF($P54=TRUE,0,IF($Q54=TRUE,SUM($J54-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I54=\"\",$J54=0),0,IF($N54=TRUE,0,IF($O54=TRUE,SUM($J54-FctrChngDts!$A$2+1),IF(AND($P54=TRUE,$I54<>0),SUM($J54-$I54+1),IF($Q54=TRUE,SUM(FctrChngDts!$B$2-$I54),0)))))","v":0},0,{"$f":"IF(OR($K54=\"\",$L54=0),0,IF(AND($R54=TRUE,$K54<>0),SUM($L54-$K54+1),IF($S54=TRUE,SUM(FctrChngDts!$A$2-$K54),IF($T54=TRUE,0,IF($U54=TRUE,SUM($L54-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K54=\"\",$L54=0),0,IF($R54=TRUE,0,IF($S54=TRUE,SUM($L54-FctrChngDts!$A$2+1),IF(AND($T54=TRUE,$K54<>0),SUM($L54-$K54+1),IF($U54=TRUE,SUM(FctrChngDts!$B$2-$K54),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A54,Tenant!$A54:$J553,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR54=FALSE,VLOOKUP($AQ54,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ54,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR54=FALSE,VLOOKUP($AQ54,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ54,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR54=FALSE,VLOOKUP($AQ54,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ54,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR54=FALSE,VLOOKUP($AQ54,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ54,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A54,Tenant!$A54:$J553,6,FALSE)","v":0},{"$f":"VLOOKUP($A54,Tenant!$A54:$J553,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG54=FALSE,0,IF($DQ54=TRUE,SUM($BS54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS54*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DQ54=TRUE,SUM($BT54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT54*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DQ54=TRUE,SUM($BU54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU54*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DQ54=TRUE,SUM($BV54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DQ54=TRUE,SUM($BW54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW54*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DQ54=TRUE,SUM($BX54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX54*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN54=FALSE,0,ROUND(SUM($BY54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP54=FALSE,0,ROUND(SUM($X54*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY54=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X54),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X54)),2)","v":0},0,false,{"$f":"ROUND(IF($CT54=FALSE,0,IF($DU54=TRUE,SUM($BZ54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ54*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT54=FALSE,0,IF($DU54=TRUE,SUM($CA54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA54*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT54=FALSE,0,IF($DU54=TRUE,SUM($CB54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB54*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT54=FALSE,0,IF($DU54=TRUE,SUM($CC54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC54*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT54=FALSE,0,IF($DU54=TRUE,SUM($CD54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD54*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT54=FALSE,0,IF($DU54=TRUE,SUM($CE54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE54*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA54=FALSE,0,ROUND(SUM($CF54*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC54=FALSE,0,ROUND(SUM($AA54*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY54=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA54),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA54)),2)","v":0},0,0,{"$f":"SUM($DG54*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG54*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH54,IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI54,$DG54))","v":0},0,false,0,false,0,{"$f":"IF(AND($X54>0,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ54=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH54:$CM54,$CQ54,$DZ54,$EF54,$EN54:$ES54)-SUM($BY54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH54:$CM54,$CQ54,$DZ54,$EF54,$EH54:$EM54)-SUM($BY54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X54>0,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS54=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH54:$CM54,$CO54,$CQ54,$CU54:$CZ54,$DB54,$DD54,$DZ54,$EB54,$ED54,$EF54,$EN54:$ES54,$FC54,$FE54,$FG54,$FI54,$FQ54:$FV54)/$AD54*$X54)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH54:$CM54,$CO54,$CQ54,$CU54:$CZ54,$DB54,$DD54,$DZ54,$EB54,$ED54,$EF54,$EH54:$EM54,$FC54,$FE54,$FG54,$FI54,$FK54:$FP54)/$AD54*$X54)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA54>0,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU54=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU54:$CZ54,$DD54,$DZ54,$FI54,$FQ54:$FV54)-SUM($CF54*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU54:$CZ54,$DD54,$DZ54,$FI54,$FK54:$FP54)-SUM($CF54*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA54>0,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW54=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH54:$CM54,$CO54,$CQ54,$CU54:$CZ54,$DB54,$DD54,$DZ54,$EB54,$ED54,$EF54,$EN54:$ES54,$FC54,$FE54,$FG54,$FI54,$FQ54:$FV54)/$AD54*$AA54)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH54:$CM54,$CO54,$CQ54,$CU54:$CZ54,$DB54,$DD54,$DZ54,$EB54,$ED54,$EF54,$EH54:$EM54,$FC54,$FE54,$FG54,$FI54,$FK54:$FP54)/$AD54*$AA54)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E54<>\"D-CARE\",Tenant!$F54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY54=FALSE,0,ROUND(SUM($AE54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA54=FALSE,0,SUM($BY54*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X54>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC54=FALSE,0,SUM($BY54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X54>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE54=TRUE,$X54>0),SUM($BY54*Account!$T$2),0)","v":0},{"$f":"IF(AND($X54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG54=FALSE,0,ROUND(SUM($BS54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG54=FALSE,0,ROUND(SUM($BT54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG54=FALSE,0,ROUND(SUM($BU54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG54=FALSE,0,ROUND(SUM($BV54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG54=FALSE,0,ROUND(SUM($BW54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG54=FALSE,0,ROUND(SUM($BX54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H54/$AD54*$X54),2),0)","v":0},{"$f":"ROUND(SUM($EU54*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET54=FALSE,$EV54,ROUND(MAX(0,SUM(SUM($EN54:$ES54)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY54=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I54","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ54*Account!$AA$2),SUM($EZ54*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E54<>\"D-CARE\",Tenant!$F54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB54=FALSE,0,ROUND(SUM($AF54*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD54=FALSE,0,SUM($CF54*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA54>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF54=FALSE,0,SUM($CF54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA54>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH54=TRUE,$AA54>0),SUM($CF54*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ54=FALSE,0,ROUND(SUM($BZ54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ54=FALSE,0,ROUND(SUM($CA54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ54=FALSE,0,ROUND(SUM($CB54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ54=FALSE,0,ROUND(SUM($CC54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ54=FALSE,0,ROUND(SUM($CD54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ54=FALSE,0,ROUND(SUM($CE54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H54/$AD54*$AA54),2),0)","v":0},{"$f":"ROUND(SUM($FX54*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW54=FALSE,$FY54,ROUND(MAX(0,SUM(SUM($FQ54:$FV54)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB54=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I54","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC54*Account!$AA$2),SUM($GC54*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D54<=FctrChngDts!$B$14,$E54>FctrChngDts!$B$14),AND($D54<=FctrChngDts!$C$14,$E54>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE54=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH54:$GJ54))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO54,$DB54,$GH54:$GJ54))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG54,$GK54,$GN54,$DR54,$DT54,$DV54,$DX54),IF(Account!$Q$2=TRUE,SUM($GG54,$GL54,$GN54,$DR54,$DT54,$DV54,$DX54),SUM($GG54,$GK54,$GL54,$GM54,$GN54,$DR54,$DT54,$DV54,$DX54)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D54,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,8,FALSE)=TRUE,$GO54<0),0,SUM(SUM(SUM($GO54/$AD54*$GP54)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,8,FALSE)=TRUE,$GO54<0),0,SUM(SUM(SUM($GO54/$AD54*$GQ54)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG54,$CO54,$DB54,$GM54)/$AD54)*$X54*FctrChngDts!$B$15),SUM(SUM(SUM($DG54,$CO54,$DB54,$GH54:$GJ54)/$AD54)*$X54*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG54,$CO54,$DB54,$GM54)/$AD54)*$AA54*FctrChngDts!$B$15),SUM(SUM(SUM($DG54,$CO54,$DB54,$GH54:$GJ54)/$AD54)*$AA54*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E54),$AD54,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D54,FctrChngDts!$C$17<=$E54),_xlfn.DAYS($D54,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E54),$AD54,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D54,FctrChngDts!$C$19<=$E54),_xlfn.DAYS($D54,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY54*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY54*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ54*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ54*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D54,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF54*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG54*Account!$AA$2)),2)","v":0}]
[54,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G55),0,IF($F55<=$G55,SUM($G55-$F55),IF($F55>$G55,SUM((Account!$L$2-$F55)+$G55+1))))","v":0},{"$f":"IF(AND($D55>=FctrChngDts!$C$2,$D55<=FctrChngDts!$D$2),$D55,\"\")","v":""},{"$f":"IF($I55=\"\",\"\",IF($E55<=FctrChngDts!$D$2,$E55,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D55<FctrChngDts!$E$2,$E55<FctrChngDts!$E$2),AND($D55>=FctrChngDts!$F$2,$E55>=FctrChngDts!$F$2)),\"\",IF(AND($D55>=FctrChngDts!$E$2,$D55<=FctrChngDts!$F$2),$D55,FctrChngDts!$E$2))","v":""},{"$f":"IF($K55=\"\",\"\",IF(AND($J55=$K55,$E55>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K55=$J55,$E55,IF(AND($E55>=FctrChngDts!$E$2,$E55<=FctrChngDts!$F$2),$E55,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D55<DATE(YEAR(Account!$J$2),6,1),$D55>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I55<FctrChngDts!$A$2,$J55<FctrChngDts!$A$2),AND($I55>=FctrChngDts!$B$2,$J55>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I55<FctrChngDts!$A$2,$J55>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I55>=FctrChngDts!$A$2,$J55<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I55<FctrChngDts!$B$2,$J55>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K55<FctrChngDts!$A$2,$L55<FctrChngDts!$A$2),AND($K55>=FctrChngDts!$B$2,$L55>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K55<FctrChngDts!$A$2,$L55>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K55>=FctrChngDts!$A$2,$L55<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K55<FctrChngDts!$B$2,$L55>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I55=\"\",$J55=0),0,IF(AND($N55=TRUE,$I55<>0),SUM($J55-$I55+1),IF($O55=TRUE,SUM(FctrChngDts!$A$2-$I55),IF($P55=TRUE,0,IF($Q55=TRUE,SUM($J55-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I55=\"\",$J55=0),0,IF($N55=TRUE,0,IF($O55=TRUE,SUM($J55-FctrChngDts!$A$2+1),IF(AND($P55=TRUE,$I55<>0),SUM($J55-$I55+1),IF($Q55=TRUE,SUM(FctrChngDts!$B$2-$I55),0)))))","v":0},0,{"$f":"IF(OR($K55=\"\",$L55=0),0,IF(AND($R55=TRUE,$K55<>0),SUM($L55-$K55+1),IF($S55=TRUE,SUM(FctrChngDts!$A$2-$K55),IF($T55=TRUE,0,IF($U55=TRUE,SUM($L55-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K55=\"\",$L55=0),0,IF($R55=TRUE,0,IF($S55=TRUE,SUM($L55-FctrChngDts!$A$2+1),IF(AND($T55=TRUE,$K55<>0),SUM($L55-$K55+1),IF($U55=TRUE,SUM(FctrChngDts!$B$2-$K55),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A55,Tenant!$A55:$J554,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR55=FALSE,VLOOKUP($AQ55,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ55,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR55=FALSE,VLOOKUP($AQ55,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ55,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR55=FALSE,VLOOKUP($AQ55,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ55,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR55=FALSE,VLOOKUP($AQ55,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ55,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A55,Tenant!$A55:$J554,6,FALSE)","v":0},{"$f":"VLOOKUP($A55,Tenant!$A55:$J554,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG55=FALSE,0,IF($DQ55=TRUE,SUM($BS55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS55*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DQ55=TRUE,SUM($BT55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT55*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DQ55=TRUE,SUM($BU55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU55*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DQ55=TRUE,SUM($BV55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DQ55=TRUE,SUM($BW55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW55*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DQ55=TRUE,SUM($BX55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX55*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN55=FALSE,0,ROUND(SUM($BY55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP55=FALSE,0,ROUND(SUM($X55*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY55=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X55),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X55)),2)","v":0},0,false,{"$f":"ROUND(IF($CT55=FALSE,0,IF($DU55=TRUE,SUM($BZ55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ55*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT55=FALSE,0,IF($DU55=TRUE,SUM($CA55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA55*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT55=FALSE,0,IF($DU55=TRUE,SUM($CB55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB55*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT55=FALSE,0,IF($DU55=TRUE,SUM($CC55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC55*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT55=FALSE,0,IF($DU55=TRUE,SUM($CD55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD55*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT55=FALSE,0,IF($DU55=TRUE,SUM($CE55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE55*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA55=FALSE,0,ROUND(SUM($CF55*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC55=FALSE,0,ROUND(SUM($AA55*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY55=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA55),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA55)),2)","v":0},0,0,{"$f":"SUM($DG55*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG55*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH55,IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI55,$DG55))","v":0},0,false,0,false,0,{"$f":"IF(AND($X55>0,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ55=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH55:$CM55,$CQ55,$DZ55,$EF55,$EN55:$ES55)-SUM($BY55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH55:$CM55,$CQ55,$DZ55,$EF55,$EH55:$EM55)-SUM($BY55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X55>0,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS55=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH55:$CM55,$CO55,$CQ55,$CU55:$CZ55,$DB55,$DD55,$DZ55,$EB55,$ED55,$EF55,$EN55:$ES55,$FC55,$FE55,$FG55,$FI55,$FQ55:$FV55)/$AD55*$X55)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH55:$CM55,$CO55,$CQ55,$CU55:$CZ55,$DB55,$DD55,$DZ55,$EB55,$ED55,$EF55,$EH55:$EM55,$FC55,$FE55,$FG55,$FI55,$FK55:$FP55)/$AD55*$X55)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA55>0,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU55=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU55:$CZ55,$DD55,$DZ55,$FI55,$FQ55:$FV55)-SUM($CF55*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU55:$CZ55,$DD55,$DZ55,$FI55,$FK55:$FP55)-SUM($CF55*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA55>0,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW55=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH55:$CM55,$CO55,$CQ55,$CU55:$CZ55,$DB55,$DD55,$DZ55,$EB55,$ED55,$EF55,$EN55:$ES55,$FC55,$FE55,$FG55,$FI55,$FQ55:$FV55)/$AD55*$AA55)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH55:$CM55,$CO55,$CQ55,$CU55:$CZ55,$DB55,$DD55,$DZ55,$EB55,$ED55,$EF55,$EH55:$EM55,$FC55,$FE55,$FG55,$FI55,$FK55:$FP55)/$AD55*$AA55)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E55<>\"D-CARE\",Tenant!$F55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY55=FALSE,0,ROUND(SUM($AE55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA55=FALSE,0,SUM($BY55*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X55>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC55=FALSE,0,SUM($BY55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X55>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE55=TRUE,$X55>0),SUM($BY55*Account!$T$2),0)","v":0},{"$f":"IF(AND($X55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG55=FALSE,0,ROUND(SUM($BS55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG55=FALSE,0,ROUND(SUM($BT55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG55=FALSE,0,ROUND(SUM($BU55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG55=FALSE,0,ROUND(SUM($BV55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG55=FALSE,0,ROUND(SUM($BW55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG55=FALSE,0,ROUND(SUM($BX55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H55/$AD55*$X55),2),0)","v":0},{"$f":"ROUND(SUM($EU55*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET55=FALSE,$EV55,ROUND(MAX(0,SUM(SUM($EN55:$ES55)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY55=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I55","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ55*Account!$AA$2),SUM($EZ55*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E55<>\"D-CARE\",Tenant!$F55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB55=FALSE,0,ROUND(SUM($AF55*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD55=FALSE,0,SUM($CF55*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA55>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF55=FALSE,0,SUM($CF55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA55>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH55=TRUE,$AA55>0),SUM($CF55*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ55=FALSE,0,ROUND(SUM($BZ55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ55=FALSE,0,ROUND(SUM($CA55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ55=FALSE,0,ROUND(SUM($CB55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ55=FALSE,0,ROUND(SUM($CC55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ55=FALSE,0,ROUND(SUM($CD55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ55=FALSE,0,ROUND(SUM($CE55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H55/$AD55*$AA55),2),0)","v":0},{"$f":"ROUND(SUM($FX55*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW55=FALSE,$FY55,ROUND(MAX(0,SUM(SUM($FQ55:$FV55)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB55=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I55","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC55*Account!$AA$2),SUM($GC55*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D55<=FctrChngDts!$B$14,$E55>FctrChngDts!$B$14),AND($D55<=FctrChngDts!$C$14,$E55>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE55=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH55:$GJ55))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO55,$DB55,$GH55:$GJ55))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG55,$GK55,$GN55,$DR55,$DT55,$DV55,$DX55),IF(Account!$Q$2=TRUE,SUM($GG55,$GL55,$GN55,$DR55,$DT55,$DV55,$DX55),SUM($GG55,$GK55,$GL55,$GM55,$GN55,$DR55,$DT55,$DV55,$DX55)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D55,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,8,FALSE)=TRUE,$GO55<0),0,SUM(SUM(SUM($GO55/$AD55*$GP55)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,8,FALSE)=TRUE,$GO55<0),0,SUM(SUM(SUM($GO55/$AD55*$GQ55)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG55,$CO55,$DB55,$GM55)/$AD55)*$X55*FctrChngDts!$B$15),SUM(SUM(SUM($DG55,$CO55,$DB55,$GH55:$GJ55)/$AD55)*$X55*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG55,$CO55,$DB55,$GM55)/$AD55)*$AA55*FctrChngDts!$B$15),SUM(SUM(SUM($DG55,$CO55,$DB55,$GH55:$GJ55)/$AD55)*$AA55*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E55),$AD55,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D55,FctrChngDts!$C$17<=$E55),_xlfn.DAYS($D55,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E55),$AD55,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D55,FctrChngDts!$C$19<=$E55),_xlfn.DAYS($D55,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY55*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY55*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ55*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ55*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D55,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF55*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG55*Account!$AA$2)),2)","v":0}]
[55,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G56),0,IF($F56<=$G56,SUM($G56-$F56),IF($F56>$G56,SUM((Account!$L$2-$F56)+$G56+1))))","v":0},{"$f":"IF(AND($D56>=FctrChngDts!$C$2,$D56<=FctrChngDts!$D$2),$D56,\"\")","v":""},{"$f":"IF($I56=\"\",\"\",IF($E56<=FctrChngDts!$D$2,$E56,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D56<FctrChngDts!$E$2,$E56<FctrChngDts!$E$2),AND($D56>=FctrChngDts!$F$2,$E56>=FctrChngDts!$F$2)),\"\",IF(AND($D56>=FctrChngDts!$E$2,$D56<=FctrChngDts!$F$2),$D56,FctrChngDts!$E$2))","v":""},{"$f":"IF($K56=\"\",\"\",IF(AND($J56=$K56,$E56>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K56=$J56,$E56,IF(AND($E56>=FctrChngDts!$E$2,$E56<=FctrChngDts!$F$2),$E56,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D56<DATE(YEAR(Account!$J$2),6,1),$D56>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I56<FctrChngDts!$A$2,$J56<FctrChngDts!$A$2),AND($I56>=FctrChngDts!$B$2,$J56>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I56<FctrChngDts!$A$2,$J56>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I56>=FctrChngDts!$A$2,$J56<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I56<FctrChngDts!$B$2,$J56>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K56<FctrChngDts!$A$2,$L56<FctrChngDts!$A$2),AND($K56>=FctrChngDts!$B$2,$L56>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K56<FctrChngDts!$A$2,$L56>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K56>=FctrChngDts!$A$2,$L56<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K56<FctrChngDts!$B$2,$L56>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I56=\"\",$J56=0),0,IF(AND($N56=TRUE,$I56<>0),SUM($J56-$I56+1),IF($O56=TRUE,SUM(FctrChngDts!$A$2-$I56),IF($P56=TRUE,0,IF($Q56=TRUE,SUM($J56-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I56=\"\",$J56=0),0,IF($N56=TRUE,0,IF($O56=TRUE,SUM($J56-FctrChngDts!$A$2+1),IF(AND($P56=TRUE,$I56<>0),SUM($J56-$I56+1),IF($Q56=TRUE,SUM(FctrChngDts!$B$2-$I56),0)))))","v":0},0,{"$f":"IF(OR($K56=\"\",$L56=0),0,IF(AND($R56=TRUE,$K56<>0),SUM($L56-$K56+1),IF($S56=TRUE,SUM(FctrChngDts!$A$2-$K56),IF($T56=TRUE,0,IF($U56=TRUE,SUM($L56-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K56=\"\",$L56=0),0,IF($R56=TRUE,0,IF($S56=TRUE,SUM($L56-FctrChngDts!$A$2+1),IF(AND($T56=TRUE,$K56<>0),SUM($L56-$K56+1),IF($U56=TRUE,SUM(FctrChngDts!$B$2-$K56),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A56,Tenant!$A56:$J555,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR56=FALSE,VLOOKUP($AQ56,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ56,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR56=FALSE,VLOOKUP($AQ56,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ56,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR56=FALSE,VLOOKUP($AQ56,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ56,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR56=FALSE,VLOOKUP($AQ56,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ56,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A56,Tenant!$A56:$J555,6,FALSE)","v":0},{"$f":"VLOOKUP($A56,Tenant!$A56:$J555,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG56=FALSE,0,IF($DQ56=TRUE,SUM($BS56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS56*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DQ56=TRUE,SUM($BT56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT56*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DQ56=TRUE,SUM($BU56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU56*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DQ56=TRUE,SUM($BV56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DQ56=TRUE,SUM($BW56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW56*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DQ56=TRUE,SUM($BX56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX56*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN56=FALSE,0,ROUND(SUM($BY56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP56=FALSE,0,ROUND(SUM($X56*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY56=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X56),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X56)),2)","v":0},0,false,{"$f":"ROUND(IF($CT56=FALSE,0,IF($DU56=TRUE,SUM($BZ56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ56*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT56=FALSE,0,IF($DU56=TRUE,SUM($CA56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA56*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT56=FALSE,0,IF($DU56=TRUE,SUM($CB56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB56*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT56=FALSE,0,IF($DU56=TRUE,SUM($CC56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC56*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT56=FALSE,0,IF($DU56=TRUE,SUM($CD56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD56*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT56=FALSE,0,IF($DU56=TRUE,SUM($CE56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE56*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA56=FALSE,0,ROUND(SUM($CF56*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC56=FALSE,0,ROUND(SUM($AA56*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY56=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA56),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA56)),2)","v":0},0,0,{"$f":"SUM($DG56*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG56*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH56,IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI56,$DG56))","v":0},0,false,0,false,0,{"$f":"IF(AND($X56>0,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ56=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH56:$CM56,$CQ56,$DZ56,$EF56,$EN56:$ES56)-SUM($BY56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH56:$CM56,$CQ56,$DZ56,$EF56,$EH56:$EM56)-SUM($BY56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X56>0,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS56=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH56:$CM56,$CO56,$CQ56,$CU56:$CZ56,$DB56,$DD56,$DZ56,$EB56,$ED56,$EF56,$EN56:$ES56,$FC56,$FE56,$FG56,$FI56,$FQ56:$FV56)/$AD56*$X56)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH56:$CM56,$CO56,$CQ56,$CU56:$CZ56,$DB56,$DD56,$DZ56,$EB56,$ED56,$EF56,$EH56:$EM56,$FC56,$FE56,$FG56,$FI56,$FK56:$FP56)/$AD56*$X56)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA56>0,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU56=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU56:$CZ56,$DD56,$DZ56,$FI56,$FQ56:$FV56)-SUM($CF56*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU56:$CZ56,$DD56,$DZ56,$FI56,$FK56:$FP56)-SUM($CF56*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA56>0,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW56=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH56:$CM56,$CO56,$CQ56,$CU56:$CZ56,$DB56,$DD56,$DZ56,$EB56,$ED56,$EF56,$EN56:$ES56,$FC56,$FE56,$FG56,$FI56,$FQ56:$FV56)/$AD56*$AA56)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH56:$CM56,$CO56,$CQ56,$CU56:$CZ56,$DB56,$DD56,$DZ56,$EB56,$ED56,$EF56,$EH56:$EM56,$FC56,$FE56,$FG56,$FI56,$FK56:$FP56)/$AD56*$AA56)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E56<>\"D-CARE\",Tenant!$F56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY56=FALSE,0,ROUND(SUM($AE56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA56=FALSE,0,SUM($BY56*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X56>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC56=FALSE,0,SUM($BY56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X56>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE56=TRUE,$X56>0),SUM($BY56*Account!$T$2),0)","v":0},{"$f":"IF(AND($X56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG56=FALSE,0,ROUND(SUM($BS56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG56=FALSE,0,ROUND(SUM($BT56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG56=FALSE,0,ROUND(SUM($BU56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG56=FALSE,0,ROUND(SUM($BV56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG56=FALSE,0,ROUND(SUM($BW56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG56=FALSE,0,ROUND(SUM($BX56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H56/$AD56*$X56),2),0)","v":0},{"$f":"ROUND(SUM($EU56*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET56=FALSE,$EV56,ROUND(MAX(0,SUM(SUM($EN56:$ES56)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY56=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I56","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ56*Account!$AA$2),SUM($EZ56*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E56<>\"D-CARE\",Tenant!$F56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB56=FALSE,0,ROUND(SUM($AF56*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD56=FALSE,0,SUM($CF56*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA56>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF56=FALSE,0,SUM($CF56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA56>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH56=TRUE,$AA56>0),SUM($CF56*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ56=FALSE,0,ROUND(SUM($BZ56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ56=FALSE,0,ROUND(SUM($CA56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ56=FALSE,0,ROUND(SUM($CB56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ56=FALSE,0,ROUND(SUM($CC56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ56=FALSE,0,ROUND(SUM($CD56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ56=FALSE,0,ROUND(SUM($CE56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H56/$AD56*$AA56),2),0)","v":0},{"$f":"ROUND(SUM($FX56*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW56=FALSE,$FY56,ROUND(MAX(0,SUM(SUM($FQ56:$FV56)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB56=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I56","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC56*Account!$AA$2),SUM($GC56*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D56<=FctrChngDts!$B$14,$E56>FctrChngDts!$B$14),AND($D56<=FctrChngDts!$C$14,$E56>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE56=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH56:$GJ56))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO56,$DB56,$GH56:$GJ56))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG56,$GK56,$GN56,$DR56,$DT56,$DV56,$DX56),IF(Account!$Q$2=TRUE,SUM($GG56,$GL56,$GN56,$DR56,$DT56,$DV56,$DX56),SUM($GG56,$GK56,$GL56,$GM56,$GN56,$DR56,$DT56,$DV56,$DX56)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D56,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,8,FALSE)=TRUE,$GO56<0),0,SUM(SUM(SUM($GO56/$AD56*$GP56)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,8,FALSE)=TRUE,$GO56<0),0,SUM(SUM(SUM($GO56/$AD56*$GQ56)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG56,$CO56,$DB56,$GM56)/$AD56)*$X56*FctrChngDts!$B$15),SUM(SUM(SUM($DG56,$CO56,$DB56,$GH56:$GJ56)/$AD56)*$X56*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG56,$CO56,$DB56,$GM56)/$AD56)*$AA56*FctrChngDts!$B$15),SUM(SUM(SUM($DG56,$CO56,$DB56,$GH56:$GJ56)/$AD56)*$AA56*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E56),$AD56,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D56,FctrChngDts!$C$17<=$E56),_xlfn.DAYS($D56,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E56),$AD56,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D56,FctrChngDts!$C$19<=$E56),_xlfn.DAYS($D56,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY56*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY56*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ56*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ56*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D56,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF56*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG56*Account!$AA$2)),2)","v":0}]
[56,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G57),0,IF($F57<=$G57,SUM($G57-$F57),IF($F57>$G57,SUM((Account!$L$2-$F57)+$G57+1))))","v":0},{"$f":"IF(AND($D57>=FctrChngDts!$C$2,$D57<=FctrChngDts!$D$2),$D57,\"\")","v":""},{"$f":"IF($I57=\"\",\"\",IF($E57<=FctrChngDts!$D$2,$E57,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D57<FctrChngDts!$E$2,$E57<FctrChngDts!$E$2),AND($D57>=FctrChngDts!$F$2,$E57>=FctrChngDts!$F$2)),\"\",IF(AND($D57>=FctrChngDts!$E$2,$D57<=FctrChngDts!$F$2),$D57,FctrChngDts!$E$2))","v":""},{"$f":"IF($K57=\"\",\"\",IF(AND($J57=$K57,$E57>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K57=$J57,$E57,IF(AND($E57>=FctrChngDts!$E$2,$E57<=FctrChngDts!$F$2),$E57,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D57<DATE(YEAR(Account!$J$2),6,1),$D57>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I57<FctrChngDts!$A$2,$J57<FctrChngDts!$A$2),AND($I57>=FctrChngDts!$B$2,$J57>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I57<FctrChngDts!$A$2,$J57>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I57>=FctrChngDts!$A$2,$J57<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I57<FctrChngDts!$B$2,$J57>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K57<FctrChngDts!$A$2,$L57<FctrChngDts!$A$2),AND($K57>=FctrChngDts!$B$2,$L57>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K57<FctrChngDts!$A$2,$L57>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K57>=FctrChngDts!$A$2,$L57<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K57<FctrChngDts!$B$2,$L57>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I57=\"\",$J57=0),0,IF(AND($N57=TRUE,$I57<>0),SUM($J57-$I57+1),IF($O57=TRUE,SUM(FctrChngDts!$A$2-$I57),IF($P57=TRUE,0,IF($Q57=TRUE,SUM($J57-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I57=\"\",$J57=0),0,IF($N57=TRUE,0,IF($O57=TRUE,SUM($J57-FctrChngDts!$A$2+1),IF(AND($P57=TRUE,$I57<>0),SUM($J57-$I57+1),IF($Q57=TRUE,SUM(FctrChngDts!$B$2-$I57),0)))))","v":0},0,{"$f":"IF(OR($K57=\"\",$L57=0),0,IF(AND($R57=TRUE,$K57<>0),SUM($L57-$K57+1),IF($S57=TRUE,SUM(FctrChngDts!$A$2-$K57),IF($T57=TRUE,0,IF($U57=TRUE,SUM($L57-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K57=\"\",$L57=0),0,IF($R57=TRUE,0,IF($S57=TRUE,SUM($L57-FctrChngDts!$A$2+1),IF(AND($T57=TRUE,$K57<>0),SUM($L57-$K57+1),IF($U57=TRUE,SUM(FctrChngDts!$B$2-$K57),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A57,Tenant!$A57:$J556,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR57=FALSE,VLOOKUP($AQ57,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ57,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR57=FALSE,VLOOKUP($AQ57,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ57,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR57=FALSE,VLOOKUP($AQ57,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ57,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR57=FALSE,VLOOKUP($AQ57,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ57,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A57,Tenant!$A57:$J556,6,FALSE)","v":0},{"$f":"VLOOKUP($A57,Tenant!$A57:$J556,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG57=FALSE,0,IF($DQ57=TRUE,SUM($BS57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS57*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DQ57=TRUE,SUM($BT57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT57*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DQ57=TRUE,SUM($BU57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU57*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DQ57=TRUE,SUM($BV57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DQ57=TRUE,SUM($BW57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW57*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DQ57=TRUE,SUM($BX57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX57*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN57=FALSE,0,ROUND(SUM($BY57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP57=FALSE,0,ROUND(SUM($X57*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY57=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X57),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X57)),2)","v":0},0,false,{"$f":"ROUND(IF($CT57=FALSE,0,IF($DU57=TRUE,SUM($BZ57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ57*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT57=FALSE,0,IF($DU57=TRUE,SUM($CA57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA57*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT57=FALSE,0,IF($DU57=TRUE,SUM($CB57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB57*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT57=FALSE,0,IF($DU57=TRUE,SUM($CC57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC57*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT57=FALSE,0,IF($DU57=TRUE,SUM($CD57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD57*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT57=FALSE,0,IF($DU57=TRUE,SUM($CE57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE57*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA57=FALSE,0,ROUND(SUM($CF57*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC57=FALSE,0,ROUND(SUM($AA57*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY57=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA57),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA57)),2)","v":0},0,0,{"$f":"SUM($DG57*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG57*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH57,IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI57,$DG57))","v":0},0,false,0,false,0,{"$f":"IF(AND($X57>0,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ57=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH57:$CM57,$CQ57,$DZ57,$EF57,$EN57:$ES57)-SUM($BY57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH57:$CM57,$CQ57,$DZ57,$EF57,$EH57:$EM57)-SUM($BY57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X57>0,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS57=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH57:$CM57,$CO57,$CQ57,$CU57:$CZ57,$DB57,$DD57,$DZ57,$EB57,$ED57,$EF57,$EN57:$ES57,$FC57,$FE57,$FG57,$FI57,$FQ57:$FV57)/$AD57*$X57)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH57:$CM57,$CO57,$CQ57,$CU57:$CZ57,$DB57,$DD57,$DZ57,$EB57,$ED57,$EF57,$EH57:$EM57,$FC57,$FE57,$FG57,$FI57,$FK57:$FP57)/$AD57*$X57)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA57>0,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU57=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU57:$CZ57,$DD57,$DZ57,$FI57,$FQ57:$FV57)-SUM($CF57*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU57:$CZ57,$DD57,$DZ57,$FI57,$FK57:$FP57)-SUM($CF57*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA57>0,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW57=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH57:$CM57,$CO57,$CQ57,$CU57:$CZ57,$DB57,$DD57,$DZ57,$EB57,$ED57,$EF57,$EN57:$ES57,$FC57,$FE57,$FG57,$FI57,$FQ57:$FV57)/$AD57*$AA57)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH57:$CM57,$CO57,$CQ57,$CU57:$CZ57,$DB57,$DD57,$DZ57,$EB57,$ED57,$EF57,$EH57:$EM57,$FC57,$FE57,$FG57,$FI57,$FK57:$FP57)/$AD57*$AA57)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E57<>\"D-CARE\",Tenant!$F57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY57=FALSE,0,ROUND(SUM($AE57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA57=FALSE,0,SUM($BY57*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X57>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC57=FALSE,0,SUM($BY57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X57>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE57=TRUE,$X57>0),SUM($BY57*Account!$T$2),0)","v":0},{"$f":"IF(AND($X57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG57=FALSE,0,ROUND(SUM($BS57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG57=FALSE,0,ROUND(SUM($BT57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG57=FALSE,0,ROUND(SUM($BU57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG57=FALSE,0,ROUND(SUM($BV57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG57=FALSE,0,ROUND(SUM($BW57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG57=FALSE,0,ROUND(SUM($BX57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H57/$AD57*$X57),2),0)","v":0},{"$f":"ROUND(SUM($EU57*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET57=FALSE,$EV57,ROUND(MAX(0,SUM(SUM($EN57:$ES57)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY57=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I57","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ57*Account!$AA$2),SUM($EZ57*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E57<>\"D-CARE\",Tenant!$F57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB57=FALSE,0,ROUND(SUM($AF57*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD57=FALSE,0,SUM($CF57*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA57>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF57=FALSE,0,SUM($CF57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA57>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH57=TRUE,$AA57>0),SUM($CF57*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ57=FALSE,0,ROUND(SUM($BZ57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ57=FALSE,0,ROUND(SUM($CA57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ57=FALSE,0,ROUND(SUM($CB57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ57=FALSE,0,ROUND(SUM($CC57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ57=FALSE,0,ROUND(SUM($CD57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ57=FALSE,0,ROUND(SUM($CE57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H57/$AD57*$AA57),2),0)","v":0},{"$f":"ROUND(SUM($FX57*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW57=FALSE,$FY57,ROUND(MAX(0,SUM(SUM($FQ57:$FV57)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB57=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I57","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC57*Account!$AA$2),SUM($GC57*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D57<=FctrChngDts!$B$14,$E57>FctrChngDts!$B$14),AND($D57<=FctrChngDts!$C$14,$E57>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE57=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH57:$GJ57))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO57,$DB57,$GH57:$GJ57))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG57,$GK57,$GN57,$DR57,$DT57,$DV57,$DX57),IF(Account!$Q$2=TRUE,SUM($GG57,$GL57,$GN57,$DR57,$DT57,$DV57,$DX57),SUM($GG57,$GK57,$GL57,$GM57,$GN57,$DR57,$DT57,$DV57,$DX57)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D57,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,8,FALSE)=TRUE,$GO57<0),0,SUM(SUM(SUM($GO57/$AD57*$GP57)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,8,FALSE)=TRUE,$GO57<0),0,SUM(SUM(SUM($GO57/$AD57*$GQ57)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG57,$CO57,$DB57,$GM57)/$AD57)*$X57*FctrChngDts!$B$15),SUM(SUM(SUM($DG57,$CO57,$DB57,$GH57:$GJ57)/$AD57)*$X57*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG57,$CO57,$DB57,$GM57)/$AD57)*$AA57*FctrChngDts!$B$15),SUM(SUM(SUM($DG57,$CO57,$DB57,$GH57:$GJ57)/$AD57)*$AA57*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E57),$AD57,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D57,FctrChngDts!$C$17<=$E57),_xlfn.DAYS($D57,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E57),$AD57,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D57,FctrChngDts!$C$19<=$E57),_xlfn.DAYS($D57,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY57*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY57*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ57*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ57*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D57,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF57*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG57*Account!$AA$2)),2)","v":0}]
[57,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G58),0,IF($F58<=$G58,SUM($G58-$F58),IF($F58>$G58,SUM((Account!$L$2-$F58)+$G58+1))))","v":0},{"$f":"IF(AND($D58>=FctrChngDts!$C$2,$D58<=FctrChngDts!$D$2),$D58,\"\")","v":""},{"$f":"IF($I58=\"\",\"\",IF($E58<=FctrChngDts!$D$2,$E58,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D58<FctrChngDts!$E$2,$E58<FctrChngDts!$E$2),AND($D58>=FctrChngDts!$F$2,$E58>=FctrChngDts!$F$2)),\"\",IF(AND($D58>=FctrChngDts!$E$2,$D58<=FctrChngDts!$F$2),$D58,FctrChngDts!$E$2))","v":""},{"$f":"IF($K58=\"\",\"\",IF(AND($J58=$K58,$E58>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K58=$J58,$E58,IF(AND($E58>=FctrChngDts!$E$2,$E58<=FctrChngDts!$F$2),$E58,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D58<DATE(YEAR(Account!$J$2),6,1),$D58>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I58<FctrChngDts!$A$2,$J58<FctrChngDts!$A$2),AND($I58>=FctrChngDts!$B$2,$J58>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I58<FctrChngDts!$A$2,$J58>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I58>=FctrChngDts!$A$2,$J58<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I58<FctrChngDts!$B$2,$J58>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K58<FctrChngDts!$A$2,$L58<FctrChngDts!$A$2),AND($K58>=FctrChngDts!$B$2,$L58>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K58<FctrChngDts!$A$2,$L58>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K58>=FctrChngDts!$A$2,$L58<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K58<FctrChngDts!$B$2,$L58>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I58=\"\",$J58=0),0,IF(AND($N58=TRUE,$I58<>0),SUM($J58-$I58+1),IF($O58=TRUE,SUM(FctrChngDts!$A$2-$I58),IF($P58=TRUE,0,IF($Q58=TRUE,SUM($J58-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I58=\"\",$J58=0),0,IF($N58=TRUE,0,IF($O58=TRUE,SUM($J58-FctrChngDts!$A$2+1),IF(AND($P58=TRUE,$I58<>0),SUM($J58-$I58+1),IF($Q58=TRUE,SUM(FctrChngDts!$B$2-$I58),0)))))","v":0},0,{"$f":"IF(OR($K58=\"\",$L58=0),0,IF(AND($R58=TRUE,$K58<>0),SUM($L58-$K58+1),IF($S58=TRUE,SUM(FctrChngDts!$A$2-$K58),IF($T58=TRUE,0,IF($U58=TRUE,SUM($L58-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K58=\"\",$L58=0),0,IF($R58=TRUE,0,IF($S58=TRUE,SUM($L58-FctrChngDts!$A$2+1),IF(AND($T58=TRUE,$K58<>0),SUM($L58-$K58+1),IF($U58=TRUE,SUM(FctrChngDts!$B$2-$K58),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A58,Tenant!$A58:$J557,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR58=FALSE,VLOOKUP($AQ58,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ58,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR58=FALSE,VLOOKUP($AQ58,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ58,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR58=FALSE,VLOOKUP($AQ58,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ58,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR58=FALSE,VLOOKUP($AQ58,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ58,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A58,Tenant!$A58:$J557,6,FALSE)","v":0},{"$f":"VLOOKUP($A58,Tenant!$A58:$J557,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG58=FALSE,0,IF($DQ58=TRUE,SUM($BS58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS58*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DQ58=TRUE,SUM($BT58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT58*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DQ58=TRUE,SUM($BU58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU58*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DQ58=TRUE,SUM($BV58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DQ58=TRUE,SUM($BW58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW58*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DQ58=TRUE,SUM($BX58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX58*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN58=FALSE,0,ROUND(SUM($BY58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP58=FALSE,0,ROUND(SUM($X58*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY58=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X58),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X58)),2)","v":0},0,false,{"$f":"ROUND(IF($CT58=FALSE,0,IF($DU58=TRUE,SUM($BZ58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ58*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT58=FALSE,0,IF($DU58=TRUE,SUM($CA58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA58*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT58=FALSE,0,IF($DU58=TRUE,SUM($CB58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB58*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT58=FALSE,0,IF($DU58=TRUE,SUM($CC58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC58*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT58=FALSE,0,IF($DU58=TRUE,SUM($CD58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD58*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT58=FALSE,0,IF($DU58=TRUE,SUM($CE58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE58*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA58=FALSE,0,ROUND(SUM($CF58*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC58=FALSE,0,ROUND(SUM($AA58*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY58=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA58),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA58)),2)","v":0},0,0,{"$f":"SUM($DG58*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG58*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH58,IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI58,$DG58))","v":0},0,false,0,false,0,{"$f":"IF(AND($X58>0,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ58=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH58:$CM58,$CQ58,$DZ58,$EF58,$EN58:$ES58)-SUM($BY58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH58:$CM58,$CQ58,$DZ58,$EF58,$EH58:$EM58)-SUM($BY58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X58>0,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS58=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH58:$CM58,$CO58,$CQ58,$CU58:$CZ58,$DB58,$DD58,$DZ58,$EB58,$ED58,$EF58,$EN58:$ES58,$FC58,$FE58,$FG58,$FI58,$FQ58:$FV58)/$AD58*$X58)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH58:$CM58,$CO58,$CQ58,$CU58:$CZ58,$DB58,$DD58,$DZ58,$EB58,$ED58,$EF58,$EH58:$EM58,$FC58,$FE58,$FG58,$FI58,$FK58:$FP58)/$AD58*$X58)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA58>0,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU58=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU58:$CZ58,$DD58,$DZ58,$FI58,$FQ58:$FV58)-SUM($CF58*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU58:$CZ58,$DD58,$DZ58,$FI58,$FK58:$FP58)-SUM($CF58*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA58>0,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW58=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH58:$CM58,$CO58,$CQ58,$CU58:$CZ58,$DB58,$DD58,$DZ58,$EB58,$ED58,$EF58,$EN58:$ES58,$FC58,$FE58,$FG58,$FI58,$FQ58:$FV58)/$AD58*$AA58)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH58:$CM58,$CO58,$CQ58,$CU58:$CZ58,$DB58,$DD58,$DZ58,$EB58,$ED58,$EF58,$EH58:$EM58,$FC58,$FE58,$FG58,$FI58,$FK58:$FP58)/$AD58*$AA58)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E58<>\"D-CARE\",Tenant!$F58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY58=FALSE,0,ROUND(SUM($AE58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA58=FALSE,0,SUM($BY58*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X58>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC58=FALSE,0,SUM($BY58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X58>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE58=TRUE,$X58>0),SUM($BY58*Account!$T$2),0)","v":0},{"$f":"IF(AND($X58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG58=FALSE,0,ROUND(SUM($BS58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG58=FALSE,0,ROUND(SUM($BT58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG58=FALSE,0,ROUND(SUM($BU58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG58=FALSE,0,ROUND(SUM($BV58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG58=FALSE,0,ROUND(SUM($BW58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG58=FALSE,0,ROUND(SUM($BX58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H58/$AD58*$X58),2),0)","v":0},{"$f":"ROUND(SUM($EU58*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET58=FALSE,$EV58,ROUND(MAX(0,SUM(SUM($EN58:$ES58)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY58=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I58","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ58*Account!$AA$2),SUM($EZ58*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E58<>\"D-CARE\",Tenant!$F58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB58=FALSE,0,ROUND(SUM($AF58*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD58=FALSE,0,SUM($CF58*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA58>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF58=FALSE,0,SUM($CF58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA58>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH58=TRUE,$AA58>0),SUM($CF58*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ58=FALSE,0,ROUND(SUM($BZ58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ58=FALSE,0,ROUND(SUM($CA58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ58=FALSE,0,ROUND(SUM($CB58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ58=FALSE,0,ROUND(SUM($CC58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ58=FALSE,0,ROUND(SUM($CD58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ58=FALSE,0,ROUND(SUM($CE58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H58/$AD58*$AA58),2),0)","v":0},{"$f":"ROUND(SUM($FX58*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW58=FALSE,$FY58,ROUND(MAX(0,SUM(SUM($FQ58:$FV58)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB58=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I58","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC58*Account!$AA$2),SUM($GC58*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D58<=FctrChngDts!$B$14,$E58>FctrChngDts!$B$14),AND($D58<=FctrChngDts!$C$14,$E58>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE58=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH58:$GJ58))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO58,$DB58,$GH58:$GJ58))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG58,$GK58,$GN58,$DR58,$DT58,$DV58,$DX58),IF(Account!$Q$2=TRUE,SUM($GG58,$GL58,$GN58,$DR58,$DT58,$DV58,$DX58),SUM($GG58,$GK58,$GL58,$GM58,$GN58,$DR58,$DT58,$DV58,$DX58)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D58,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,8,FALSE)=TRUE,$GO58<0),0,SUM(SUM(SUM($GO58/$AD58*$GP58)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,8,FALSE)=TRUE,$GO58<0),0,SUM(SUM(SUM($GO58/$AD58*$GQ58)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG58,$CO58,$DB58,$GM58)/$AD58)*$X58*FctrChngDts!$B$15),SUM(SUM(SUM($DG58,$CO58,$DB58,$GH58:$GJ58)/$AD58)*$X58*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG58,$CO58,$DB58,$GM58)/$AD58)*$AA58*FctrChngDts!$B$15),SUM(SUM(SUM($DG58,$CO58,$DB58,$GH58:$GJ58)/$AD58)*$AA58*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E58),$AD58,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D58,FctrChngDts!$C$17<=$E58),_xlfn.DAYS($D58,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E58),$AD58,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D58,FctrChngDts!$C$19<=$E58),_xlfn.DAYS($D58,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY58*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY58*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ58*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ58*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D58,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF58*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG58*Account!$AA$2)),2)","v":0}]
[58,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G59),0,IF($F59<=$G59,SUM($G59-$F59),IF($F59>$G59,SUM((Account!$L$2-$F59)+$G59+1))))","v":0},{"$f":"IF(AND($D59>=FctrChngDts!$C$2,$D59<=FctrChngDts!$D$2),$D59,\"\")","v":""},{"$f":"IF($I59=\"\",\"\",IF($E59<=FctrChngDts!$D$2,$E59,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D59<FctrChngDts!$E$2,$E59<FctrChngDts!$E$2),AND($D59>=FctrChngDts!$F$2,$E59>=FctrChngDts!$F$2)),\"\",IF(AND($D59>=FctrChngDts!$E$2,$D59<=FctrChngDts!$F$2),$D59,FctrChngDts!$E$2))","v":""},{"$f":"IF($K59=\"\",\"\",IF(AND($J59=$K59,$E59>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K59=$J59,$E59,IF(AND($E59>=FctrChngDts!$E$2,$E59<=FctrChngDts!$F$2),$E59,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D59<DATE(YEAR(Account!$J$2),6,1),$D59>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I59<FctrChngDts!$A$2,$J59<FctrChngDts!$A$2),AND($I59>=FctrChngDts!$B$2,$J59>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I59<FctrChngDts!$A$2,$J59>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I59>=FctrChngDts!$A$2,$J59<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I59<FctrChngDts!$B$2,$J59>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K59<FctrChngDts!$A$2,$L59<FctrChngDts!$A$2),AND($K59>=FctrChngDts!$B$2,$L59>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K59<FctrChngDts!$A$2,$L59>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K59>=FctrChngDts!$A$2,$L59<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K59<FctrChngDts!$B$2,$L59>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I59=\"\",$J59=0),0,IF(AND($N59=TRUE,$I59<>0),SUM($J59-$I59+1),IF($O59=TRUE,SUM(FctrChngDts!$A$2-$I59),IF($P59=TRUE,0,IF($Q59=TRUE,SUM($J59-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I59=\"\",$J59=0),0,IF($N59=TRUE,0,IF($O59=TRUE,SUM($J59-FctrChngDts!$A$2+1),IF(AND($P59=TRUE,$I59<>0),SUM($J59-$I59+1),IF($Q59=TRUE,SUM(FctrChngDts!$B$2-$I59),0)))))","v":0},0,{"$f":"IF(OR($K59=\"\",$L59=0),0,IF(AND($R59=TRUE,$K59<>0),SUM($L59-$K59+1),IF($S59=TRUE,SUM(FctrChngDts!$A$2-$K59),IF($T59=TRUE,0,IF($U59=TRUE,SUM($L59-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K59=\"\",$L59=0),0,IF($R59=TRUE,0,IF($S59=TRUE,SUM($L59-FctrChngDts!$A$2+1),IF(AND($T59=TRUE,$K59<>0),SUM($L59-$K59+1),IF($U59=TRUE,SUM(FctrChngDts!$B$2-$K59),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A59,Tenant!$A59:$J558,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR59=FALSE,VLOOKUP($AQ59,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ59,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR59=FALSE,VLOOKUP($AQ59,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ59,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR59=FALSE,VLOOKUP($AQ59,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ59,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR59=FALSE,VLOOKUP($AQ59,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ59,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A59,Tenant!$A59:$J558,6,FALSE)","v":0},{"$f":"VLOOKUP($A59,Tenant!$A59:$J558,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG59=FALSE,0,IF($DQ59=TRUE,SUM($BS59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS59*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DQ59=TRUE,SUM($BT59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT59*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DQ59=TRUE,SUM($BU59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU59*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DQ59=TRUE,SUM($BV59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DQ59=TRUE,SUM($BW59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW59*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DQ59=TRUE,SUM($BX59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX59*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN59=FALSE,0,ROUND(SUM($BY59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP59=FALSE,0,ROUND(SUM($X59*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY59=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X59),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X59)),2)","v":0},0,false,{"$f":"ROUND(IF($CT59=FALSE,0,IF($DU59=TRUE,SUM($BZ59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ59*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT59=FALSE,0,IF($DU59=TRUE,SUM($CA59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA59*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT59=FALSE,0,IF($DU59=TRUE,SUM($CB59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB59*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT59=FALSE,0,IF($DU59=TRUE,SUM($CC59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC59*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT59=FALSE,0,IF($DU59=TRUE,SUM($CD59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD59*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT59=FALSE,0,IF($DU59=TRUE,SUM($CE59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE59*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA59=FALSE,0,ROUND(SUM($CF59*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC59=FALSE,0,ROUND(SUM($AA59*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY59=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA59),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA59)),2)","v":0},0,0,{"$f":"SUM($DG59*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG59*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH59,IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI59,$DG59))","v":0},0,false,0,false,0,{"$f":"IF(AND($X59>0,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ59=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH59:$CM59,$CQ59,$DZ59,$EF59,$EN59:$ES59)-SUM($BY59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH59:$CM59,$CQ59,$DZ59,$EF59,$EH59:$EM59)-SUM($BY59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X59>0,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS59=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH59:$CM59,$CO59,$CQ59,$CU59:$CZ59,$DB59,$DD59,$DZ59,$EB59,$ED59,$EF59,$EN59:$ES59,$FC59,$FE59,$FG59,$FI59,$FQ59:$FV59)/$AD59*$X59)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH59:$CM59,$CO59,$CQ59,$CU59:$CZ59,$DB59,$DD59,$DZ59,$EB59,$ED59,$EF59,$EH59:$EM59,$FC59,$FE59,$FG59,$FI59,$FK59:$FP59)/$AD59*$X59)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA59>0,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU59=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU59:$CZ59,$DD59,$DZ59,$FI59,$FQ59:$FV59)-SUM($CF59*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU59:$CZ59,$DD59,$DZ59,$FI59,$FK59:$FP59)-SUM($CF59*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA59>0,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW59=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH59:$CM59,$CO59,$CQ59,$CU59:$CZ59,$DB59,$DD59,$DZ59,$EB59,$ED59,$EF59,$EN59:$ES59,$FC59,$FE59,$FG59,$FI59,$FQ59:$FV59)/$AD59*$AA59)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH59:$CM59,$CO59,$CQ59,$CU59:$CZ59,$DB59,$DD59,$DZ59,$EB59,$ED59,$EF59,$EH59:$EM59,$FC59,$FE59,$FG59,$FI59,$FK59:$FP59)/$AD59*$AA59)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E59<>\"D-CARE\",Tenant!$F59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY59=FALSE,0,ROUND(SUM($AE59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA59=FALSE,0,SUM($BY59*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X59>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC59=FALSE,0,SUM($BY59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X59>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE59=TRUE,$X59>0),SUM($BY59*Account!$T$2),0)","v":0},{"$f":"IF(AND($X59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG59=FALSE,0,ROUND(SUM($BS59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG59=FALSE,0,ROUND(SUM($BT59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG59=FALSE,0,ROUND(SUM($BU59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG59=FALSE,0,ROUND(SUM($BV59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG59=FALSE,0,ROUND(SUM($BW59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG59=FALSE,0,ROUND(SUM($BX59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H59/$AD59*$X59),2),0)","v":0},{"$f":"ROUND(SUM($EU59*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET59=FALSE,$EV59,ROUND(MAX(0,SUM(SUM($EN59:$ES59)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY59=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I59","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ59*Account!$AA$2),SUM($EZ59*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E59<>\"D-CARE\",Tenant!$F59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB59=FALSE,0,ROUND(SUM($AF59*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD59=FALSE,0,SUM($CF59*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA59>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF59=FALSE,0,SUM($CF59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA59>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH59=TRUE,$AA59>0),SUM($CF59*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ59=FALSE,0,ROUND(SUM($BZ59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ59=FALSE,0,ROUND(SUM($CA59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ59=FALSE,0,ROUND(SUM($CB59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ59=FALSE,0,ROUND(SUM($CC59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ59=FALSE,0,ROUND(SUM($CD59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ59=FALSE,0,ROUND(SUM($CE59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H59/$AD59*$AA59),2),0)","v":0},{"$f":"ROUND(SUM($FX59*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW59=FALSE,$FY59,ROUND(MAX(0,SUM(SUM($FQ59:$FV59)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB59=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I59","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC59*Account!$AA$2),SUM($GC59*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D59<=FctrChngDts!$B$14,$E59>FctrChngDts!$B$14),AND($D59<=FctrChngDts!$C$14,$E59>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE59=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH59:$GJ59))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO59,$DB59,$GH59:$GJ59))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG59,$GK59,$GN59,$DR59,$DT59,$DV59,$DX59),IF(Account!$Q$2=TRUE,SUM($GG59,$GL59,$GN59,$DR59,$DT59,$DV59,$DX59),SUM($GG59,$GK59,$GL59,$GM59,$GN59,$DR59,$DT59,$DV59,$DX59)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D59,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,8,FALSE)=TRUE,$GO59<0),0,SUM(SUM(SUM($GO59/$AD59*$GP59)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,8,FALSE)=TRUE,$GO59<0),0,SUM(SUM(SUM($GO59/$AD59*$GQ59)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG59,$CO59,$DB59,$GM59)/$AD59)*$X59*FctrChngDts!$B$15),SUM(SUM(SUM($DG59,$CO59,$DB59,$GH59:$GJ59)/$AD59)*$X59*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG59,$CO59,$DB59,$GM59)/$AD59)*$AA59*FctrChngDts!$B$15),SUM(SUM(SUM($DG59,$CO59,$DB59,$GH59:$GJ59)/$AD59)*$AA59*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E59),$AD59,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D59,FctrChngDts!$C$17<=$E59),_xlfn.DAYS($D59,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E59),$AD59,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D59,FctrChngDts!$C$19<=$E59),_xlfn.DAYS($D59,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY59*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY59*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ59*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ59*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D59,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF59*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG59*Account!$AA$2)),2)","v":0}]
[59,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G60),0,IF($F60<=$G60,SUM($G60-$F60),IF($F60>$G60,SUM((Account!$L$2-$F60)+$G60+1))))","v":0},{"$f":"IF(AND($D60>=FctrChngDts!$C$2,$D60<=FctrChngDts!$D$2),$D60,\"\")","v":""},{"$f":"IF($I60=\"\",\"\",IF($E60<=FctrChngDts!$D$2,$E60,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D60<FctrChngDts!$E$2,$E60<FctrChngDts!$E$2),AND($D60>=FctrChngDts!$F$2,$E60>=FctrChngDts!$F$2)),\"\",IF(AND($D60>=FctrChngDts!$E$2,$D60<=FctrChngDts!$F$2),$D60,FctrChngDts!$E$2))","v":""},{"$f":"IF($K60=\"\",\"\",IF(AND($J60=$K60,$E60>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K60=$J60,$E60,IF(AND($E60>=FctrChngDts!$E$2,$E60<=FctrChngDts!$F$2),$E60,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D60<DATE(YEAR(Account!$J$2),6,1),$D60>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I60<FctrChngDts!$A$2,$J60<FctrChngDts!$A$2),AND($I60>=FctrChngDts!$B$2,$J60>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I60<FctrChngDts!$A$2,$J60>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I60>=FctrChngDts!$A$2,$J60<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I60<FctrChngDts!$B$2,$J60>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K60<FctrChngDts!$A$2,$L60<FctrChngDts!$A$2),AND($K60>=FctrChngDts!$B$2,$L60>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K60<FctrChngDts!$A$2,$L60>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K60>=FctrChngDts!$A$2,$L60<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K60<FctrChngDts!$B$2,$L60>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I60=\"\",$J60=0),0,IF(AND($N60=TRUE,$I60<>0),SUM($J60-$I60+1),IF($O60=TRUE,SUM(FctrChngDts!$A$2-$I60),IF($P60=TRUE,0,IF($Q60=TRUE,SUM($J60-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I60=\"\",$J60=0),0,IF($N60=TRUE,0,IF($O60=TRUE,SUM($J60-FctrChngDts!$A$2+1),IF(AND($P60=TRUE,$I60<>0),SUM($J60-$I60+1),IF($Q60=TRUE,SUM(FctrChngDts!$B$2-$I60),0)))))","v":0},0,{"$f":"IF(OR($K60=\"\",$L60=0),0,IF(AND($R60=TRUE,$K60<>0),SUM($L60-$K60+1),IF($S60=TRUE,SUM(FctrChngDts!$A$2-$K60),IF($T60=TRUE,0,IF($U60=TRUE,SUM($L60-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K60=\"\",$L60=0),0,IF($R60=TRUE,0,IF($S60=TRUE,SUM($L60-FctrChngDts!$A$2+1),IF(AND($T60=TRUE,$K60<>0),SUM($L60-$K60+1),IF($U60=TRUE,SUM(FctrChngDts!$B$2-$K60),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A60,Tenant!$A60:$J559,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR60=FALSE,VLOOKUP($AQ60,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ60,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR60=FALSE,VLOOKUP($AQ60,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ60,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR60=FALSE,VLOOKUP($AQ60,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ60,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR60=FALSE,VLOOKUP($AQ60,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ60,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A60,Tenant!$A60:$J559,6,FALSE)","v":0},{"$f":"VLOOKUP($A60,Tenant!$A60:$J559,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG60=FALSE,0,IF($DQ60=TRUE,SUM($BS60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS60*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DQ60=TRUE,SUM($BT60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT60*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DQ60=TRUE,SUM($BU60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU60*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DQ60=TRUE,SUM($BV60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DQ60=TRUE,SUM($BW60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW60*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DQ60=TRUE,SUM($BX60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX60*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN60=FALSE,0,ROUND(SUM($BY60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP60=FALSE,0,ROUND(SUM($X60*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY60=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X60),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X60)),2)","v":0},0,false,{"$f":"ROUND(IF($CT60=FALSE,0,IF($DU60=TRUE,SUM($BZ60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ60*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT60=FALSE,0,IF($DU60=TRUE,SUM($CA60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA60*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT60=FALSE,0,IF($DU60=TRUE,SUM($CB60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB60*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT60=FALSE,0,IF($DU60=TRUE,SUM($CC60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC60*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT60=FALSE,0,IF($DU60=TRUE,SUM($CD60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD60*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT60=FALSE,0,IF($DU60=TRUE,SUM($CE60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE60*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA60=FALSE,0,ROUND(SUM($CF60*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC60=FALSE,0,ROUND(SUM($AA60*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY60=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA60),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA60)),2)","v":0},0,0,{"$f":"SUM($DG60*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG60*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH60,IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI60,$DG60))","v":0},0,false,0,false,0,{"$f":"IF(AND($X60>0,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ60=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH60:$CM60,$CQ60,$DZ60,$EF60,$EN60:$ES60)-SUM($BY60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH60:$CM60,$CQ60,$DZ60,$EF60,$EH60:$EM60)-SUM($BY60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X60>0,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS60=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH60:$CM60,$CO60,$CQ60,$CU60:$CZ60,$DB60,$DD60,$DZ60,$EB60,$ED60,$EF60,$EN60:$ES60,$FC60,$FE60,$FG60,$FI60,$FQ60:$FV60)/$AD60*$X60)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH60:$CM60,$CO60,$CQ60,$CU60:$CZ60,$DB60,$DD60,$DZ60,$EB60,$ED60,$EF60,$EH60:$EM60,$FC60,$FE60,$FG60,$FI60,$FK60:$FP60)/$AD60*$X60)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA60>0,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU60=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU60:$CZ60,$DD60,$DZ60,$FI60,$FQ60:$FV60)-SUM($CF60*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU60:$CZ60,$DD60,$DZ60,$FI60,$FK60:$FP60)-SUM($CF60*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA60>0,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW60=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH60:$CM60,$CO60,$CQ60,$CU60:$CZ60,$DB60,$DD60,$DZ60,$EB60,$ED60,$EF60,$EN60:$ES60,$FC60,$FE60,$FG60,$FI60,$FQ60:$FV60)/$AD60*$AA60)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH60:$CM60,$CO60,$CQ60,$CU60:$CZ60,$DB60,$DD60,$DZ60,$EB60,$ED60,$EF60,$EH60:$EM60,$FC60,$FE60,$FG60,$FI60,$FK60:$FP60)/$AD60*$AA60)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E60<>\"D-CARE\",Tenant!$F60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY60=FALSE,0,ROUND(SUM($AE60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA60=FALSE,0,SUM($BY60*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X60>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC60=FALSE,0,SUM($BY60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X60>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE60=TRUE,$X60>0),SUM($BY60*Account!$T$2),0)","v":0},{"$f":"IF(AND($X60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG60=FALSE,0,ROUND(SUM($BS60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG60=FALSE,0,ROUND(SUM($BT60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG60=FALSE,0,ROUND(SUM($BU60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG60=FALSE,0,ROUND(SUM($BV60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG60=FALSE,0,ROUND(SUM($BW60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG60=FALSE,0,ROUND(SUM($BX60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H60/$AD60*$X60),2),0)","v":0},{"$f":"ROUND(SUM($EU60*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET60=FALSE,$EV60,ROUND(MAX(0,SUM(SUM($EN60:$ES60)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY60=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I60","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ60*Account!$AA$2),SUM($EZ60*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E60<>\"D-CARE\",Tenant!$F60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB60=FALSE,0,ROUND(SUM($AF60*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD60=FALSE,0,SUM($CF60*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA60>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF60=FALSE,0,SUM($CF60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA60>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH60=TRUE,$AA60>0),SUM($CF60*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ60=FALSE,0,ROUND(SUM($BZ60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ60=FALSE,0,ROUND(SUM($CA60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ60=FALSE,0,ROUND(SUM($CB60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ60=FALSE,0,ROUND(SUM($CC60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ60=FALSE,0,ROUND(SUM($CD60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ60=FALSE,0,ROUND(SUM($CE60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H60/$AD60*$AA60),2),0)","v":0},{"$f":"ROUND(SUM($FX60*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW60=FALSE,$FY60,ROUND(MAX(0,SUM(SUM($FQ60:$FV60)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB60=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I60","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC60*Account!$AA$2),SUM($GC60*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D60<=FctrChngDts!$B$14,$E60>FctrChngDts!$B$14),AND($D60<=FctrChngDts!$C$14,$E60>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE60=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH60:$GJ60))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO60,$DB60,$GH60:$GJ60))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG60,$GK60,$GN60,$DR60,$DT60,$DV60,$DX60),IF(Account!$Q$2=TRUE,SUM($GG60,$GL60,$GN60,$DR60,$DT60,$DV60,$DX60),SUM($GG60,$GK60,$GL60,$GM60,$GN60,$DR60,$DT60,$DV60,$DX60)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D60,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,8,FALSE)=TRUE,$GO60<0),0,SUM(SUM(SUM($GO60/$AD60*$GP60)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,8,FALSE)=TRUE,$GO60<0),0,SUM(SUM(SUM($GO60/$AD60*$GQ60)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG60,$CO60,$DB60,$GM60)/$AD60)*$X60*FctrChngDts!$B$15),SUM(SUM(SUM($DG60,$CO60,$DB60,$GH60:$GJ60)/$AD60)*$X60*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG60,$CO60,$DB60,$GM60)/$AD60)*$AA60*FctrChngDts!$B$15),SUM(SUM(SUM($DG60,$CO60,$DB60,$GH60:$GJ60)/$AD60)*$AA60*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E60),$AD60,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D60,FctrChngDts!$C$17<=$E60),_xlfn.DAYS($D60,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E60),$AD60,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D60,FctrChngDts!$C$19<=$E60),_xlfn.DAYS($D60,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY60*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY60*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ60*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ60*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D60,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF60*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG60*Account!$AA$2)),2)","v":0}]
[60,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G61),0,IF($F61<=$G61,SUM($G61-$F61),IF($F61>$G61,SUM((Account!$L$2-$F61)+$G61+1))))","v":0},{"$f":"IF(AND($D61>=FctrChngDts!$C$2,$D61<=FctrChngDts!$D$2),$D61,\"\")","v":""},{"$f":"IF($I61=\"\",\"\",IF($E61<=FctrChngDts!$D$2,$E61,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D61<FctrChngDts!$E$2,$E61<FctrChngDts!$E$2),AND($D61>=FctrChngDts!$F$2,$E61>=FctrChngDts!$F$2)),\"\",IF(AND($D61>=FctrChngDts!$E$2,$D61<=FctrChngDts!$F$2),$D61,FctrChngDts!$E$2))","v":""},{"$f":"IF($K61=\"\",\"\",IF(AND($J61=$K61,$E61>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K61=$J61,$E61,IF(AND($E61>=FctrChngDts!$E$2,$E61<=FctrChngDts!$F$2),$E61,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D61<DATE(YEAR(Account!$J$2),6,1),$D61>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I61<FctrChngDts!$A$2,$J61<FctrChngDts!$A$2),AND($I61>=FctrChngDts!$B$2,$J61>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I61<FctrChngDts!$A$2,$J61>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I61>=FctrChngDts!$A$2,$J61<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I61<FctrChngDts!$B$2,$J61>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K61<FctrChngDts!$A$2,$L61<FctrChngDts!$A$2),AND($K61>=FctrChngDts!$B$2,$L61>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K61<FctrChngDts!$A$2,$L61>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K61>=FctrChngDts!$A$2,$L61<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K61<FctrChngDts!$B$2,$L61>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I61=\"\",$J61=0),0,IF(AND($N61=TRUE,$I61<>0),SUM($J61-$I61+1),IF($O61=TRUE,SUM(FctrChngDts!$A$2-$I61),IF($P61=TRUE,0,IF($Q61=TRUE,SUM($J61-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I61=\"\",$J61=0),0,IF($N61=TRUE,0,IF($O61=TRUE,SUM($J61-FctrChngDts!$A$2+1),IF(AND($P61=TRUE,$I61<>0),SUM($J61-$I61+1),IF($Q61=TRUE,SUM(FctrChngDts!$B$2-$I61),0)))))","v":0},0,{"$f":"IF(OR($K61=\"\",$L61=0),0,IF(AND($R61=TRUE,$K61<>0),SUM($L61-$K61+1),IF($S61=TRUE,SUM(FctrChngDts!$A$2-$K61),IF($T61=TRUE,0,IF($U61=TRUE,SUM($L61-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K61=\"\",$L61=0),0,IF($R61=TRUE,0,IF($S61=TRUE,SUM($L61-FctrChngDts!$A$2+1),IF(AND($T61=TRUE,$K61<>0),SUM($L61-$K61+1),IF($U61=TRUE,SUM(FctrChngDts!$B$2-$K61),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A61,Tenant!$A61:$J560,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR61=FALSE,VLOOKUP($AQ61,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ61,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR61=FALSE,VLOOKUP($AQ61,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ61,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR61=FALSE,VLOOKUP($AQ61,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ61,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR61=FALSE,VLOOKUP($AQ61,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ61,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A61,Tenant!$A61:$J560,6,FALSE)","v":0},{"$f":"VLOOKUP($A61,Tenant!$A61:$J560,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG61=FALSE,0,IF($DQ61=TRUE,SUM($BS61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS61*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DQ61=TRUE,SUM($BT61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT61*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DQ61=TRUE,SUM($BU61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU61*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DQ61=TRUE,SUM($BV61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DQ61=TRUE,SUM($BW61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW61*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DQ61=TRUE,SUM($BX61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX61*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN61=FALSE,0,ROUND(SUM($BY61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP61=FALSE,0,ROUND(SUM($X61*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY61=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X61),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X61)),2)","v":0},0,false,{"$f":"ROUND(IF($CT61=FALSE,0,IF($DU61=TRUE,SUM($BZ61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ61*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT61=FALSE,0,IF($DU61=TRUE,SUM($CA61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA61*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT61=FALSE,0,IF($DU61=TRUE,SUM($CB61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB61*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT61=FALSE,0,IF($DU61=TRUE,SUM($CC61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC61*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT61=FALSE,0,IF($DU61=TRUE,SUM($CD61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD61*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT61=FALSE,0,IF($DU61=TRUE,SUM($CE61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE61*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA61=FALSE,0,ROUND(SUM($CF61*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC61=FALSE,0,ROUND(SUM($AA61*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY61=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA61),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA61)),2)","v":0},0,0,{"$f":"SUM($DG61*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG61*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH61,IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI61,$DG61))","v":0},0,false,0,false,0,{"$f":"IF(AND($X61>0,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ61=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH61:$CM61,$CQ61,$DZ61,$EF61,$EN61:$ES61)-SUM($BY61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH61:$CM61,$CQ61,$DZ61,$EF61,$EH61:$EM61)-SUM($BY61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X61>0,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS61=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH61:$CM61,$CO61,$CQ61,$CU61:$CZ61,$DB61,$DD61,$DZ61,$EB61,$ED61,$EF61,$EN61:$ES61,$FC61,$FE61,$FG61,$FI61,$FQ61:$FV61)/$AD61*$X61)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH61:$CM61,$CO61,$CQ61,$CU61:$CZ61,$DB61,$DD61,$DZ61,$EB61,$ED61,$EF61,$EH61:$EM61,$FC61,$FE61,$FG61,$FI61,$FK61:$FP61)/$AD61*$X61)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA61>0,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU61=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU61:$CZ61,$DD61,$DZ61,$FI61,$FQ61:$FV61)-SUM($CF61*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU61:$CZ61,$DD61,$DZ61,$FI61,$FK61:$FP61)-SUM($CF61*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA61>0,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW61=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH61:$CM61,$CO61,$CQ61,$CU61:$CZ61,$DB61,$DD61,$DZ61,$EB61,$ED61,$EF61,$EN61:$ES61,$FC61,$FE61,$FG61,$FI61,$FQ61:$FV61)/$AD61*$AA61)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH61:$CM61,$CO61,$CQ61,$CU61:$CZ61,$DB61,$DD61,$DZ61,$EB61,$ED61,$EF61,$EH61:$EM61,$FC61,$FE61,$FG61,$FI61,$FK61:$FP61)/$AD61*$AA61)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E61<>\"D-CARE\",Tenant!$F61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY61=FALSE,0,ROUND(SUM($AE61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA61=FALSE,0,SUM($BY61*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X61>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC61=FALSE,0,SUM($BY61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X61>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE61=TRUE,$X61>0),SUM($BY61*Account!$T$2),0)","v":0},{"$f":"IF(AND($X61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG61=FALSE,0,ROUND(SUM($BS61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG61=FALSE,0,ROUND(SUM($BT61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG61=FALSE,0,ROUND(SUM($BU61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG61=FALSE,0,ROUND(SUM($BV61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG61=FALSE,0,ROUND(SUM($BW61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG61=FALSE,0,ROUND(SUM($BX61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H61/$AD61*$X61),2),0)","v":0},{"$f":"ROUND(SUM($EU61*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET61=FALSE,$EV61,ROUND(MAX(0,SUM(SUM($EN61:$ES61)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY61=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I61","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ61*Account!$AA$2),SUM($EZ61*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E61<>\"D-CARE\",Tenant!$F61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB61=FALSE,0,ROUND(SUM($AF61*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD61=FALSE,0,SUM($CF61*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA61>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF61=FALSE,0,SUM($CF61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA61>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH61=TRUE,$AA61>0),SUM($CF61*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ61=FALSE,0,ROUND(SUM($BZ61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ61=FALSE,0,ROUND(SUM($CA61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ61=FALSE,0,ROUND(SUM($CB61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ61=FALSE,0,ROUND(SUM($CC61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ61=FALSE,0,ROUND(SUM($CD61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ61=FALSE,0,ROUND(SUM($CE61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H61/$AD61*$AA61),2),0)","v":0},{"$f":"ROUND(SUM($FX61*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW61=FALSE,$FY61,ROUND(MAX(0,SUM(SUM($FQ61:$FV61)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB61=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I61","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC61*Account!$AA$2),SUM($GC61*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D61<=FctrChngDts!$B$14,$E61>FctrChngDts!$B$14),AND($D61<=FctrChngDts!$C$14,$E61>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE61=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH61:$GJ61))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO61,$DB61,$GH61:$GJ61))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG61,$GK61,$GN61,$DR61,$DT61,$DV61,$DX61),IF(Account!$Q$2=TRUE,SUM($GG61,$GL61,$GN61,$DR61,$DT61,$DV61,$DX61),SUM($GG61,$GK61,$GL61,$GM61,$GN61,$DR61,$DT61,$DV61,$DX61)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D61,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,8,FALSE)=TRUE,$GO61<0),0,SUM(SUM(SUM($GO61/$AD61*$GP61)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,8,FALSE)=TRUE,$GO61<0),0,SUM(SUM(SUM($GO61/$AD61*$GQ61)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG61,$CO61,$DB61,$GM61)/$AD61)*$X61*FctrChngDts!$B$15),SUM(SUM(SUM($DG61,$CO61,$DB61,$GH61:$GJ61)/$AD61)*$X61*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG61,$CO61,$DB61,$GM61)/$AD61)*$AA61*FctrChngDts!$B$15),SUM(SUM(SUM($DG61,$CO61,$DB61,$GH61:$GJ61)/$AD61)*$AA61*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E61),$AD61,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D61,FctrChngDts!$C$17<=$E61),_xlfn.DAYS($D61,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E61),$AD61,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D61,FctrChngDts!$C$19<=$E61),_xlfn.DAYS($D61,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY61*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY61*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ61*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ61*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D61,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF61*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG61*Account!$AA$2)),2)","v":0}]
[61,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G62),0,IF($F62<=$G62,SUM($G62-$F62),IF($F62>$G62,SUM((Account!$L$2-$F62)+$G62+1))))","v":0},{"$f":"IF(AND($D62>=FctrChngDts!$C$2,$D62<=FctrChngDts!$D$2),$D62,\"\")","v":""},{"$f":"IF($I62=\"\",\"\",IF($E62<=FctrChngDts!$D$2,$E62,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D62<FctrChngDts!$E$2,$E62<FctrChngDts!$E$2),AND($D62>=FctrChngDts!$F$2,$E62>=FctrChngDts!$F$2)),\"\",IF(AND($D62>=FctrChngDts!$E$2,$D62<=FctrChngDts!$F$2),$D62,FctrChngDts!$E$2))","v":""},{"$f":"IF($K62=\"\",\"\",IF(AND($J62=$K62,$E62>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K62=$J62,$E62,IF(AND($E62>=FctrChngDts!$E$2,$E62<=FctrChngDts!$F$2),$E62,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D62<DATE(YEAR(Account!$J$2),6,1),$D62>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I62<FctrChngDts!$A$2,$J62<FctrChngDts!$A$2),AND($I62>=FctrChngDts!$B$2,$J62>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I62<FctrChngDts!$A$2,$J62>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I62>=FctrChngDts!$A$2,$J62<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I62<FctrChngDts!$B$2,$J62>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K62<FctrChngDts!$A$2,$L62<FctrChngDts!$A$2),AND($K62>=FctrChngDts!$B$2,$L62>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K62<FctrChngDts!$A$2,$L62>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K62>=FctrChngDts!$A$2,$L62<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K62<FctrChngDts!$B$2,$L62>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I62=\"\",$J62=0),0,IF(AND($N62=TRUE,$I62<>0),SUM($J62-$I62+1),IF($O62=TRUE,SUM(FctrChngDts!$A$2-$I62),IF($P62=TRUE,0,IF($Q62=TRUE,SUM($J62-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I62=\"\",$J62=0),0,IF($N62=TRUE,0,IF($O62=TRUE,SUM($J62-FctrChngDts!$A$2+1),IF(AND($P62=TRUE,$I62<>0),SUM($J62-$I62+1),IF($Q62=TRUE,SUM(FctrChngDts!$B$2-$I62),0)))))","v":0},0,{"$f":"IF(OR($K62=\"\",$L62=0),0,IF(AND($R62=TRUE,$K62<>0),SUM($L62-$K62+1),IF($S62=TRUE,SUM(FctrChngDts!$A$2-$K62),IF($T62=TRUE,0,IF($U62=TRUE,SUM($L62-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K62=\"\",$L62=0),0,IF($R62=TRUE,0,IF($S62=TRUE,SUM($L62-FctrChngDts!$A$2+1),IF(AND($T62=TRUE,$K62<>0),SUM($L62-$K62+1),IF($U62=TRUE,SUM(FctrChngDts!$B$2-$K62),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A62,Tenant!$A62:$J561,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR62=FALSE,VLOOKUP($AQ62,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ62,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR62=FALSE,VLOOKUP($AQ62,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ62,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR62=FALSE,VLOOKUP($AQ62,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ62,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR62=FALSE,VLOOKUP($AQ62,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ62,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A62,Tenant!$A62:$J561,6,FALSE)","v":0},{"$f":"VLOOKUP($A62,Tenant!$A62:$J561,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG62=FALSE,0,IF($DQ62=TRUE,SUM($BS62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS62*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DQ62=TRUE,SUM($BT62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT62*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DQ62=TRUE,SUM($BU62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU62*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DQ62=TRUE,SUM($BV62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DQ62=TRUE,SUM($BW62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW62*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DQ62=TRUE,SUM($BX62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX62*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN62=FALSE,0,ROUND(SUM($BY62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP62=FALSE,0,ROUND(SUM($X62*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY62=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X62),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X62)),2)","v":0},0,false,{"$f":"ROUND(IF($CT62=FALSE,0,IF($DU62=TRUE,SUM($BZ62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ62*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT62=FALSE,0,IF($DU62=TRUE,SUM($CA62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA62*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT62=FALSE,0,IF($DU62=TRUE,SUM($CB62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB62*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT62=FALSE,0,IF($DU62=TRUE,SUM($CC62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC62*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT62=FALSE,0,IF($DU62=TRUE,SUM($CD62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD62*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT62=FALSE,0,IF($DU62=TRUE,SUM($CE62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE62*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA62=FALSE,0,ROUND(SUM($CF62*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC62=FALSE,0,ROUND(SUM($AA62*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY62=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA62),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA62)),2)","v":0},0,0,{"$f":"SUM($DG62*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG62*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH62,IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI62,$DG62))","v":0},0,false,0,false,0,{"$f":"IF(AND($X62>0,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ62=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH62:$CM62,$CQ62,$DZ62,$EF62,$EN62:$ES62)-SUM($BY62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH62:$CM62,$CQ62,$DZ62,$EF62,$EH62:$EM62)-SUM($BY62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X62>0,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS62=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH62:$CM62,$CO62,$CQ62,$CU62:$CZ62,$DB62,$DD62,$DZ62,$EB62,$ED62,$EF62,$EN62:$ES62,$FC62,$FE62,$FG62,$FI62,$FQ62:$FV62)/$AD62*$X62)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH62:$CM62,$CO62,$CQ62,$CU62:$CZ62,$DB62,$DD62,$DZ62,$EB62,$ED62,$EF62,$EH62:$EM62,$FC62,$FE62,$FG62,$FI62,$FK62:$FP62)/$AD62*$X62)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA62>0,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU62=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU62:$CZ62,$DD62,$DZ62,$FI62,$FQ62:$FV62)-SUM($CF62*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU62:$CZ62,$DD62,$DZ62,$FI62,$FK62:$FP62)-SUM($CF62*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA62>0,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW62=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH62:$CM62,$CO62,$CQ62,$CU62:$CZ62,$DB62,$DD62,$DZ62,$EB62,$ED62,$EF62,$EN62:$ES62,$FC62,$FE62,$FG62,$FI62,$FQ62:$FV62)/$AD62*$AA62)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH62:$CM62,$CO62,$CQ62,$CU62:$CZ62,$DB62,$DD62,$DZ62,$EB62,$ED62,$EF62,$EH62:$EM62,$FC62,$FE62,$FG62,$FI62,$FK62:$FP62)/$AD62*$AA62)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E62<>\"D-CARE\",Tenant!$F62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY62=FALSE,0,ROUND(SUM($AE62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA62=FALSE,0,SUM($BY62*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X62>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC62=FALSE,0,SUM($BY62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X62>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE62=TRUE,$X62>0),SUM($BY62*Account!$T$2),0)","v":0},{"$f":"IF(AND($X62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG62=FALSE,0,ROUND(SUM($BS62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG62=FALSE,0,ROUND(SUM($BT62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG62=FALSE,0,ROUND(SUM($BU62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG62=FALSE,0,ROUND(SUM($BV62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG62=FALSE,0,ROUND(SUM($BW62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG62=FALSE,0,ROUND(SUM($BX62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H62/$AD62*$X62),2),0)","v":0},{"$f":"ROUND(SUM($EU62*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET62=FALSE,$EV62,ROUND(MAX(0,SUM(SUM($EN62:$ES62)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY62=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I62","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ62*Account!$AA$2),SUM($EZ62*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E62<>\"D-CARE\",Tenant!$F62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB62=FALSE,0,ROUND(SUM($AF62*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD62=FALSE,0,SUM($CF62*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA62>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF62=FALSE,0,SUM($CF62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA62>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH62=TRUE,$AA62>0),SUM($CF62*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ62=FALSE,0,ROUND(SUM($BZ62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ62=FALSE,0,ROUND(SUM($CA62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ62=FALSE,0,ROUND(SUM($CB62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ62=FALSE,0,ROUND(SUM($CC62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ62=FALSE,0,ROUND(SUM($CD62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ62=FALSE,0,ROUND(SUM($CE62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H62/$AD62*$AA62),2),0)","v":0},{"$f":"ROUND(SUM($FX62*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW62=FALSE,$FY62,ROUND(MAX(0,SUM(SUM($FQ62:$FV62)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB62=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I62","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC62*Account!$AA$2),SUM($GC62*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D62<=FctrChngDts!$B$14,$E62>FctrChngDts!$B$14),AND($D62<=FctrChngDts!$C$14,$E62>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE62=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH62:$GJ62))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO62,$DB62,$GH62:$GJ62))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG62,$GK62,$GN62,$DR62,$DT62,$DV62,$DX62),IF(Account!$Q$2=TRUE,SUM($GG62,$GL62,$GN62,$DR62,$DT62,$DV62,$DX62),SUM($GG62,$GK62,$GL62,$GM62,$GN62,$DR62,$DT62,$DV62,$DX62)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D62,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,8,FALSE)=TRUE,$GO62<0),0,SUM(SUM(SUM($GO62/$AD62*$GP62)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,8,FALSE)=TRUE,$GO62<0),0,SUM(SUM(SUM($GO62/$AD62*$GQ62)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG62,$CO62,$DB62,$GM62)/$AD62)*$X62*FctrChngDts!$B$15),SUM(SUM(SUM($DG62,$CO62,$DB62,$GH62:$GJ62)/$AD62)*$X62*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG62,$CO62,$DB62,$GM62)/$AD62)*$AA62*FctrChngDts!$B$15),SUM(SUM(SUM($DG62,$CO62,$DB62,$GH62:$GJ62)/$AD62)*$AA62*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E62),$AD62,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D62,FctrChngDts!$C$17<=$E62),_xlfn.DAYS($D62,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E62),$AD62,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D62,FctrChngDts!$C$19<=$E62),_xlfn.DAYS($D62,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY62*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY62*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ62*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ62*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D62,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF62*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG62*Account!$AA$2)),2)","v":0}]
[62,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G63),0,IF($F63<=$G63,SUM($G63-$F63),IF($F63>$G63,SUM((Account!$L$2-$F63)+$G63+1))))","v":0},{"$f":"IF(AND($D63>=FctrChngDts!$C$2,$D63<=FctrChngDts!$D$2),$D63,\"\")","v":""},{"$f":"IF($I63=\"\",\"\",IF($E63<=FctrChngDts!$D$2,$E63,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D63<FctrChngDts!$E$2,$E63<FctrChngDts!$E$2),AND($D63>=FctrChngDts!$F$2,$E63>=FctrChngDts!$F$2)),\"\",IF(AND($D63>=FctrChngDts!$E$2,$D63<=FctrChngDts!$F$2),$D63,FctrChngDts!$E$2))","v":""},{"$f":"IF($K63=\"\",\"\",IF(AND($J63=$K63,$E63>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K63=$J63,$E63,IF(AND($E63>=FctrChngDts!$E$2,$E63<=FctrChngDts!$F$2),$E63,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D63<DATE(YEAR(Account!$J$2),6,1),$D63>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I63<FctrChngDts!$A$2,$J63<FctrChngDts!$A$2),AND($I63>=FctrChngDts!$B$2,$J63>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I63<FctrChngDts!$A$2,$J63>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I63>=FctrChngDts!$A$2,$J63<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I63<FctrChngDts!$B$2,$J63>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K63<FctrChngDts!$A$2,$L63<FctrChngDts!$A$2),AND($K63>=FctrChngDts!$B$2,$L63>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K63<FctrChngDts!$A$2,$L63>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K63>=FctrChngDts!$A$2,$L63<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K63<FctrChngDts!$B$2,$L63>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I63=\"\",$J63=0),0,IF(AND($N63=TRUE,$I63<>0),SUM($J63-$I63+1),IF($O63=TRUE,SUM(FctrChngDts!$A$2-$I63),IF($P63=TRUE,0,IF($Q63=TRUE,SUM($J63-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I63=\"\",$J63=0),0,IF($N63=TRUE,0,IF($O63=TRUE,SUM($J63-FctrChngDts!$A$2+1),IF(AND($P63=TRUE,$I63<>0),SUM($J63-$I63+1),IF($Q63=TRUE,SUM(FctrChngDts!$B$2-$I63),0)))))","v":0},0,{"$f":"IF(OR($K63=\"\",$L63=0),0,IF(AND($R63=TRUE,$K63<>0),SUM($L63-$K63+1),IF($S63=TRUE,SUM(FctrChngDts!$A$2-$K63),IF($T63=TRUE,0,IF($U63=TRUE,SUM($L63-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K63=\"\",$L63=0),0,IF($R63=TRUE,0,IF($S63=TRUE,SUM($L63-FctrChngDts!$A$2+1),IF(AND($T63=TRUE,$K63<>0),SUM($L63-$K63+1),IF($U63=TRUE,SUM(FctrChngDts!$B$2-$K63),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A63,Tenant!$A63:$J562,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR63=FALSE,VLOOKUP($AQ63,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ63,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR63=FALSE,VLOOKUP($AQ63,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ63,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR63=FALSE,VLOOKUP($AQ63,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ63,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR63=FALSE,VLOOKUP($AQ63,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ63,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A63,Tenant!$A63:$J562,6,FALSE)","v":0},{"$f":"VLOOKUP($A63,Tenant!$A63:$J562,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG63=FALSE,0,IF($DQ63=TRUE,SUM($BS63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS63*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DQ63=TRUE,SUM($BT63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT63*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DQ63=TRUE,SUM($BU63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU63*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DQ63=TRUE,SUM($BV63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DQ63=TRUE,SUM($BW63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW63*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DQ63=TRUE,SUM($BX63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX63*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN63=FALSE,0,ROUND(SUM($BY63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP63=FALSE,0,ROUND(SUM($X63*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY63=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X63),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X63)),2)","v":0},0,false,{"$f":"ROUND(IF($CT63=FALSE,0,IF($DU63=TRUE,SUM($BZ63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ63*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT63=FALSE,0,IF($DU63=TRUE,SUM($CA63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA63*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT63=FALSE,0,IF($DU63=TRUE,SUM($CB63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB63*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT63=FALSE,0,IF($DU63=TRUE,SUM($CC63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC63*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT63=FALSE,0,IF($DU63=TRUE,SUM($CD63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD63*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT63=FALSE,0,IF($DU63=TRUE,SUM($CE63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE63*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA63=FALSE,0,ROUND(SUM($CF63*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC63=FALSE,0,ROUND(SUM($AA63*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY63=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA63),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA63)),2)","v":0},0,0,{"$f":"SUM($DG63*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG63*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH63,IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI63,$DG63))","v":0},0,false,0,false,0,{"$f":"IF(AND($X63>0,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ63=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH63:$CM63,$CQ63,$DZ63,$EF63,$EN63:$ES63)-SUM($BY63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH63:$CM63,$CQ63,$DZ63,$EF63,$EH63:$EM63)-SUM($BY63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X63>0,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS63=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH63:$CM63,$CO63,$CQ63,$CU63:$CZ63,$DB63,$DD63,$DZ63,$EB63,$ED63,$EF63,$EN63:$ES63,$FC63,$FE63,$FG63,$FI63,$FQ63:$FV63)/$AD63*$X63)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH63:$CM63,$CO63,$CQ63,$CU63:$CZ63,$DB63,$DD63,$DZ63,$EB63,$ED63,$EF63,$EH63:$EM63,$FC63,$FE63,$FG63,$FI63,$FK63:$FP63)/$AD63*$X63)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA63>0,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU63=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU63:$CZ63,$DD63,$DZ63,$FI63,$FQ63:$FV63)-SUM($CF63*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU63:$CZ63,$DD63,$DZ63,$FI63,$FK63:$FP63)-SUM($CF63*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA63>0,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW63=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH63:$CM63,$CO63,$CQ63,$CU63:$CZ63,$DB63,$DD63,$DZ63,$EB63,$ED63,$EF63,$EN63:$ES63,$FC63,$FE63,$FG63,$FI63,$FQ63:$FV63)/$AD63*$AA63)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH63:$CM63,$CO63,$CQ63,$CU63:$CZ63,$DB63,$DD63,$DZ63,$EB63,$ED63,$EF63,$EH63:$EM63,$FC63,$FE63,$FG63,$FI63,$FK63:$FP63)/$AD63*$AA63)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E63<>\"D-CARE\",Tenant!$F63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY63=FALSE,0,ROUND(SUM($AE63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA63=FALSE,0,SUM($BY63*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X63>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC63=FALSE,0,SUM($BY63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X63>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE63=TRUE,$X63>0),SUM($BY63*Account!$T$2),0)","v":0},{"$f":"IF(AND($X63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG63=FALSE,0,ROUND(SUM($BS63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG63=FALSE,0,ROUND(SUM($BT63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG63=FALSE,0,ROUND(SUM($BU63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG63=FALSE,0,ROUND(SUM($BV63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG63=FALSE,0,ROUND(SUM($BW63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG63=FALSE,0,ROUND(SUM($BX63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H63/$AD63*$X63),2),0)","v":0},{"$f":"ROUND(SUM($EU63*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET63=FALSE,$EV63,ROUND(MAX(0,SUM(SUM($EN63:$ES63)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY63=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I63","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ63*Account!$AA$2),SUM($EZ63*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E63<>\"D-CARE\",Tenant!$F63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB63=FALSE,0,ROUND(SUM($AF63*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD63=FALSE,0,SUM($CF63*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA63>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF63=FALSE,0,SUM($CF63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA63>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH63=TRUE,$AA63>0),SUM($CF63*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ63=FALSE,0,ROUND(SUM($BZ63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ63=FALSE,0,ROUND(SUM($CA63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ63=FALSE,0,ROUND(SUM($CB63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ63=FALSE,0,ROUND(SUM($CC63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ63=FALSE,0,ROUND(SUM($CD63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ63=FALSE,0,ROUND(SUM($CE63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H63/$AD63*$AA63),2),0)","v":0},{"$f":"ROUND(SUM($FX63*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW63=FALSE,$FY63,ROUND(MAX(0,SUM(SUM($FQ63:$FV63)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB63=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I63","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC63*Account!$AA$2),SUM($GC63*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D63<=FctrChngDts!$B$14,$E63>FctrChngDts!$B$14),AND($D63<=FctrChngDts!$C$14,$E63>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE63=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH63:$GJ63))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO63,$DB63,$GH63:$GJ63))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG63,$GK63,$GN63,$DR63,$DT63,$DV63,$DX63),IF(Account!$Q$2=TRUE,SUM($GG63,$GL63,$GN63,$DR63,$DT63,$DV63,$DX63),SUM($GG63,$GK63,$GL63,$GM63,$GN63,$DR63,$DT63,$DV63,$DX63)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D63,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,8,FALSE)=TRUE,$GO63<0),0,SUM(SUM(SUM($GO63/$AD63*$GP63)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,8,FALSE)=TRUE,$GO63<0),0,SUM(SUM(SUM($GO63/$AD63*$GQ63)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG63,$CO63,$DB63,$GM63)/$AD63)*$X63*FctrChngDts!$B$15),SUM(SUM(SUM($DG63,$CO63,$DB63,$GH63:$GJ63)/$AD63)*$X63*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG63,$CO63,$DB63,$GM63)/$AD63)*$AA63*FctrChngDts!$B$15),SUM(SUM(SUM($DG63,$CO63,$DB63,$GH63:$GJ63)/$AD63)*$AA63*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E63),$AD63,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D63,FctrChngDts!$C$17<=$E63),_xlfn.DAYS($D63,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E63),$AD63,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D63,FctrChngDts!$C$19<=$E63),_xlfn.DAYS($D63,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY63*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY63*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ63*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ63*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D63,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF63*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG63*Account!$AA$2)),2)","v":0}]
[63,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G64),0,IF($F64<=$G64,SUM($G64-$F64),IF($F64>$G64,SUM((Account!$L$2-$F64)+$G64+1))))","v":0},{"$f":"IF(AND($D64>=FctrChngDts!$C$2,$D64<=FctrChngDts!$D$2),$D64,\"\")","v":""},{"$f":"IF($I64=\"\",\"\",IF($E64<=FctrChngDts!$D$2,$E64,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D64<FctrChngDts!$E$2,$E64<FctrChngDts!$E$2),AND($D64>=FctrChngDts!$F$2,$E64>=FctrChngDts!$F$2)),\"\",IF(AND($D64>=FctrChngDts!$E$2,$D64<=FctrChngDts!$F$2),$D64,FctrChngDts!$E$2))","v":""},{"$f":"IF($K64=\"\",\"\",IF(AND($J64=$K64,$E64>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K64=$J64,$E64,IF(AND($E64>=FctrChngDts!$E$2,$E64<=FctrChngDts!$F$2),$E64,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D64<DATE(YEAR(Account!$J$2),6,1),$D64>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I64<FctrChngDts!$A$2,$J64<FctrChngDts!$A$2),AND($I64>=FctrChngDts!$B$2,$J64>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I64<FctrChngDts!$A$2,$J64>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I64>=FctrChngDts!$A$2,$J64<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I64<FctrChngDts!$B$2,$J64>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K64<FctrChngDts!$A$2,$L64<FctrChngDts!$A$2),AND($K64>=FctrChngDts!$B$2,$L64>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K64<FctrChngDts!$A$2,$L64>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K64>=FctrChngDts!$A$2,$L64<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K64<FctrChngDts!$B$2,$L64>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I64=\"\",$J64=0),0,IF(AND($N64=TRUE,$I64<>0),SUM($J64-$I64+1),IF($O64=TRUE,SUM(FctrChngDts!$A$2-$I64),IF($P64=TRUE,0,IF($Q64=TRUE,SUM($J64-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I64=\"\",$J64=0),0,IF($N64=TRUE,0,IF($O64=TRUE,SUM($J64-FctrChngDts!$A$2+1),IF(AND($P64=TRUE,$I64<>0),SUM($J64-$I64+1),IF($Q64=TRUE,SUM(FctrChngDts!$B$2-$I64),0)))))","v":0},0,{"$f":"IF(OR($K64=\"\",$L64=0),0,IF(AND($R64=TRUE,$K64<>0),SUM($L64-$K64+1),IF($S64=TRUE,SUM(FctrChngDts!$A$2-$K64),IF($T64=TRUE,0,IF($U64=TRUE,SUM($L64-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K64=\"\",$L64=0),0,IF($R64=TRUE,0,IF($S64=TRUE,SUM($L64-FctrChngDts!$A$2+1),IF(AND($T64=TRUE,$K64<>0),SUM($L64-$K64+1),IF($U64=TRUE,SUM(FctrChngDts!$B$2-$K64),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A64,Tenant!$A64:$J563,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR64=FALSE,VLOOKUP($AQ64,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ64,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR64=FALSE,VLOOKUP($AQ64,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ64,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR64=FALSE,VLOOKUP($AQ64,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ64,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR64=FALSE,VLOOKUP($AQ64,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ64,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A64,Tenant!$A64:$J563,6,FALSE)","v":0},{"$f":"VLOOKUP($A64,Tenant!$A64:$J563,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG64=FALSE,0,IF($DQ64=TRUE,SUM($BS64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS64*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DQ64=TRUE,SUM($BT64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT64*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DQ64=TRUE,SUM($BU64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU64*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DQ64=TRUE,SUM($BV64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DQ64=TRUE,SUM($BW64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW64*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DQ64=TRUE,SUM($BX64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX64*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN64=FALSE,0,ROUND(SUM($BY64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP64=FALSE,0,ROUND(SUM($X64*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY64=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X64),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X64)),2)","v":0},0,false,{"$f":"ROUND(IF($CT64=FALSE,0,IF($DU64=TRUE,SUM($BZ64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ64*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT64=FALSE,0,IF($DU64=TRUE,SUM($CA64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA64*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT64=FALSE,0,IF($DU64=TRUE,SUM($CB64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB64*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT64=FALSE,0,IF($DU64=TRUE,SUM($CC64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC64*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT64=FALSE,0,IF($DU64=TRUE,SUM($CD64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD64*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT64=FALSE,0,IF($DU64=TRUE,SUM($CE64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE64*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA64=FALSE,0,ROUND(SUM($CF64*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC64=FALSE,0,ROUND(SUM($AA64*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY64=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA64),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA64)),2)","v":0},0,0,{"$f":"SUM($DG64*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG64*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH64,IF(VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI64,$DG64))","v":0},0,false,0,false,0,{"$f":"IF(AND($X64>0,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ64=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH64:$CM64,$CQ64,$DZ64,$EF64,$EN64:$ES64)-SUM($BY64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH64:$CM64,$CQ64,$DZ64,$EF64,$EH64:$EM64)-SUM($BY64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X64>0,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS64=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH64:$CM64,$CO64,$CQ64,$CU64:$CZ64,$DB64,$DD64,$DZ64,$EB64,$ED64,$EF64,$EN64:$ES64,$FC64,$FE64,$FG64,$FI64,$FQ64:$FV64)/$AD64*$X64)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH64:$CM64,$CO64,$CQ64,$CU64:$CZ64,$DB64,$DD64,$DZ64,$EB64,$ED64,$EF64,$EH64:$EM64,$FC64,$FE64,$FG64,$FI64,$FK64:$FP64)/$AD64*$X64)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA64>0,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU64=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU64:$CZ64,$DD64,$DZ64,$FI64,$FQ64:$FV64)-SUM($CF64*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU64:$CZ64,$DD64,$DZ64,$FI64,$FK64:$FP64)-SUM($CF64*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA64>0,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW64=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH64:$CM64,$CO64,$CQ64,$CU64:$CZ64,$DB64,$DD64,$DZ64,$EB64,$ED64,$EF64,$EN64:$ES64,$FC64,$FE64,$FG64,$FI64,$FQ64:$FV64)/$AD64*$AA64)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH64:$CM64,$CO64,$CQ64,$CU64:$CZ64,$DB64,$DD64,$DZ64,$EB64,$ED64,$EF64,$EH64:$EM64,$FC64,$FE64,$FG64,$FI64,$FK64:$FP64)/$AD64*$AA64)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X64>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E64<>\"D-CARE\",Tenant!$F64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY64=FALSE,0,ROUND(SUM($AE64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X64>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X64>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X64>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA64=FALSE,0,SUM($BY64*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X64>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC64=FALSE,0,SUM($BY64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X64>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE64=TRUE,$X64>0),SUM($BY64*Account!$T$2),0)","v":0},{"$f":"IF(AND($X64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG64=FALSE,0,ROUND(SUM($BS64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG64=FALSE,0,ROUND(SUM($BT64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG64=FALSE,0,ROUND(SUM($BU64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG64=FALSE,0,ROUND(SUM($BV64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG64=FALSE,0,ROUND(SUM($BW64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG64=FALSE,0,ROUND(SUM($BX64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H64/$AD64*$X64),2),0)","v":0},{"$f":"ROUND(SUM($EU64*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET64=FALSE,$EV64,ROUND(MAX(0,SUM(SUM($EN64:$ES64)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY64=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I64","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ64*Account!$AA$2),SUM($EZ64*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA64>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E64<>\"D-CARE\",Tenant!$F64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB64=FALSE,0,ROUND(SUM($AF64*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA64>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA64>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA64>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD64=FALSE,0,SUM($CF64*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA64>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF64=FALSE,0,SUM($CF64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA64>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH64=TRUE,$AA64>0),SUM($CF64*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ64=FALSE,0,ROUND(SUM($BZ64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ64=FALSE,0,ROUND(SUM($CA64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ64=FALSE,0,ROUND(SUM($CB64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ64=FALSE,0,ROUND(SUM($CC64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ64=FALSE,0,ROUND(SUM($CD64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ64=FALSE,0,ROUND(SUM($CE64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H64/$AD64*$AA64),2),0)","v":0},{"$f":"ROUND(SUM($FX64*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW64=FALSE,$FY64,ROUND(MAX(0,SUM(SUM($FQ64:$FV64)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB64=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I64","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC64*Account!$AA$2),SUM($GC64*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D64<=FctrChngDts!$B$14,$E64>FctrChngDts!$B$14),AND($D64<=FctrChngDts!$C$14,$E64>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE64=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH64:$GJ64))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO64,$DB64,$GH64:$GJ64))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG64,$GK64,$GN64,$DR64,$DT64,$DV64,$DX64),IF(Account!$Q$2=TRUE,SUM($GG64,$GL64,$GN64,$DR64,$DT64,$DV64,$DX64),SUM($GG64,$GK64,$GL64,$GM64,$GN64,$DR64,$DT64,$DV64,$DX64)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D64,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A64,Tenant!$A:$J,8,FALSE)=TRUE,$GO64<0),0,SUM(SUM(SUM($GO64/$AD64*$GP64)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A64,Tenant!$A:$J,8,FALSE)=TRUE,$GO64<0),0,SUM(SUM(SUM($GO64/$AD64*$GQ64)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG64,$CO64,$DB64,$GM64)/$AD64)*$X64*FctrChngDts!$B$15),SUM(SUM(SUM($DG64,$CO64,$DB64,$GH64:$GJ64)/$AD64)*$X64*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG64,$CO64,$DB64,$GM64)/$AD64)*$AA64*FctrChngDts!$B$15),SUM(SUM(SUM($DG64,$CO64,$DB64,$GH64:$GJ64)/$AD64)*$AA64*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E64),$AD64,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D64,FctrChngDts!$C$17<=$E64),_xlfn.DAYS($D64,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E64),$AD64,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D64,FctrChngDts!$C$19<=$E64),_xlfn.DAYS($D64,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY64*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY64*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ64*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ64*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D64,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A64,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF64*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A64,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG64*Account!$AA$2)),2)","v":0}]
[64,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G65),0,IF($F65<=$G65,SUM($G65-$F65),IF($F65>$G65,SUM((Account!$L$2-$F65)+$G65+1))))","v":0},{"$f":"IF(AND($D65>=FctrChngDts!$C$2,$D65<=FctrChngDts!$D$2),$D65,\"\")","v":""},{"$f":"IF($I65=\"\",\"\",IF($E65<=FctrChngDts!$D$2,$E65,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D65<FctrChngDts!$E$2,$E65<FctrChngDts!$E$2),AND($D65>=FctrChngDts!$F$2,$E65>=FctrChngDts!$F$2)),\"\",IF(AND($D65>=FctrChngDts!$E$2,$D65<=FctrChngDts!$F$2),$D65,FctrChngDts!$E$2))","v":""},{"$f":"IF($K65=\"\",\"\",IF(AND($J65=$K65,$E65>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K65=$J65,$E65,IF(AND($E65>=FctrChngDts!$E$2,$E65<=FctrChngDts!$F$2),$E65,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D65<DATE(YEAR(Account!$J$2),6,1),$D65>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I65<FctrChngDts!$A$2,$J65<FctrChngDts!$A$2),AND($I65>=FctrChngDts!$B$2,$J65>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I65<FctrChngDts!$A$2,$J65>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I65>=FctrChngDts!$A$2,$J65<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I65<FctrChngDts!$B$2,$J65>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K65<FctrChngDts!$A$2,$L65<FctrChngDts!$A$2),AND($K65>=FctrChngDts!$B$2,$L65>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K65<FctrChngDts!$A$2,$L65>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K65>=FctrChngDts!$A$2,$L65<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K65<FctrChngDts!$B$2,$L65>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I65=\"\",$J65=0),0,IF(AND($N65=TRUE,$I65<>0),SUM($J65-$I65+1),IF($O65=TRUE,SUM(FctrChngDts!$A$2-$I65),IF($P65=TRUE,0,IF($Q65=TRUE,SUM($J65-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I65=\"\",$J65=0),0,IF($N65=TRUE,0,IF($O65=TRUE,SUM($J65-FctrChngDts!$A$2+1),IF(AND($P65=TRUE,$I65<>0),SUM($J65-$I65+1),IF($Q65=TRUE,SUM(FctrChngDts!$B$2-$I65),0)))))","v":0},0,{"$f":"IF(OR($K65=\"\",$L65=0),0,IF(AND($R65=TRUE,$K65<>0),SUM($L65-$K65+1),IF($S65=TRUE,SUM(FctrChngDts!$A$2-$K65),IF($T65=TRUE,0,IF($U65=TRUE,SUM($L65-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K65=\"\",$L65=0),0,IF($R65=TRUE,0,IF($S65=TRUE,SUM($L65-FctrChngDts!$A$2+1),IF(AND($T65=TRUE,$K65<>0),SUM($L65-$K65+1),IF($U65=TRUE,SUM(FctrChngDts!$B$2-$K65),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A65,Tenant!$A65:$J564,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR65=FALSE,VLOOKUP($AQ65,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ65,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR65=FALSE,VLOOKUP($AQ65,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ65,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR65=FALSE,VLOOKUP($AQ65,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ65,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR65=FALSE,VLOOKUP($AQ65,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ65,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A65,Tenant!$A65:$J564,6,FALSE)","v":0},{"$f":"VLOOKUP($A65,Tenant!$A65:$J564,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG65=FALSE,0,IF($DQ65=TRUE,SUM($BS65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS65*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DQ65=TRUE,SUM($BT65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT65*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DQ65=TRUE,SUM($BU65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU65*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DQ65=TRUE,SUM($BV65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DQ65=TRUE,SUM($BW65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW65*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DQ65=TRUE,SUM($BX65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX65*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN65=FALSE,0,ROUND(SUM($BY65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP65=FALSE,0,ROUND(SUM($X65*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY65=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X65),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X65)),2)","v":0},0,false,{"$f":"ROUND(IF($CT65=FALSE,0,IF($DU65=TRUE,SUM($BZ65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ65*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT65=FALSE,0,IF($DU65=TRUE,SUM($CA65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA65*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT65=FALSE,0,IF($DU65=TRUE,SUM($CB65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB65*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT65=FALSE,0,IF($DU65=TRUE,SUM($CC65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC65*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT65=FALSE,0,IF($DU65=TRUE,SUM($CD65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD65*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT65=FALSE,0,IF($DU65=TRUE,SUM($CE65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE65*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA65=FALSE,0,ROUND(SUM($CF65*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC65=FALSE,0,ROUND(SUM($AA65*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY65=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA65),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA65)),2)","v":0},0,0,{"$f":"SUM($DG65*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG65*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH65,IF(VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI65,$DG65))","v":0},0,false,0,false,0,{"$f":"IF(AND($X65>0,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ65=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH65:$CM65,$CQ65,$DZ65,$EF65,$EN65:$ES65)-SUM($BY65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH65:$CM65,$CQ65,$DZ65,$EF65,$EH65:$EM65)-SUM($BY65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X65>0,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS65=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH65:$CM65,$CO65,$CQ65,$CU65:$CZ65,$DB65,$DD65,$DZ65,$EB65,$ED65,$EF65,$EN65:$ES65,$FC65,$FE65,$FG65,$FI65,$FQ65:$FV65)/$AD65*$X65)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH65:$CM65,$CO65,$CQ65,$CU65:$CZ65,$DB65,$DD65,$DZ65,$EB65,$ED65,$EF65,$EH65:$EM65,$FC65,$FE65,$FG65,$FI65,$FK65:$FP65)/$AD65*$X65)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA65>0,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU65=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU65:$CZ65,$DD65,$DZ65,$FI65,$FQ65:$FV65)-SUM($CF65*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU65:$CZ65,$DD65,$DZ65,$FI65,$FK65:$FP65)-SUM($CF65*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA65>0,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW65=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH65:$CM65,$CO65,$CQ65,$CU65:$CZ65,$DB65,$DD65,$DZ65,$EB65,$ED65,$EF65,$EN65:$ES65,$FC65,$FE65,$FG65,$FI65,$FQ65:$FV65)/$AD65*$AA65)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH65:$CM65,$CO65,$CQ65,$CU65:$CZ65,$DB65,$DD65,$DZ65,$EB65,$ED65,$EF65,$EH65:$EM65,$FC65,$FE65,$FG65,$FI65,$FK65:$FP65)/$AD65*$AA65)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X65>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E65<>\"D-CARE\",Tenant!$F65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY65=FALSE,0,ROUND(SUM($AE65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X65>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X65>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X65>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA65=FALSE,0,SUM($BY65*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X65>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC65=FALSE,0,SUM($BY65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X65>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE65=TRUE,$X65>0),SUM($BY65*Account!$T$2),0)","v":0},{"$f":"IF(AND($X65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG65=FALSE,0,ROUND(SUM($BS65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG65=FALSE,0,ROUND(SUM($BT65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG65=FALSE,0,ROUND(SUM($BU65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG65=FALSE,0,ROUND(SUM($BV65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG65=FALSE,0,ROUND(SUM($BW65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG65=FALSE,0,ROUND(SUM($BX65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H65/$AD65*$X65),2),0)","v":0},{"$f":"ROUND(SUM($EU65*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET65=FALSE,$EV65,ROUND(MAX(0,SUM(SUM($EN65:$ES65)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY65=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I65","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ65*Account!$AA$2),SUM($EZ65*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA65>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E65<>\"D-CARE\",Tenant!$F65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB65=FALSE,0,ROUND(SUM($AF65*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA65>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA65>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA65>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD65=FALSE,0,SUM($CF65*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA65>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF65=FALSE,0,SUM($CF65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA65>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH65=TRUE,$AA65>0),SUM($CF65*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ65=FALSE,0,ROUND(SUM($BZ65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ65=FALSE,0,ROUND(SUM($CA65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ65=FALSE,0,ROUND(SUM($CB65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ65=FALSE,0,ROUND(SUM($CC65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ65=FALSE,0,ROUND(SUM($CD65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ65=FALSE,0,ROUND(SUM($CE65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H65/$AD65*$AA65),2),0)","v":0},{"$f":"ROUND(SUM($FX65*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW65=FALSE,$FY65,ROUND(MAX(0,SUM(SUM($FQ65:$FV65)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB65=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I65","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC65*Account!$AA$2),SUM($GC65*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D65<=FctrChngDts!$B$14,$E65>FctrChngDts!$B$14),AND($D65<=FctrChngDts!$C$14,$E65>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE65=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH65:$GJ65))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO65,$DB65,$GH65:$GJ65))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG65,$GK65,$GN65,$DR65,$DT65,$DV65,$DX65),IF(Account!$Q$2=TRUE,SUM($GG65,$GL65,$GN65,$DR65,$DT65,$DV65,$DX65),SUM($GG65,$GK65,$GL65,$GM65,$GN65,$DR65,$DT65,$DV65,$DX65)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D65,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A65,Tenant!$A:$J,8,FALSE)=TRUE,$GO65<0),0,SUM(SUM(SUM($GO65/$AD65*$GP65)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A65,Tenant!$A:$J,8,FALSE)=TRUE,$GO65<0),0,SUM(SUM(SUM($GO65/$AD65*$GQ65)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG65,$CO65,$DB65,$GM65)/$AD65)*$X65*FctrChngDts!$B$15),SUM(SUM(SUM($DG65,$CO65,$DB65,$GH65:$GJ65)/$AD65)*$X65*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG65,$CO65,$DB65,$GM65)/$AD65)*$AA65*FctrChngDts!$B$15),SUM(SUM(SUM($DG65,$CO65,$DB65,$GH65:$GJ65)/$AD65)*$AA65*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E65),$AD65,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D65,FctrChngDts!$C$17<=$E65),_xlfn.DAYS($D65,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E65),$AD65,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D65,FctrChngDts!$C$19<=$E65),_xlfn.DAYS($D65,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY65*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY65*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ65*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ65*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D65,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A65,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF65*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A65,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG65*Account!$AA$2)),2)","v":0}]
[65,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G66),0,IF($F66<=$G66,SUM($G66-$F66),IF($F66>$G66,SUM((Account!$L$2-$F66)+$G66+1))))","v":0},{"$f":"IF(AND($D66>=FctrChngDts!$C$2,$D66<=FctrChngDts!$D$2),$D66,\"\")","v":""},{"$f":"IF($I66=\"\",\"\",IF($E66<=FctrChngDts!$D$2,$E66,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D66<FctrChngDts!$E$2,$E66<FctrChngDts!$E$2),AND($D66>=FctrChngDts!$F$2,$E66>=FctrChngDts!$F$2)),\"\",IF(AND($D66>=FctrChngDts!$E$2,$D66<=FctrChngDts!$F$2),$D66,FctrChngDts!$E$2))","v":""},{"$f":"IF($K66=\"\",\"\",IF(AND($J66=$K66,$E66>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K66=$J66,$E66,IF(AND($E66>=FctrChngDts!$E$2,$E66<=FctrChngDts!$F$2),$E66,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D66<DATE(YEAR(Account!$J$2),6,1),$D66>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I66<FctrChngDts!$A$2,$J66<FctrChngDts!$A$2),AND($I66>=FctrChngDts!$B$2,$J66>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I66<FctrChngDts!$A$2,$J66>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I66>=FctrChngDts!$A$2,$J66<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I66<FctrChngDts!$B$2,$J66>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K66<FctrChngDts!$A$2,$L66<FctrChngDts!$A$2),AND($K66>=FctrChngDts!$B$2,$L66>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K66<FctrChngDts!$A$2,$L66>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K66>=FctrChngDts!$A$2,$L66<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K66<FctrChngDts!$B$2,$L66>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I66=\"\",$J66=0),0,IF(AND($N66=TRUE,$I66<>0),SUM($J66-$I66+1),IF($O66=TRUE,SUM(FctrChngDts!$A$2-$I66),IF($P66=TRUE,0,IF($Q66=TRUE,SUM($J66-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I66=\"\",$J66=0),0,IF($N66=TRUE,0,IF($O66=TRUE,SUM($J66-FctrChngDts!$A$2+1),IF(AND($P66=TRUE,$I66<>0),SUM($J66-$I66+1),IF($Q66=TRUE,SUM(FctrChngDts!$B$2-$I66),0)))))","v":0},0,{"$f":"IF(OR($K66=\"\",$L66=0),0,IF(AND($R66=TRUE,$K66<>0),SUM($L66-$K66+1),IF($S66=TRUE,SUM(FctrChngDts!$A$2-$K66),IF($T66=TRUE,0,IF($U66=TRUE,SUM($L66-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K66=\"\",$L66=0),0,IF($R66=TRUE,0,IF($S66=TRUE,SUM($L66-FctrChngDts!$A$2+1),IF(AND($T66=TRUE,$K66<>0),SUM($L66-$K66+1),IF($U66=TRUE,SUM(FctrChngDts!$B$2-$K66),0)))))","v":0},0,0,0,{"$f":"SUM($X66,$AA66)","v":0},{"$f":"IF(ROUND(SUM($H66/$AD66*$X66),0)>ROUND(SUM($H66/$AD66*$AA66),0),SUM($H66-$AF66),ROUND(SUM($H66/$AD66*$X66),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AE66=0,0,SUM($AE66/$X66*$V66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF66=0,0,SUM($AF66/$AA66*$Y66))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH66:$AI66)/SUM($AE66:$AF66)),2)>=0.5,ROUND(SUM(SUM($AH66:$AI66)/SUM($AE66:$AF66)),2),SUM(1-$AN66)),0)","v":0},{"$error":"#DIV/0!"},{"$f":"IF($AE66=0,0,SUM($AE66/$X66*$W66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF66=0,0,SUM($AF66/$AA66*$Z66))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL66:$AM66)/SUM($AE66:$AF66)),2)>=0.5,ROUND(SUM(SUM($AL66:$AM66)/SUM($AE66:$AF66)),2),SUM(1-$AJ66)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE66/SUM(AE66:AF66)),2)>=0.5,ROUND(SUM(AE66/SUM(AE66:AF66)),2),SUM(1-AP66)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF66/SUM(AE66:AF66)),2)>=0.5,ROUND(SUM(AF66/SUM(AE66:AF66)),2),SUM(1-AO66)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A66,Tenant!$A66:$J565,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR66=FALSE,VLOOKUP($AQ66,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ66,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR66=FALSE,VLOOKUP($AQ66,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ66,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR66=FALSE,VLOOKUP($AQ66,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ66,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR66=FALSE,VLOOKUP($AQ66,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ66,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A66,Tenant!$A66:$J565,6,FALSE)","v":0},{"$f":"VLOOKUP($A66,Tenant!$A66:$J565,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,{"$f":"IF($BB66=\"FWP1\",SUM($V66*$AW66),IF($BB66=\"FWP2\",SUM($Y66*$AW66),IF($BB66=\"SSP1\",SUM(SUM(SUM($V66*$AW66),SUM($W66*$AX66))*$AJ66),IF($BB66=\"SSP2\",SUM(SUM(SUM($Y66*$AW66),SUM($Z66*$AX66))*$AJ66),0))))","v":0},{"$f":"IF($BB66=\"SSP1\",SUM(SUM(SUM($V66*$AW66),SUM($W66*$AX66))*$AN66),IF($BB66=\"SSP2\",SUM(SUM(SUM($Y66*$AW66),SUM($Z66*$AX66))*$AN66),IF($BB66=\"FSP1\",SUM($W66*$AX66),IF($BB66=\"FSP2\",SUM($Z66*$AX66),0))))","v":0},{"$f":"IF($BB66=\"FWP1P2\",SUM($AB66*$AW66*$AO66),IF($BB66=\"SSP1P2\",SUM(SUM(SUM($AB66*$AW66),SUM($AC66*$AX66))*$AO66),IF($BB66=\"FSP1P2\",SUM($AC66*$AX66*$AO66),0)))","v":0},{"$f":"IF($BB66=\"FWP1P2\",SUM($AB66*$AW66*$AP66),IF($BB66=\"SSP1P2\",SUM(SUM(SUM($AB66*$AW66),SUM($AC66*$AX66))*$AP66),IF($BB66=\"FSP1P2\",SUM($AC66*$AX66*$AP66),0)))","v":0},{"$f":"IF($BB66=\"FWP1\",SUM($V66*$AZ66*$BA66),IF($BB66=\"FWP2\",SUM($Y66*$AZ66*$BA66),IF($BB66=\"SSP1\",SUM($X66*$AZ66*$BA66*$AJ66),IF($BB66=\"SSP2\",SUM($AA66*$AZ66*$BA66*$AJ66),0))))","v":0},{"$f":"IF($BB66=\"SSP1\",SUM($X66*$AZ66*$BA66*$AN66),IF($BB66=\"SSP2\",SUM($AA66*$AZ66*$BA66*$AN66),IF($BB66=\"FSP1\",SUM($W66*$AZ66*$BA66),IF($BB66=\"FSP2\",SUM($Z66*$AZ66*$BA66),0))))","v":0},{"$f":"IF($BB66=\"FWP1P2\",SUM($AB66*$AZ66*$BA66*$AO66),IF($BB66=\"SSP1P2\",SUM($AD66*$AZ66*$BA66*$AO66),IF($BB66=\"FSP1P2\",SUM($AC66*$AZ66*$BA66*$AO66),0)))","v":0},{"$f":"IF($BB66=\"FWP1P2\",SUM($AB66*$AZ66*$BA66*$AP66),IF($BB66=\"SSP1P2\",SUM($AD66*$AZ66*$BA66*$AP66),IF($BB66=\"FSP1P2\",SUM($AC66*$AZ66*$BA66*$AP66),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($AH66,SUM($BK66,$BM66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH66-$BS66),SUM(SUM($BK66)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH66-$BS66-$BT66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL66,SUM($BO66,$BQ66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL66-$BV66),SUM(SUM($BO66)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL66-$BV66-$BW66)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MIN($AI66,SUM($BL66,$BN66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI66-$BZ66),SUM(SUM($BL66)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI66-$BZ66-$CA66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM66,SUM($BP66,$BR66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM66-$CC66),SUM(SUM($BP66)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM66-$CC66-$CD66)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG66=FALSE,0,IF($DQ66=TRUE,SUM($BS66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS66*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DQ66=TRUE,SUM($BT66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT66*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DQ66=TRUE,SUM($BU66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU66*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DQ66=TRUE,SUM($BV66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DQ66=TRUE,SUM($BW66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW66*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DQ66=TRUE,SUM($BX66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX66*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN66=FALSE,0,ROUND(SUM($BY66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP66=FALSE,0,ROUND(SUM($X66*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY66=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X66),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X66)),2)","v":0},0,false,{"$f":"ROUND(IF($CT66=FALSE,0,IF($DU66=TRUE,SUM($BZ66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ66*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT66=FALSE,0,IF($DU66=TRUE,SUM($CA66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA66*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT66=FALSE,0,IF($DU66=TRUE,SUM($CB66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB66*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT66=FALSE,0,IF($DU66=TRUE,SUM($CC66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC66*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT66=FALSE,0,IF($DU66=TRUE,SUM($CD66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD66*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT66=FALSE,0,IF($DU66=TRUE,SUM($CE66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE66*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA66=FALSE,0,ROUND(SUM($CF66*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC66=FALSE,0,ROUND(SUM($AA66*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY66=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA66),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA66)),2)","v":0},0,0,{"$f":"SUM($DG66*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG66*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH66,IF(VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI66,$DG66))","v":0},0,{"$f":"IF(AND($X66>0,$DN66>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL66=0,0,SUM($DL66/$AD66*$X66)),2)","v":0},{"$f":"IF(AND($AA66>0,$DP66>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL66=0,0,SUM($DL66/$AD66*$AA66)),2)","v":0},{"$f":"IF(AND($X66>0,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ66=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH66:$CM66,$CQ66,$DZ66,$EF66,$EN66:$ES66)-SUM($BY66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH66:$CM66,$CQ66,$DZ66,$EF66,$EH66:$EM66)-SUM($BY66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X66>0,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS66=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH66:$CM66,$CO66,$CQ66,$CU66:$CZ66,$DB66,$DD66,$DZ66,$EB66,$ED66,$EF66,$EN66:$ES66,$FC66,$FE66,$FG66,$FI66,$FQ66:$FV66)/$AD66*$X66)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH66:$CM66,$CO66,$CQ66,$CU66:$CZ66,$DB66,$DD66,$DZ66,$EB66,$ED66,$EF66,$EH66:$EM66,$FC66,$FE66,$FG66,$FI66,$FK66:$FP66)/$AD66*$X66)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA66>0,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU66=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU66:$CZ66,$DD66,$DZ66,$FI66,$FQ66:$FV66)-SUM($CF66*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU66:$CZ66,$DD66,$DZ66,$FI66,$FK66:$FP66)-SUM($CF66*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA66>0,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW66=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH66:$CM66,$CO66,$CQ66,$CU66:$CZ66,$DB66,$DD66,$DZ66,$EB66,$ED66,$EF66,$EN66:$ES66,$FC66,$FE66,$FG66,$FI66,$FQ66:$FV66)/$AD66*$AA66)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH66:$CM66,$CO66,$CQ66,$CU66:$CZ66,$DB66,$DD66,$DZ66,$EB66,$ED66,$EF66,$EH66:$EM66,$FC66,$FE66,$FG66,$FI66,$FK66:$FP66)/$AD66*$AA66)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X66>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E66<>\"D-CARE\",Tenant!$F66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY66=FALSE,0,ROUND(SUM($AE66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X66>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X66>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X66>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA66=FALSE,0,SUM($BY66*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X66>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC66=FALSE,0,SUM($BY66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X66>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE66=TRUE,$X66>0),SUM($BY66*Account!$T$2),0)","v":0},{"$f":"IF(AND($X66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG66=FALSE,0,ROUND(SUM($BS66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG66=FALSE,0,ROUND(SUM($BT66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG66=FALSE,0,ROUND(SUM($BU66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG66=FALSE,0,ROUND(SUM($BV66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG66=FALSE,0,ROUND(SUM($BW66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG66=FALSE,0,ROUND(SUM($BX66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H66/$AD66*$X66),2),0)","v":0},{"$f":"ROUND(SUM($EU66*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET66=FALSE,$EV66,ROUND(MAX(0,SUM(SUM($EN66:$ES66)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY66=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I66","v":0},{"$f":"IF($EX66=FALSE,0,$BY66)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ66*Account!$AA$2),SUM($EZ66*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA66>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E66<>\"D-CARE\",Tenant!$F66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB66=FALSE,0,ROUND(SUM($AF66*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA66>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA66>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA66>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD66=FALSE,0,SUM($CF66*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA66>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF66=FALSE,0,SUM($CF66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA66>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH66=TRUE,$AA66>0),SUM($CF66*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ66=FALSE,0,ROUND(SUM($BZ66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ66=FALSE,0,ROUND(SUM($CA66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ66=FALSE,0,ROUND(SUM($CB66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ66=FALSE,0,ROUND(SUM($CC66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ66=FALSE,0,ROUND(SUM($CD66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ66=FALSE,0,ROUND(SUM($CE66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H66/$AD66*$AA66),2),0)","v":0},{"$f":"ROUND(SUM($FX66*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW66=FALSE,$FY66,ROUND(MAX(0,SUM(SUM($FQ66:$FV66)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB66=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I66","v":0},{"$f":"IF($GA66=FALSE,0,$CF66)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC66*Account!$AA$2),SUM($GC66*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D66<=FctrChngDts!$B$14,$E66>FctrChngDts!$B$14),AND($D66<=FctrChngDts!$C$14,$E66>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE66=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},{"$f":"ROUND(SUM($CO66,$DB66,$DG66,$DL66,$GF66),2)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH66:$GJ66))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO66,$DB66,$GH66:$GJ66))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG66,$GK66,$GN66,$DR66,$DT66,$DV66,$DX66),IF(Account!$Q$2=TRUE,SUM($GG66,$GL66,$GN66,$DR66,$DT66,$DV66,$DX66),SUM($GG66,$GK66,$GL66,$GM66,$GN66,$DR66,$DT66,$DV66,$DX66)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D66,Account!$Z$2))","v":0},{"$f":"SUM($AD66-$GP66)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A66,Tenant!$A:$J,8,FALSE)=TRUE,$GO66<0),0,SUM(SUM(SUM($GO66/$AD66*$GP66)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A66,Tenant!$A:$J,8,FALSE)=TRUE,$GO66<0),0,SUM(SUM(SUM($GO66/$AD66*$GQ66)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG66,$CO66,$DB66,$GM66)/$AD66)*$X66*FctrChngDts!$B$15),SUM(SUM(SUM($DG66,$CO66,$DB66,$GH66:$GJ66)/$AD66)*$X66*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG66,$CO66,$DB66,$GM66)/$AD66)*$AA66*FctrChngDts!$B$15),SUM(SUM(SUM($DG66,$CO66,$DB66,$GH66:$GJ66)/$AD66)*$AA66*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E66),$AD66,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D66,FctrChngDts!$C$17<=$E66),_xlfn.DAYS($D66,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E66),$AD66,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D66,FctrChngDts!$C$19<=$E66),_xlfn.DAYS($D66,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD66-$GV66)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM($GX66/$AD66*$GV66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY66*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY66*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ66*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ66*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D66,Account!$AC$2))","v":0},{"$f":"SUM($AD66-$HD66)","v":0},{"$f":"IF($HD66=0,0,SUM($H66/$AD66*$HD66))","v":0},{"$f":"SUM($H66-$HF66)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A66,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF66*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A66,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG66*Account!$AA$2)),2)","v":0}]
[66,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G67),0,IF($F67<=$G67,SUM($G67-$F67),IF($F67>$G67,SUM((Account!$L$2-$F67)+$G67+1))))","v":0},{"$f":"IF(AND($D67>=FctrChngDts!$C$2,$D67<=FctrChngDts!$D$2),$D67,\"\")","v":""},{"$f":"IF($I67=\"\",\"\",IF($E67<=FctrChngDts!$D$2,$E67,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D67<FctrChngDts!$E$2,$E67<FctrChngDts!$E$2),AND($D67>=FctrChngDts!$F$2,$E67>=FctrChngDts!$F$2)),\"\",IF(AND($D67>=FctrChngDts!$E$2,$D67<=FctrChngDts!$F$2),$D67,FctrChngDts!$E$2))","v":""},{"$f":"IF($K67=\"\",\"\",IF(AND($J67=$K67,$E67>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K67=$J67,$E67,IF(AND($E67>=FctrChngDts!$E$2,$E67<=FctrChngDts!$F$2),$E67,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D67<DATE(YEAR(Account!$J$2),6,1),$D67>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I67<FctrChngDts!$A$2,$J67<FctrChngDts!$A$2),AND($I67>=FctrChngDts!$B$2,$J67>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I67<FctrChngDts!$A$2,$J67>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I67>=FctrChngDts!$A$2,$J67<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I67<FctrChngDts!$B$2,$J67>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K67<FctrChngDts!$A$2,$L67<FctrChngDts!$A$2),AND($K67>=FctrChngDts!$B$2,$L67>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K67<FctrChngDts!$A$2,$L67>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K67>=FctrChngDts!$A$2,$L67<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K67<FctrChngDts!$B$2,$L67>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I67=\"\",$J67=0),0,IF(AND($N67=TRUE,$I67<>0),SUM($J67-$I67+1),IF($O67=TRUE,SUM(FctrChngDts!$A$2-$I67),IF($P67=TRUE,0,IF($Q67=TRUE,SUM($J67-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I67=\"\",$J67=0),0,IF($N67=TRUE,0,IF($O67=TRUE,SUM($J67-FctrChngDts!$A$2+1),IF(AND($P67=TRUE,$I67<>0),SUM($J67-$I67+1),IF($Q67=TRUE,SUM(FctrChngDts!$B$2-$I67),0)))))","v":0},{"$f":"SUM($V67:$W67)","v":0},{"$f":"IF(OR($K67=\"\",$L67=0),0,IF(AND($R67=TRUE,$K67<>0),SUM($L67-$K67+1),IF($S67=TRUE,SUM(FctrChngDts!$A$2-$K67),IF($T67=TRUE,0,IF($U67=TRUE,SUM($L67-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K67=\"\",$L67=0),0,IF($R67=TRUE,0,IF($S67=TRUE,SUM($L67-FctrChngDts!$A$2+1),IF(AND($T67=TRUE,$K67<>0),SUM($L67-$K67+1),IF($U67=TRUE,SUM(FctrChngDts!$B$2-$K67),0)))))","v":0},{"$f":"SUM($Y67:$Z67)","v":0},{"$f":"SUM($V67,$Y67)","v":0},{"$f":"SUM($W67,$Z67)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H67/$AD67*$AA67),0)>ROUND(SUM($H67/$AD67*$X67),0),SUM($H67-$AE67),ROUND(SUM($H67/$AD67*$AA67),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL67:$AM67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A67,Tenant!$A67:$J566,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR67=FALSE,VLOOKUP($AQ67,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ67,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR67=FALSE,VLOOKUP($AQ67,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ67,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR67=FALSE,VLOOKUP($AQ67,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ67,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR67=FALSE,VLOOKUP($AQ67,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ67,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A67,Tenant!$A67:$J566,6,FALSE)","v":0},{"$f":"VLOOKUP($A67,Tenant!$A67:$J566,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N67=TRUE,$R67=TRUE,$V67>0,$W67=0,$AA67=0),\"FWP1\",IF(AND($N67=TRUE,$R67=TRUE,$V67>0,$Y67>0,$AC67=0),\"FWP1P2\",IF(AND($N67=TRUE,$R67=TRUE,$X67=0,$Y67>0,$Z67=0),\"FWP2\",IF(AND($O67=TRUE,$R67=TRUE,$V67>0,$W67>0,$AA67=0),\"SSP1\",IF(OR(AND($N67=TRUE,$T67=TRUE,$V67>0,$Z67>0),AND($P67=TRUE,$R67=TRUE,$W67>0,$Y67>0)),\"SSP1P2\",IF(AND($N67=TRUE,$U67=TRUE,$X67=0,$Y67>0,$Z67>0),\"SSP2\",IF(AND($P67=TRUE,$R67=TRUE,$V67=0,$W67>0,$AA67=0),\"FSP1\",IF(AND($P67=TRUE,$T67=TRUE,$W67>0,$Z67>0,$AB67=0),\"FSP1P2\",IF(AND($N67=TRUE,$T67=TRUE,$X67=0,$Y67=0,$Z67>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB67=\"FWP1\",$BB67=\"SSP1\"),$BC67,IF(OR($BB67=\"FWP1P2\",$BB67=\"SSP1P2\"),$BE67,0))","v":0},{"$f":"IF(OR($BB67=\"FWP1P2\",$BB67=\"SSP1P2\"),$BF67,IF(OR($BB67=\"FWP2\",$BB67=\"SSP2\"),$BC67,0))","v":0},{"$f":"IF(OR($BB67=\"FWP1\",$BB67=\"SSP1\"),$BG67,IF(OR($BB67=\"FWP1P2\",$BB67=\"SSP1P2\"),$BI67,0))","v":0},{"$f":"IF(OR($BB67=\"FWP1P2\",$BB67=\"SSP1P2\"),$BJ67,IF(OR($BB67=\"FWP2\",$BB67=\"SSP2\"),$BG67,0))","v":0},{"$f":"IF(OR($BB67=\"FSP1\",$BB67=\"SSP1\"),$BD67,IF(OR($BB67=\"FSP1P2\",$BB67=\"SSP1P2\"),$BE67,0))","v":0},{"$f":"IF(OR($BB67=\"FSP1P2\",$BB67=\"SSP1P2\"),$BF67,IF(OR($BB67=\"FSP2\",$BB67=\"SSP2\"),$BD67,0))","v":0},{"$f":"IF(OR($BB67=\"FSP1\",$BB67=\"SSP1\"),$BH67,IF(OR($BB67=\"FSP1P2\",$BB67=\"SSP1P2\"),$BI67,0))","v":0},{"$f":"IF(OR($BB67=\"FSP1P2\",$BB67=\"SSP1P2\"),$BJ67,IF(OR($BB67=\"FSP2\",$BB67=\"SSP2\"),$BH67,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS67:$BX67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ67:$CE67)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X67>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DQ67=TRUE,SUM($BS67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS67*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DQ67=TRUE,SUM($BT67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT67*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DQ67=TRUE,SUM($BU67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU67*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DQ67=TRUE,SUM($BV67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DQ67=TRUE,SUM($BW67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW67*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DQ67=TRUE,SUM($BX67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX67*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN67=FALSE,0,ROUND(SUM($BY67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($X67>0,TRUE,FALSE)","v":false},{"$f":"IF($CP67=FALSE,0,ROUND(SUM($X67*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY67=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X67),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X67)),2)","v":0},{"$f":"SUM($CH67:$CM67,$CQ67)","v":0},{"$f":"IF($AA67>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CT67=FALSE,0,IF($DU67=TRUE,SUM($BZ67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ67*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT67=FALSE,0,IF($DU67=TRUE,SUM($CA67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA67*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT67=FALSE,0,IF($DU67=TRUE,SUM($CB67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB67*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT67=FALSE,0,IF($DU67=TRUE,SUM($CC67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC67*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT67=FALSE,0,IF($DU67=TRUE,SUM($CD67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD67*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT67=FALSE,0,IF($DU67=TRUE,SUM($CE67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE67*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA67=FALSE,0,ROUND(SUM($CF67*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($AA67>0,TRUE,FALSE)","v":false},{"$f":"IF($DC67=FALSE,0,ROUND(SUM($AA67*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY67=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA67),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA67)),2)","v":0},{"$f":"SUM($CU67:$CZ67,$DD67)","v":0},{"$f":"SUM($CS67,$DF67)","v":0},{"$f":"SUM($DG67*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG67*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($CR67,$DE67)","v":0},{"$f":"IF(VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH67,IF(VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI67,$DG67))","v":0},{"$f":"IF($DJ67>$DK67,SUM($DJ67-$DK67),0)","v":0},false,0,false,0,{"$f":"IF(AND($X67>0,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ67=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH67:$CM67,$CQ67,$DZ67,$EF67,$EN67:$ES67)-SUM($BY67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH67:$CM67,$CQ67,$DZ67,$EF67,$EH67:$EM67)-SUM($BY67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X67>0,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS67=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH67:$CM67,$CO67,$CQ67,$CU67:$CZ67,$DB67,$DD67,$DZ67,$EB67,$ED67,$EF67,$EN67:$ES67,$FC67,$FE67,$FG67,$FI67,$FQ67:$FV67)/$AD67*$X67)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH67:$CM67,$CO67,$CQ67,$CU67:$CZ67,$DB67,$DD67,$DZ67,$EB67,$ED67,$EF67,$EH67:$EM67,$FC67,$FE67,$FG67,$FI67,$FK67:$FP67)/$AD67*$X67)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA67>0,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU67=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU67:$CZ67,$DD67,$DZ67,$FI67,$FQ67:$FV67)-SUM($CF67*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU67:$CZ67,$DD67,$DZ67,$FI67,$FK67:$FP67)-SUM($CF67*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA67>0,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW67=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH67:$CM67,$CO67,$CQ67,$CU67:$CZ67,$DB67,$DD67,$DZ67,$EB67,$ED67,$EF67,$EN67:$ES67,$FC67,$FE67,$FG67,$FI67,$FQ67:$FV67)/$AD67*$AA67)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH67:$CM67,$CO67,$CQ67,$CU67:$CZ67,$DB67,$DD67,$DZ67,$EB67,$ED67,$EF67,$EH67:$EM67,$FC67,$FE67,$FG67,$FI67,$FK67:$FP67)/$AD67*$AA67)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X67>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E67<>\"D-CARE\",Tenant!$F67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY67=FALSE,0,ROUND(SUM($AE67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X67>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X67>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X67>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA67=FALSE,0,SUM($BY67*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X67>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC67=FALSE,0,SUM($BY67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X67>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE67=TRUE,$X67>0),SUM($BY67*Account!$T$2),0)","v":0},{"$f":"IF(AND($X67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG67=FALSE,0,ROUND(SUM($BS67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG67=FALSE,0,ROUND(SUM($BT67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG67=FALSE,0,ROUND(SUM($BU67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG67=FALSE,0,ROUND(SUM($BV67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG67=FALSE,0,ROUND(SUM($BW67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG67=FALSE,0,ROUND(SUM($BX67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H67/$AD67*$X67),2),0)","v":0},{"$f":"ROUND(SUM($EU67*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET67=FALSE,$EV67,ROUND(MAX(0,SUM(SUM($EN67:$ES67)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY67=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I67","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ67*Account!$AA$2),SUM($EZ67*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA67>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E67<>\"D-CARE\",Tenant!$F67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB67=FALSE,0,ROUND(SUM($AF67*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA67>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA67>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA67>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD67=FALSE,0,SUM($CF67*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA67>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF67=FALSE,0,SUM($CF67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA67>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH67=TRUE,$AA67>0),SUM($CF67*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ67=FALSE,0,ROUND(SUM($BZ67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ67=FALSE,0,ROUND(SUM($CA67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ67=FALSE,0,ROUND(SUM($CB67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ67=FALSE,0,ROUND(SUM($CC67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ67=FALSE,0,ROUND(SUM($CD67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ67=FALSE,0,ROUND(SUM($CE67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H67/$AD67*$AA67),2),0)","v":0},{"$f":"ROUND(SUM($FX67*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW67=FALSE,$FY67,ROUND(MAX(0,SUM(SUM($FQ67:$FV67)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB67=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I67","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC67*Account!$AA$2),SUM($GC67*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D67<=FctrChngDts!$B$14,$E67>FctrChngDts!$B$14),AND($D67<=FctrChngDts!$C$14,$E67>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE67=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,{"$f":"SUM($DZ67,$FC67)","v":0},{"$f":"SUM($EB67,$FE67)","v":0},{"$f":"SUM($ED67,$FG67)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH67:$GJ67))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO67,$DB67,$GH67:$GJ67))","v":0},{"$f":"ROUND(SUM($EH67:$EM67,$FK67:$FP67),2)","v":0},{"$f":"IF(SUM($EV67:$EW67,$FY67:$FZ67)<0,0,SUM($EV67:$EW67,$FY67:$FZ67))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GG67,$GK67,$GN67,$DR67,$DT67,$DV67,$DX67),IF(Account!$Q$2=TRUE,SUM($GG67,$GL67,$GN67,$DR67,$DT67,$DV67,$DX67),SUM($GG67,$GK67,$GL67,$GM67,$GN67,$DR67,$DT67,$DV67,$DX67)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D67,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A67,Tenant!$A:$J,8,FALSE)=TRUE,$GO67<0),0,SUM(SUM(SUM($GO67/$AD67*$GP67)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A67,Tenant!$A:$J,8,FALSE)=TRUE,$GO67<0),0,SUM(SUM(SUM($GO67/$AD67*$GQ67)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG67,$CO67,$DB67,$GM67)/$AD67)*$X67*FctrChngDts!$B$15),SUM(SUM(SUM($DG67,$CO67,$DB67,$GH67:$GJ67)/$AD67)*$X67*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG67,$CO67,$DB67,$GM67)/$AD67)*$AA67*FctrChngDts!$B$15),SUM(SUM(SUM($DG67,$CO67,$DB67,$GH67:$GJ67)/$AD67)*$AA67*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E67),$AD67,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D67,FctrChngDts!$C$17<=$E67),_xlfn.DAYS($D67,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E67),$AD67,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D67,FctrChngDts!$C$19<=$E67),_xlfn.DAYS($D67,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($GO67-SUM($GT67:$GU67))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($GX67-$GY67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY67*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY67*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ67*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ67*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HA67:$HB67)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D67,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A67,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF67*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A67,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG67*Account!$AA$2)),2)","v":0}]
[67,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G68),0,IF($F68<=$G68,SUM($G68-$F68),IF($F68>$G68,SUM((Account!$L$2-$F68)+$G68+1))))","v":0},{"$f":"IF(AND($D68>=FctrChngDts!$C$2,$D68<=FctrChngDts!$D$2),$D68,\"\")","v":""},{"$f":"IF($I68=\"\",\"\",IF($E68<=FctrChngDts!$D$2,$E68,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D68<FctrChngDts!$E$2,$E68<FctrChngDts!$E$2),AND($D68>=FctrChngDts!$F$2,$E68>=FctrChngDts!$F$2)),\"\",IF(AND($D68>=FctrChngDts!$E$2,$D68<=FctrChngDts!$F$2),$D68,FctrChngDts!$E$2))","v":""},{"$f":"IF($K68=\"\",\"\",IF(AND($J68=$K68,$E68>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K68=$J68,$E68,IF(AND($E68>=FctrChngDts!$E$2,$E68<=FctrChngDts!$F$2),$E68,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D68<DATE(YEAR(Account!$J$2),6,1),$D68>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I68<FctrChngDts!$A$2,$J68<FctrChngDts!$A$2),AND($I68>=FctrChngDts!$B$2,$J68>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I68<FctrChngDts!$A$2,$J68>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I68>=FctrChngDts!$A$2,$J68<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I68<FctrChngDts!$B$2,$J68>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K68<FctrChngDts!$A$2,$L68<FctrChngDts!$A$2),AND($K68>=FctrChngDts!$B$2,$L68>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K68<FctrChngDts!$A$2,$L68>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K68>=FctrChngDts!$A$2,$L68<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K68<FctrChngDts!$B$2,$L68>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I68=\"\",$J68=0),0,IF(AND($N68=TRUE,$I68<>0),SUM($J68-$I68+1),IF($O68=TRUE,SUM(FctrChngDts!$A$2-$I68),IF($P68=TRUE,0,IF($Q68=TRUE,SUM($J68-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I68=\"\",$J68=0),0,IF($N68=TRUE,0,IF($O68=TRUE,SUM($J68-FctrChngDts!$A$2+1),IF(AND($P68=TRUE,$I68<>0),SUM($J68-$I68+1),IF($Q68=TRUE,SUM(FctrChngDts!$B$2-$I68),0)))))","v":0},0,{"$f":"IF(OR($K68=\"\",$L68=0),0,IF(AND($R68=TRUE,$K68<>0),SUM($L68-$K68+1),IF($S68=TRUE,SUM(FctrChngDts!$A$2-$K68),IF($T68=TRUE,0,IF($U68=TRUE,SUM($L68-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K68=\"\",$L68=0),0,IF($R68=TRUE,0,IF($S68=TRUE,SUM($L68-FctrChngDts!$A$2+1),IF(AND($T68=TRUE,$K68<>0),SUM($L68-$K68+1),IF($U68=TRUE,SUM(FctrChngDts!$B$2-$K68),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A68,Tenant!$A68:$J567,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR68=FALSE,VLOOKUP($AQ68,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ68,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR68=FALSE,VLOOKUP($AQ68,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ68,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR68=FALSE,VLOOKUP($AQ68,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ68,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR68=FALSE,VLOOKUP($AQ68,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ68,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A68,Tenant!$A68:$J567,6,FALSE)","v":0},{"$f":"VLOOKUP($A68,Tenant!$A68:$J567,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG68=FALSE,0,IF($DQ68=TRUE,SUM($BS68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS68*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DQ68=TRUE,SUM($BT68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT68*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DQ68=TRUE,SUM($BU68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU68*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DQ68=TRUE,SUM($BV68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DQ68=TRUE,SUM($BW68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW68*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DQ68=TRUE,SUM($BX68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX68*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN68=FALSE,0,ROUND(SUM($BY68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP68=FALSE,0,ROUND(SUM($X68*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY68=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X68),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X68)),2)","v":0},0,false,{"$f":"ROUND(IF($CT68=FALSE,0,IF($DU68=TRUE,SUM($BZ68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ68*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT68=FALSE,0,IF($DU68=TRUE,SUM($CA68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA68*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT68=FALSE,0,IF($DU68=TRUE,SUM($CB68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB68*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT68=FALSE,0,IF($DU68=TRUE,SUM($CC68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC68*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT68=FALSE,0,IF($DU68=TRUE,SUM($CD68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD68*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT68=FALSE,0,IF($DU68=TRUE,SUM($CE68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE68*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA68=FALSE,0,ROUND(SUM($CF68*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC68=FALSE,0,ROUND(SUM($AA68*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY68=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA68),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA68)),2)","v":0},0,0,{"$f":"SUM($DG68*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG68*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH68,IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI68,$DG68))","v":0},0,false,0,false,0,{"$f":"IF(AND($X68>0,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ68=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH68:$CM68,$CQ68,$DZ68,$EF68,$EN68:$ES68)-SUM($BY68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH68:$CM68,$CQ68,$DZ68,$EF68,$EH68:$EM68)-SUM($BY68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X68>0,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS68=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH68:$CM68,$CO68,$CQ68,$CU68:$CZ68,$DB68,$DD68,$DZ68,$EB68,$ED68,$EF68,$EN68:$ES68,$FC68,$FE68,$FG68,$FI68,$FQ68:$FV68)/$AD68*$X68)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH68:$CM68,$CO68,$CQ68,$CU68:$CZ68,$DB68,$DD68,$DZ68,$EB68,$ED68,$EF68,$EH68:$EM68,$FC68,$FE68,$FG68,$FI68,$FK68:$FP68)/$AD68*$X68)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA68>0,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU68=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU68:$CZ68,$DD68,$DZ68,$FI68,$FQ68:$FV68)-SUM($CF68*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU68:$CZ68,$DD68,$DZ68,$FI68,$FK68:$FP68)-SUM($CF68*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA68>0,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW68=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH68:$CM68,$CO68,$CQ68,$CU68:$CZ68,$DB68,$DD68,$DZ68,$EB68,$ED68,$EF68,$EN68:$ES68,$FC68,$FE68,$FG68,$FI68,$FQ68:$FV68)/$AD68*$AA68)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH68:$CM68,$CO68,$CQ68,$CU68:$CZ68,$DB68,$DD68,$DZ68,$EB68,$ED68,$EF68,$EH68:$EM68,$FC68,$FE68,$FG68,$FI68,$FK68:$FP68)/$AD68*$AA68)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E68<>\"D-CARE\",Tenant!$F68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY68=FALSE,0,ROUND(SUM($AE68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA68=FALSE,0,SUM($BY68*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X68>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC68=FALSE,0,SUM($BY68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X68>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE68=TRUE,$X68>0),SUM($BY68*Account!$T$2),0)","v":0},{"$f":"IF(AND($X68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG68=FALSE,0,ROUND(SUM($BS68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG68=FALSE,0,ROUND(SUM($BT68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG68=FALSE,0,ROUND(SUM($BU68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG68=FALSE,0,ROUND(SUM($BV68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG68=FALSE,0,ROUND(SUM($BW68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG68=FALSE,0,ROUND(SUM($BX68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H68/$AD68*$X68),2),0)","v":0},{"$f":"ROUND(SUM($EU68*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET68=FALSE,$EV68,ROUND(MAX(0,SUM(SUM($EN68:$ES68)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY68=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I68","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ68*Account!$AA$2),SUM($EZ68*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E68<>\"D-CARE\",Tenant!$F68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB68=FALSE,0,ROUND(SUM($AF68*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD68=FALSE,0,SUM($CF68*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA68>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF68=FALSE,0,SUM($CF68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA68>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH68=TRUE,$AA68>0),SUM($CF68*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ68=FALSE,0,ROUND(SUM($BZ68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ68=FALSE,0,ROUND(SUM($CA68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ68=FALSE,0,ROUND(SUM($CB68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ68=FALSE,0,ROUND(SUM($CC68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ68=FALSE,0,ROUND(SUM($CD68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ68=FALSE,0,ROUND(SUM($CE68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H68/$AD68*$AA68),2),0)","v":0},{"$f":"ROUND(SUM($FX68*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW68=FALSE,$FY68,ROUND(MAX(0,SUM(SUM($FQ68:$FV68)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB68=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I68","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC68*Account!$AA$2),SUM($GC68*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D68<=FctrChngDts!$B$14,$E68>FctrChngDts!$B$14),AND($D68<=FctrChngDts!$C$14,$E68>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE68=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH68:$GJ68))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO68,$DB68,$GH68:$GJ68))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG68,$GK68,$GN68,$DR68,$DT68,$DV68,$DX68),IF(Account!$Q$2=TRUE,SUM($GG68,$GL68,$GN68,$DR68,$DT68,$DV68,$DX68),SUM($GG68,$GK68,$GL68,$GM68,$GN68,$DR68,$DT68,$DV68,$DX68)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D68,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,8,FALSE)=TRUE,$GO68<0),0,SUM(SUM(SUM($GO68/$AD68*$GP68)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,8,FALSE)=TRUE,$GO68<0),0,SUM(SUM(SUM($GO68/$AD68*$GQ68)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG68,$CO68,$DB68,$GM68)/$AD68)*$X68*FctrChngDts!$B$15),SUM(SUM(SUM($DG68,$CO68,$DB68,$GH68:$GJ68)/$AD68)*$X68*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG68,$CO68,$DB68,$GM68)/$AD68)*$AA68*FctrChngDts!$B$15),SUM(SUM(SUM($DG68,$CO68,$DB68,$GH68:$GJ68)/$AD68)*$AA68*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E68),$AD68,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D68,FctrChngDts!$C$17<=$E68),_xlfn.DAYS($D68,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E68),$AD68,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D68,FctrChngDts!$C$19<=$E68),_xlfn.DAYS($D68,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY68*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY68*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ68*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ68*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D68,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF68*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG68*Account!$AA$2)),2)","v":0}]
[68,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G69),0,IF($F69<=$G69,SUM($G69-$F69),IF($F69>$G69,SUM((Account!$L$2-$F69)+$G69+1))))","v":0},{"$f":"IF(AND($D69>=FctrChngDts!$C$2,$D69<=FctrChngDts!$D$2),$D69,\"\")","v":""},{"$f":"IF($I69=\"\",\"\",IF($E69<=FctrChngDts!$D$2,$E69,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D69<FctrChngDts!$E$2,$E69<FctrChngDts!$E$2),AND($D69>=FctrChngDts!$F$2,$E69>=FctrChngDts!$F$2)),\"\",IF(AND($D69>=FctrChngDts!$E$2,$D69<=FctrChngDts!$F$2),$D69,FctrChngDts!$E$2))","v":""},{"$f":"IF($K69=\"\",\"\",IF(AND($J69=$K69,$E69>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K69=$J69,$E69,IF(AND($E69>=FctrChngDts!$E$2,$E69<=FctrChngDts!$F$2),$E69,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D69<DATE(YEAR(Account!$J$2),6,1),$D69>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I69<FctrChngDts!$A$2,$J69<FctrChngDts!$A$2),AND($I69>=FctrChngDts!$B$2,$J69>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I69<FctrChngDts!$A$2,$J69>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I69>=FctrChngDts!$A$2,$J69<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I69<FctrChngDts!$B$2,$J69>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K69<FctrChngDts!$A$2,$L69<FctrChngDts!$A$2),AND($K69>=FctrChngDts!$B$2,$L69>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K69<FctrChngDts!$A$2,$L69>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K69>=FctrChngDts!$A$2,$L69<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K69<FctrChngDts!$B$2,$L69>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I69=\"\",$J69=0),0,IF(AND($N69=TRUE,$I69<>0),SUM($J69-$I69+1),IF($O69=TRUE,SUM(FctrChngDts!$A$2-$I69),IF($P69=TRUE,0,IF($Q69=TRUE,SUM($J69-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I69=\"\",$J69=0),0,IF($N69=TRUE,0,IF($O69=TRUE,SUM($J69-FctrChngDts!$A$2+1),IF(AND($P69=TRUE,$I69<>0),SUM($J69-$I69+1),IF($Q69=TRUE,SUM(FctrChngDts!$B$2-$I69),0)))))","v":0},0,{"$f":"IF(OR($K69=\"\",$L69=0),0,IF(AND($R69=TRUE,$K69<>0),SUM($L69-$K69+1),IF($S69=TRUE,SUM(FctrChngDts!$A$2-$K69),IF($T69=TRUE,0,IF($U69=TRUE,SUM($L69-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K69=\"\",$L69=0),0,IF($R69=TRUE,0,IF($S69=TRUE,SUM($L69-FctrChngDts!$A$2+1),IF(AND($T69=TRUE,$K69<>0),SUM($L69-$K69+1),IF($U69=TRUE,SUM(FctrChngDts!$B$2-$K69),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A69,Tenant!$A69:$J568,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR69=FALSE,VLOOKUP($AQ69,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ69,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR69=FALSE,VLOOKUP($AQ69,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ69,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR69=FALSE,VLOOKUP($AQ69,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ69,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR69=FALSE,VLOOKUP($AQ69,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ69,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A69,Tenant!$A69:$J568,6,FALSE)","v":0},{"$f":"VLOOKUP($A69,Tenant!$A69:$J568,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG69=FALSE,0,IF($DQ69=TRUE,SUM($BS69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS69*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DQ69=TRUE,SUM($BT69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT69*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DQ69=TRUE,SUM($BU69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU69*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DQ69=TRUE,SUM($BV69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DQ69=TRUE,SUM($BW69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW69*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DQ69=TRUE,SUM($BX69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX69*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN69=FALSE,0,ROUND(SUM($BY69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP69=FALSE,0,ROUND(SUM($X69*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY69=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X69),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X69)),2)","v":0},0,false,{"$f":"ROUND(IF($CT69=FALSE,0,IF($DU69=TRUE,SUM($BZ69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ69*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT69=FALSE,0,IF($DU69=TRUE,SUM($CA69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA69*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT69=FALSE,0,IF($DU69=TRUE,SUM($CB69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB69*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT69=FALSE,0,IF($DU69=TRUE,SUM($CC69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC69*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT69=FALSE,0,IF($DU69=TRUE,SUM($CD69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD69*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT69=FALSE,0,IF($DU69=TRUE,SUM($CE69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE69*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA69=FALSE,0,ROUND(SUM($CF69*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC69=FALSE,0,ROUND(SUM($AA69*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY69=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA69),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA69)),2)","v":0},0,0,{"$f":"SUM($DG69*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG69*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH69,IF(VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI69,$DG69))","v":0},0,false,0,false,0,{"$f":"IF(AND($X69>0,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ69=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH69:$CM69,$CQ69,$DZ69,$EF69,$EN69:$ES69)-SUM($BY69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH69:$CM69,$CQ69,$DZ69,$EF69,$EH69:$EM69)-SUM($BY69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X69>0,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS69=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH69:$CM69,$CO69,$CQ69,$CU69:$CZ69,$DB69,$DD69,$DZ69,$EB69,$ED69,$EF69,$EN69:$ES69,$FC69,$FE69,$FG69,$FI69,$FQ69:$FV69)/$AD69*$X69)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH69:$CM69,$CO69,$CQ69,$CU69:$CZ69,$DB69,$DD69,$DZ69,$EB69,$ED69,$EF69,$EH69:$EM69,$FC69,$FE69,$FG69,$FI69,$FK69:$FP69)/$AD69*$X69)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA69>0,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU69=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU69:$CZ69,$DD69,$DZ69,$FI69,$FQ69:$FV69)-SUM($CF69*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU69:$CZ69,$DD69,$DZ69,$FI69,$FK69:$FP69)-SUM($CF69*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA69>0,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW69=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH69:$CM69,$CO69,$CQ69,$CU69:$CZ69,$DB69,$DD69,$DZ69,$EB69,$ED69,$EF69,$EN69:$ES69,$FC69,$FE69,$FG69,$FI69,$FQ69:$FV69)/$AD69*$AA69)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH69:$CM69,$CO69,$CQ69,$CU69:$CZ69,$DB69,$DD69,$DZ69,$EB69,$ED69,$EF69,$EH69:$EM69,$FC69,$FE69,$FG69,$FI69,$FK69:$FP69)/$AD69*$AA69)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X69>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E69<>\"D-CARE\",Tenant!$F69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY69=FALSE,0,ROUND(SUM($AE69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X69>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X69>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X69>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA69=FALSE,0,SUM($BY69*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X69>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC69=FALSE,0,SUM($BY69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X69>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE69=TRUE,$X69>0),SUM($BY69*Account!$T$2),0)","v":0},{"$f":"IF(AND($X69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG69=FALSE,0,ROUND(SUM($BS69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG69=FALSE,0,ROUND(SUM($BT69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG69=FALSE,0,ROUND(SUM($BU69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG69=FALSE,0,ROUND(SUM($BV69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG69=FALSE,0,ROUND(SUM($BW69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG69=FALSE,0,ROUND(SUM($BX69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H69/$AD69*$X69),2),0)","v":0},{"$f":"ROUND(SUM($EU69*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET69=FALSE,$EV69,ROUND(MAX(0,SUM(SUM($EN69:$ES69)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY69=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I69","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ69*Account!$AA$2),SUM($EZ69*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA69>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E69<>\"D-CARE\",Tenant!$F69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB69=FALSE,0,ROUND(SUM($AF69*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA69>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA69>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA69>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD69=FALSE,0,SUM($CF69*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA69>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF69=FALSE,0,SUM($CF69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA69>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH69=TRUE,$AA69>0),SUM($CF69*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ69=FALSE,0,ROUND(SUM($BZ69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ69=FALSE,0,ROUND(SUM($CA69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ69=FALSE,0,ROUND(SUM($CB69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ69=FALSE,0,ROUND(SUM($CC69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ69=FALSE,0,ROUND(SUM($CD69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ69=FALSE,0,ROUND(SUM($CE69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H69/$AD69*$AA69),2),0)","v":0},{"$f":"ROUND(SUM($FX69*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW69=FALSE,$FY69,ROUND(MAX(0,SUM(SUM($FQ69:$FV69)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB69=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I69","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC69*Account!$AA$2),SUM($GC69*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D69<=FctrChngDts!$B$14,$E69>FctrChngDts!$B$14),AND($D69<=FctrChngDts!$C$14,$E69>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE69=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH69:$GJ69))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO69,$DB69,$GH69:$GJ69))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG69,$GK69,$GN69,$DR69,$DT69,$DV69,$DX69),IF(Account!$Q$2=TRUE,SUM($GG69,$GL69,$GN69,$DR69,$DT69,$DV69,$DX69),SUM($GG69,$GK69,$GL69,$GM69,$GN69,$DR69,$DT69,$DV69,$DX69)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D69,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A69,Tenant!$A:$J,8,FALSE)=TRUE,$GO69<0),0,SUM(SUM(SUM($GO69/$AD69*$GP69)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A69,Tenant!$A:$J,8,FALSE)=TRUE,$GO69<0),0,SUM(SUM(SUM($GO69/$AD69*$GQ69)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG69,$CO69,$DB69,$GM69)/$AD69)*$X69*FctrChngDts!$B$15),SUM(SUM(SUM($DG69,$CO69,$DB69,$GH69:$GJ69)/$AD69)*$X69*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG69,$CO69,$DB69,$GM69)/$AD69)*$AA69*FctrChngDts!$B$15),SUM(SUM(SUM($DG69,$CO69,$DB69,$GH69:$GJ69)/$AD69)*$AA69*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E69),$AD69,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D69,FctrChngDts!$C$17<=$E69),_xlfn.DAYS($D69,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E69),$AD69,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D69,FctrChngDts!$C$19<=$E69),_xlfn.DAYS($D69,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY69*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY69*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ69*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ69*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D69,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A69,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF69*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A69,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG69*Account!$AA$2)),2)","v":0}]
[69,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G70),0,IF($F70<=$G70,SUM($G70-$F70),IF($F70>$G70,SUM((Account!$L$2-$F70)+$G70+1))))","v":0},{"$f":"IF(AND($D70>=FctrChngDts!$C$2,$D70<=FctrChngDts!$D$2),$D70,\"\")","v":""},{"$f":"IF($I70=\"\",\"\",IF($E70<=FctrChngDts!$D$2,$E70,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D70<FctrChngDts!$E$2,$E70<FctrChngDts!$E$2),AND($D70>=FctrChngDts!$F$2,$E70>=FctrChngDts!$F$2)),\"\",IF(AND($D70>=FctrChngDts!$E$2,$D70<=FctrChngDts!$F$2),$D70,FctrChngDts!$E$2))","v":""},{"$f":"IF($K70=\"\",\"\",IF(AND($J70=$K70,$E70>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K70=$J70,$E70,IF(AND($E70>=FctrChngDts!$E$2,$E70<=FctrChngDts!$F$2),$E70,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D70<DATE(YEAR(Account!$J$2),6,1),$D70>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I70<FctrChngDts!$A$2,$J70<FctrChngDts!$A$2),AND($I70>=FctrChngDts!$B$2,$J70>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I70<FctrChngDts!$A$2,$J70>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I70>=FctrChngDts!$A$2,$J70<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I70<FctrChngDts!$B$2,$J70>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K70<FctrChngDts!$A$2,$L70<FctrChngDts!$A$2),AND($K70>=FctrChngDts!$B$2,$L70>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K70<FctrChngDts!$A$2,$L70>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K70>=FctrChngDts!$A$2,$L70<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K70<FctrChngDts!$B$2,$L70>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I70=\"\",$J70=0),0,IF(AND($N70=TRUE,$I70<>0),SUM($J70-$I70+1),IF($O70=TRUE,SUM(FctrChngDts!$A$2-$I70),IF($P70=TRUE,0,IF($Q70=TRUE,SUM($J70-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I70=\"\",$J70=0),0,IF($N70=TRUE,0,IF($O70=TRUE,SUM($J70-FctrChngDts!$A$2+1),IF(AND($P70=TRUE,$I70<>0),SUM($J70-$I70+1),IF($Q70=TRUE,SUM(FctrChngDts!$B$2-$I70),0)))))","v":0},0,{"$f":"IF(OR($K70=\"\",$L70=0),0,IF(AND($R70=TRUE,$K70<>0),SUM($L70-$K70+1),IF($S70=TRUE,SUM(FctrChngDts!$A$2-$K70),IF($T70=TRUE,0,IF($U70=TRUE,SUM($L70-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K70=\"\",$L70=0),0,IF($R70=TRUE,0,IF($S70=TRUE,SUM($L70-FctrChngDts!$A$2+1),IF(AND($T70=TRUE,$K70<>0),SUM($L70-$K70+1),IF($U70=TRUE,SUM(FctrChngDts!$B$2-$K70),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A70,Tenant!$A70:$J569,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR70=FALSE,VLOOKUP($AQ70,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ70,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR70=FALSE,VLOOKUP($AQ70,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ70,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR70=FALSE,VLOOKUP($AQ70,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ70,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR70=FALSE,VLOOKUP($AQ70,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ70,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A70,Tenant!$A70:$J569,6,FALSE)","v":0},{"$f":"VLOOKUP($A70,Tenant!$A70:$J569,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG70=FALSE,0,IF($DQ70=TRUE,SUM($BS70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS70*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DQ70=TRUE,SUM($BT70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT70*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DQ70=TRUE,SUM($BU70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU70*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DQ70=TRUE,SUM($BV70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DQ70=TRUE,SUM($BW70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW70*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DQ70=TRUE,SUM($BX70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX70*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN70=FALSE,0,ROUND(SUM($BY70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP70=FALSE,0,ROUND(SUM($X70*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY70=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X70),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X70)),2)","v":0},0,false,{"$f":"ROUND(IF($CT70=FALSE,0,IF($DU70=TRUE,SUM($BZ70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ70*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT70=FALSE,0,IF($DU70=TRUE,SUM($CA70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA70*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT70=FALSE,0,IF($DU70=TRUE,SUM($CB70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB70*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT70=FALSE,0,IF($DU70=TRUE,SUM($CC70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC70*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT70=FALSE,0,IF($DU70=TRUE,SUM($CD70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD70*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT70=FALSE,0,IF($DU70=TRUE,SUM($CE70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE70*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA70=FALSE,0,ROUND(SUM($CF70*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC70=FALSE,0,ROUND(SUM($AA70*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY70=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA70),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA70)),2)","v":0},0,0,{"$f":"SUM($DG70*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG70*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH70,IF(VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI70,$DG70))","v":0},0,false,0,false,0,{"$f":"IF(AND($X70>0,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ70=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH70:$CM70,$CQ70,$DZ70,$EF70,$EN70:$ES70)-SUM($BY70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH70:$CM70,$CQ70,$DZ70,$EF70,$EH70:$EM70)-SUM($BY70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X70>0,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS70=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH70:$CM70,$CO70,$CQ70,$CU70:$CZ70,$DB70,$DD70,$DZ70,$EB70,$ED70,$EF70,$EN70:$ES70,$FC70,$FE70,$FG70,$FI70,$FQ70:$FV70)/$AD70*$X70)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH70:$CM70,$CO70,$CQ70,$CU70:$CZ70,$DB70,$DD70,$DZ70,$EB70,$ED70,$EF70,$EH70:$EM70,$FC70,$FE70,$FG70,$FI70,$FK70:$FP70)/$AD70*$X70)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA70>0,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU70=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU70:$CZ70,$DD70,$DZ70,$FI70,$FQ70:$FV70)-SUM($CF70*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU70:$CZ70,$DD70,$DZ70,$FI70,$FK70:$FP70)-SUM($CF70*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA70>0,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW70=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH70:$CM70,$CO70,$CQ70,$CU70:$CZ70,$DB70,$DD70,$DZ70,$EB70,$ED70,$EF70,$EN70:$ES70,$FC70,$FE70,$FG70,$FI70,$FQ70:$FV70)/$AD70*$AA70)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH70:$CM70,$CO70,$CQ70,$CU70:$CZ70,$DB70,$DD70,$DZ70,$EB70,$ED70,$EF70,$EH70:$EM70,$FC70,$FE70,$FG70,$FI70,$FK70:$FP70)/$AD70*$AA70)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X70>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E70<>\"D-CARE\",Tenant!$F70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY70=FALSE,0,ROUND(SUM($AE70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X70>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X70>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X70>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA70=FALSE,0,SUM($BY70*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X70>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC70=FALSE,0,SUM($BY70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X70>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE70=TRUE,$X70>0),SUM($BY70*Account!$T$2),0)","v":0},{"$f":"IF(AND($X70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG70=FALSE,0,ROUND(SUM($BS70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG70=FALSE,0,ROUND(SUM($BT70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG70=FALSE,0,ROUND(SUM($BU70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG70=FALSE,0,ROUND(SUM($BV70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG70=FALSE,0,ROUND(SUM($BW70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG70=FALSE,0,ROUND(SUM($BX70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H70/$AD70*$X70),2),0)","v":0},{"$f":"ROUND(SUM($EU70*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET70=FALSE,$EV70,ROUND(MAX(0,SUM(SUM($EN70:$ES70)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY70=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I70","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ70*Account!$AA$2),SUM($EZ70*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA70>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E70<>\"D-CARE\",Tenant!$F70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB70=FALSE,0,ROUND(SUM($AF70*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA70>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA70>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA70>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD70=FALSE,0,SUM($CF70*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA70>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF70=FALSE,0,SUM($CF70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA70>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH70=TRUE,$AA70>0),SUM($CF70*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ70=FALSE,0,ROUND(SUM($BZ70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ70=FALSE,0,ROUND(SUM($CA70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ70=FALSE,0,ROUND(SUM($CB70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ70=FALSE,0,ROUND(SUM($CC70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ70=FALSE,0,ROUND(SUM($CD70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ70=FALSE,0,ROUND(SUM($CE70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H70/$AD70*$AA70),2),0)","v":0},{"$f":"ROUND(SUM($FX70*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW70=FALSE,$FY70,ROUND(MAX(0,SUM(SUM($FQ70:$FV70)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB70=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I70","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC70*Account!$AA$2),SUM($GC70*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D70<=FctrChngDts!$B$14,$E70>FctrChngDts!$B$14),AND($D70<=FctrChngDts!$C$14,$E70>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE70=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH70:$GJ70))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO70,$DB70,$GH70:$GJ70))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG70,$GK70,$GN70,$DR70,$DT70,$DV70,$DX70),IF(Account!$Q$2=TRUE,SUM($GG70,$GL70,$GN70,$DR70,$DT70,$DV70,$DX70),SUM($GG70,$GK70,$GL70,$GM70,$GN70,$DR70,$DT70,$DV70,$DX70)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D70,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A70,Tenant!$A:$J,8,FALSE)=TRUE,$GO70<0),0,SUM(SUM(SUM($GO70/$AD70*$GP70)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A70,Tenant!$A:$J,8,FALSE)=TRUE,$GO70<0),0,SUM(SUM(SUM($GO70/$AD70*$GQ70)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG70,$CO70,$DB70,$GM70)/$AD70)*$X70*FctrChngDts!$B$15),SUM(SUM(SUM($DG70,$CO70,$DB70,$GH70:$GJ70)/$AD70)*$X70*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG70,$CO70,$DB70,$GM70)/$AD70)*$AA70*FctrChngDts!$B$15),SUM(SUM(SUM($DG70,$CO70,$DB70,$GH70:$GJ70)/$AD70)*$AA70*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E70),$AD70,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D70,FctrChngDts!$C$17<=$E70),_xlfn.DAYS($D70,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E70),$AD70,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D70,FctrChngDts!$C$19<=$E70),_xlfn.DAYS($D70,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY70*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY70*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ70*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ70*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D70,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A70,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF70*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A70,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG70*Account!$AA$2)),2)","v":0}]
[70,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G71),0,IF($F71<=$G71,SUM($G71-$F71),IF($F71>$G71,SUM((Account!$L$2-$F71)+$G71+1))))","v":0},{"$f":"IF(AND($D71>=FctrChngDts!$C$2,$D71<=FctrChngDts!$D$2),$D71,\"\")","v":""},{"$f":"IF($I71=\"\",\"\",IF($E71<=FctrChngDts!$D$2,$E71,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D71<FctrChngDts!$E$2,$E71<FctrChngDts!$E$2),AND($D71>=FctrChngDts!$F$2,$E71>=FctrChngDts!$F$2)),\"\",IF(AND($D71>=FctrChngDts!$E$2,$D71<=FctrChngDts!$F$2),$D71,FctrChngDts!$E$2))","v":""},{"$f":"IF($K71=\"\",\"\",IF(AND($J71=$K71,$E71>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K71=$J71,$E71,IF(AND($E71>=FctrChngDts!$E$2,$E71<=FctrChngDts!$F$2),$E71,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D71<DATE(YEAR(Account!$J$2),6,1),$D71>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I71<FctrChngDts!$A$2,$J71<FctrChngDts!$A$2),AND($I71>=FctrChngDts!$B$2,$J71>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I71<FctrChngDts!$A$2,$J71>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I71>=FctrChngDts!$A$2,$J71<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I71<FctrChngDts!$B$2,$J71>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K71<FctrChngDts!$A$2,$L71<FctrChngDts!$A$2),AND($K71>=FctrChngDts!$B$2,$L71>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K71<FctrChngDts!$A$2,$L71>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K71>=FctrChngDts!$A$2,$L71<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K71<FctrChngDts!$B$2,$L71>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I71=\"\",$J71=0),0,IF(AND($N71=TRUE,$I71<>0),SUM($J71-$I71+1),IF($O71=TRUE,SUM(FctrChngDts!$A$2-$I71),IF($P71=TRUE,0,IF($Q71=TRUE,SUM($J71-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I71=\"\",$J71=0),0,IF($N71=TRUE,0,IF($O71=TRUE,SUM($J71-FctrChngDts!$A$2+1),IF(AND($P71=TRUE,$I71<>0),SUM($J71-$I71+1),IF($Q71=TRUE,SUM(FctrChngDts!$B$2-$I71),0)))))","v":0},0,{"$f":"IF(OR($K71=\"\",$L71=0),0,IF(AND($R71=TRUE,$K71<>0),SUM($L71-$K71+1),IF($S71=TRUE,SUM(FctrChngDts!$A$2-$K71),IF($T71=TRUE,0,IF($U71=TRUE,SUM($L71-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K71=\"\",$L71=0),0,IF($R71=TRUE,0,IF($S71=TRUE,SUM($L71-FctrChngDts!$A$2+1),IF(AND($T71=TRUE,$K71<>0),SUM($L71-$K71+1),IF($U71=TRUE,SUM(FctrChngDts!$B$2-$K71),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A71,Tenant!$A71:$J570,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR71=FALSE,VLOOKUP($AQ71,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ71,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR71=FALSE,VLOOKUP($AQ71,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ71,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR71=FALSE,VLOOKUP($AQ71,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ71,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR71=FALSE,VLOOKUP($AQ71,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ71,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A71,Tenant!$A71:$J570,6,FALSE)","v":0},{"$f":"VLOOKUP($A71,Tenant!$A71:$J570,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG71=FALSE,0,IF($DQ71=TRUE,SUM($BS71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS71*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DQ71=TRUE,SUM($BT71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT71*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DQ71=TRUE,SUM($BU71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU71*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DQ71=TRUE,SUM($BV71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DQ71=TRUE,SUM($BW71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW71*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DQ71=TRUE,SUM($BX71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX71*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN71=FALSE,0,ROUND(SUM($BY71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP71=FALSE,0,ROUND(SUM($X71*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY71=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X71),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X71)),2)","v":0},0,false,{"$f":"ROUND(IF($CT71=FALSE,0,IF($DU71=TRUE,SUM($BZ71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ71*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT71=FALSE,0,IF($DU71=TRUE,SUM($CA71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA71*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT71=FALSE,0,IF($DU71=TRUE,SUM($CB71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB71*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT71=FALSE,0,IF($DU71=TRUE,SUM($CC71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC71*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT71=FALSE,0,IF($DU71=TRUE,SUM($CD71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD71*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT71=FALSE,0,IF($DU71=TRUE,SUM($CE71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE71*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA71=FALSE,0,ROUND(SUM($CF71*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC71=FALSE,0,ROUND(SUM($AA71*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY71=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA71),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA71)),2)","v":0},0,0,{"$f":"SUM($DG71*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG71*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH71,IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI71,$DG71))","v":0},0,false,0,false,0,{"$f":"IF(AND($X71>0,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ71=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH71:$CM71,$CQ71,$DZ71,$EF71,$EN71:$ES71)-SUM($BY71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH71:$CM71,$CQ71,$DZ71,$EF71,$EH71:$EM71)-SUM($BY71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X71>0,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS71=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH71:$CM71,$CO71,$CQ71,$CU71:$CZ71,$DB71,$DD71,$DZ71,$EB71,$ED71,$EF71,$EN71:$ES71,$FC71,$FE71,$FG71,$FI71,$FQ71:$FV71)/$AD71*$X71)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH71:$CM71,$CO71,$CQ71,$CU71:$CZ71,$DB71,$DD71,$DZ71,$EB71,$ED71,$EF71,$EH71:$EM71,$FC71,$FE71,$FG71,$FI71,$FK71:$FP71)/$AD71*$X71)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA71>0,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU71=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU71:$CZ71,$DD71,$DZ71,$FI71,$FQ71:$FV71)-SUM($CF71*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU71:$CZ71,$DD71,$DZ71,$FI71,$FK71:$FP71)-SUM($CF71*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA71>0,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW71=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH71:$CM71,$CO71,$CQ71,$CU71:$CZ71,$DB71,$DD71,$DZ71,$EB71,$ED71,$EF71,$EN71:$ES71,$FC71,$FE71,$FG71,$FI71,$FQ71:$FV71)/$AD71*$AA71)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH71:$CM71,$CO71,$CQ71,$CU71:$CZ71,$DB71,$DD71,$DZ71,$EB71,$ED71,$EF71,$EH71:$EM71,$FC71,$FE71,$FG71,$FI71,$FK71:$FP71)/$AD71*$AA71)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E71<>\"D-CARE\",Tenant!$F71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY71=FALSE,0,ROUND(SUM($AE71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA71=FALSE,0,SUM($BY71*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X71>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC71=FALSE,0,SUM($BY71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X71>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE71=TRUE,$X71>0),SUM($BY71*Account!$T$2),0)","v":0},{"$f":"IF(AND($X71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG71=FALSE,0,ROUND(SUM($BS71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG71=FALSE,0,ROUND(SUM($BT71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG71=FALSE,0,ROUND(SUM($BU71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG71=FALSE,0,ROUND(SUM($BV71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG71=FALSE,0,ROUND(SUM($BW71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG71=FALSE,0,ROUND(SUM($BX71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H71/$AD71*$X71),2),0)","v":0},{"$f":"ROUND(SUM($EU71*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET71=FALSE,$EV71,ROUND(MAX(0,SUM(SUM($EN71:$ES71)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY71=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I71","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ71*Account!$AA$2),SUM($EZ71*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E71<>\"D-CARE\",Tenant!$F71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB71=FALSE,0,ROUND(SUM($AF71*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD71=FALSE,0,SUM($CF71*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA71>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF71=FALSE,0,SUM($CF71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA71>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH71=TRUE,$AA71>0),SUM($CF71*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ71=FALSE,0,ROUND(SUM($BZ71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ71=FALSE,0,ROUND(SUM($CA71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ71=FALSE,0,ROUND(SUM($CB71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ71=FALSE,0,ROUND(SUM($CC71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ71=FALSE,0,ROUND(SUM($CD71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ71=FALSE,0,ROUND(SUM($CE71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H71/$AD71*$AA71),2),0)","v":0},{"$f":"ROUND(SUM($FX71*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW71=FALSE,$FY71,ROUND(MAX(0,SUM(SUM($FQ71:$FV71)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB71=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I71","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC71*Account!$AA$2),SUM($GC71*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D71<=FctrChngDts!$B$14,$E71>FctrChngDts!$B$14),AND($D71<=FctrChngDts!$C$14,$E71>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE71=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH71:$GJ71))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO71,$DB71,$GH71:$GJ71))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG71,$GK71,$GN71,$DR71,$DT71,$DV71,$DX71),IF(Account!$Q$2=TRUE,SUM($GG71,$GL71,$GN71,$DR71,$DT71,$DV71,$DX71),SUM($GG71,$GK71,$GL71,$GM71,$GN71,$DR71,$DT71,$DV71,$DX71)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D71,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,8,FALSE)=TRUE,$GO71<0),0,SUM(SUM(SUM($GO71/$AD71*$GP71)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,8,FALSE)=TRUE,$GO71<0),0,SUM(SUM(SUM($GO71/$AD71*$GQ71)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG71,$CO71,$DB71,$GM71)/$AD71)*$X71*FctrChngDts!$B$15),SUM(SUM(SUM($DG71,$CO71,$DB71,$GH71:$GJ71)/$AD71)*$X71*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG71,$CO71,$DB71,$GM71)/$AD71)*$AA71*FctrChngDts!$B$15),SUM(SUM(SUM($DG71,$CO71,$DB71,$GH71:$GJ71)/$AD71)*$AA71*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E71),$AD71,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D71,FctrChngDts!$C$17<=$E71),_xlfn.DAYS($D71,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E71),$AD71,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D71,FctrChngDts!$C$19<=$E71),_xlfn.DAYS($D71,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY71*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY71*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ71*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ71*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D71,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF71*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG71*Account!$AA$2)),2)","v":0}]
[71,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G72),0,IF($F72<=$G72,SUM($G72-$F72),IF($F72>$G72,SUM((Account!$L$2-$F72)+$G72+1))))","v":0},{"$f":"IF(AND($D72>=FctrChngDts!$C$2,$D72<=FctrChngDts!$D$2),$D72,\"\")","v":""},{"$f":"IF($I72=\"\",\"\",IF($E72<=FctrChngDts!$D$2,$E72,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D72<FctrChngDts!$E$2,$E72<FctrChngDts!$E$2),AND($D72>=FctrChngDts!$F$2,$E72>=FctrChngDts!$F$2)),\"\",IF(AND($D72>=FctrChngDts!$E$2,$D72<=FctrChngDts!$F$2),$D72,FctrChngDts!$E$2))","v":""},{"$f":"IF($K72=\"\",\"\",IF(AND($J72=$K72,$E72>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K72=$J72,$E72,IF(AND($E72>=FctrChngDts!$E$2,$E72<=FctrChngDts!$F$2),$E72,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D72<DATE(YEAR(Account!$J$2),6,1),$D72>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I72<FctrChngDts!$A$2,$J72<FctrChngDts!$A$2),AND($I72>=FctrChngDts!$B$2,$J72>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I72<FctrChngDts!$A$2,$J72>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I72>=FctrChngDts!$A$2,$J72<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I72<FctrChngDts!$B$2,$J72>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K72<FctrChngDts!$A$2,$L72<FctrChngDts!$A$2),AND($K72>=FctrChngDts!$B$2,$L72>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K72<FctrChngDts!$A$2,$L72>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K72>=FctrChngDts!$A$2,$L72<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K72<FctrChngDts!$B$2,$L72>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I72=\"\",$J72=0),0,IF(AND($N72=TRUE,$I72<>0),SUM($J72-$I72+1),IF($O72=TRUE,SUM(FctrChngDts!$A$2-$I72),IF($P72=TRUE,0,IF($Q72=TRUE,SUM($J72-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I72=\"\",$J72=0),0,IF($N72=TRUE,0,IF($O72=TRUE,SUM($J72-FctrChngDts!$A$2+1),IF(AND($P72=TRUE,$I72<>0),SUM($J72-$I72+1),IF($Q72=TRUE,SUM(FctrChngDts!$B$2-$I72),0)))))","v":0},0,{"$f":"IF(OR($K72=\"\",$L72=0),0,IF(AND($R72=TRUE,$K72<>0),SUM($L72-$K72+1),IF($S72=TRUE,SUM(FctrChngDts!$A$2-$K72),IF($T72=TRUE,0,IF($U72=TRUE,SUM($L72-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K72=\"\",$L72=0),0,IF($R72=TRUE,0,IF($S72=TRUE,SUM($L72-FctrChngDts!$A$2+1),IF(AND($T72=TRUE,$K72<>0),SUM($L72-$K72+1),IF($U72=TRUE,SUM(FctrChngDts!$B$2-$K72),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A72,Tenant!$A72:$J571,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR72=FALSE,VLOOKUP($AQ72,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ72,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR72=FALSE,VLOOKUP($AQ72,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ72,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR72=FALSE,VLOOKUP($AQ72,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ72,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR72=FALSE,VLOOKUP($AQ72,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ72,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A72,Tenant!$A72:$J571,6,FALSE)","v":0},{"$f":"VLOOKUP($A72,Tenant!$A72:$J571,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG72=FALSE,0,IF($DQ72=TRUE,SUM($BS72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS72*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DQ72=TRUE,SUM($BT72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT72*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DQ72=TRUE,SUM($BU72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU72*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DQ72=TRUE,SUM($BV72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DQ72=TRUE,SUM($BW72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW72*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DQ72=TRUE,SUM($BX72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX72*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN72=FALSE,0,ROUND(SUM($BY72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP72=FALSE,0,ROUND(SUM($X72*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY72=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X72),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X72)),2)","v":0},0,false,{"$f":"ROUND(IF($CT72=FALSE,0,IF($DU72=TRUE,SUM($BZ72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ72*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT72=FALSE,0,IF($DU72=TRUE,SUM($CA72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA72*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT72=FALSE,0,IF($DU72=TRUE,SUM($CB72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB72*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT72=FALSE,0,IF($DU72=TRUE,SUM($CC72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC72*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT72=FALSE,0,IF($DU72=TRUE,SUM($CD72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD72*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT72=FALSE,0,IF($DU72=TRUE,SUM($CE72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE72*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA72=FALSE,0,ROUND(SUM($CF72*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC72=FALSE,0,ROUND(SUM($AA72*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY72=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA72),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA72)),2)","v":0},0,0,{"$f":"SUM($DG72*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG72*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH72,IF(VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI72,$DG72))","v":0},0,false,0,false,0,{"$f":"IF(AND($X72>0,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ72=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH72:$CM72,$CQ72,$DZ72,$EF72,$EN72:$ES72)-SUM($BY72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH72:$CM72,$CQ72,$DZ72,$EF72,$EH72:$EM72)-SUM($BY72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X72>0,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS72=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH72:$CM72,$CO72,$CQ72,$CU72:$CZ72,$DB72,$DD72,$DZ72,$EB72,$ED72,$EF72,$EN72:$ES72,$FC72,$FE72,$FG72,$FI72,$FQ72:$FV72)/$AD72*$X72)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH72:$CM72,$CO72,$CQ72,$CU72:$CZ72,$DB72,$DD72,$DZ72,$EB72,$ED72,$EF72,$EH72:$EM72,$FC72,$FE72,$FG72,$FI72,$FK72:$FP72)/$AD72*$X72)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA72>0,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU72=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU72:$CZ72,$DD72,$DZ72,$FI72,$FQ72:$FV72)-SUM($CF72*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU72:$CZ72,$DD72,$DZ72,$FI72,$FK72:$FP72)-SUM($CF72*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA72>0,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW72=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH72:$CM72,$CO72,$CQ72,$CU72:$CZ72,$DB72,$DD72,$DZ72,$EB72,$ED72,$EF72,$EN72:$ES72,$FC72,$FE72,$FG72,$FI72,$FQ72:$FV72)/$AD72*$AA72)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH72:$CM72,$CO72,$CQ72,$CU72:$CZ72,$DB72,$DD72,$DZ72,$EB72,$ED72,$EF72,$EH72:$EM72,$FC72,$FE72,$FG72,$FI72,$FK72:$FP72)/$AD72*$AA72)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X72>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E72<>\"D-CARE\",Tenant!$F72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY72=FALSE,0,ROUND(SUM($AE72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X72>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X72>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X72>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA72=FALSE,0,SUM($BY72*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X72>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC72=FALSE,0,SUM($BY72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X72>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE72=TRUE,$X72>0),SUM($BY72*Account!$T$2),0)","v":0},{"$f":"IF(AND($X72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG72=FALSE,0,ROUND(SUM($BS72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG72=FALSE,0,ROUND(SUM($BT72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG72=FALSE,0,ROUND(SUM($BU72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG72=FALSE,0,ROUND(SUM($BV72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG72=FALSE,0,ROUND(SUM($BW72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG72=FALSE,0,ROUND(SUM($BX72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H72/$AD72*$X72),2),0)","v":0},{"$f":"ROUND(SUM($EU72*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET72=FALSE,$EV72,ROUND(MAX(0,SUM(SUM($EN72:$ES72)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY72=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I72","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ72*Account!$AA$2),SUM($EZ72*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA72>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E72<>\"D-CARE\",Tenant!$F72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB72=FALSE,0,ROUND(SUM($AF72*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA72>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA72>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA72>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD72=FALSE,0,SUM($CF72*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA72>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF72=FALSE,0,SUM($CF72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA72>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH72=TRUE,$AA72>0),SUM($CF72*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ72=FALSE,0,ROUND(SUM($BZ72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ72=FALSE,0,ROUND(SUM($CA72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ72=FALSE,0,ROUND(SUM($CB72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ72=FALSE,0,ROUND(SUM($CC72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ72=FALSE,0,ROUND(SUM($CD72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ72=FALSE,0,ROUND(SUM($CE72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H72/$AD72*$AA72),2),0)","v":0},{"$f":"ROUND(SUM($FX72*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW72=FALSE,$FY72,ROUND(MAX(0,SUM(SUM($FQ72:$FV72)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB72=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I72","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC72*Account!$AA$2),SUM($GC72*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D72<=FctrChngDts!$B$14,$E72>FctrChngDts!$B$14),AND($D72<=FctrChngDts!$C$14,$E72>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE72=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH72:$GJ72))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO72,$DB72,$GH72:$GJ72))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG72,$GK72,$GN72,$DR72,$DT72,$DV72,$DX72),IF(Account!$Q$2=TRUE,SUM($GG72,$GL72,$GN72,$DR72,$DT72,$DV72,$DX72),SUM($GG72,$GK72,$GL72,$GM72,$GN72,$DR72,$DT72,$DV72,$DX72)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D72,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A72,Tenant!$A:$J,8,FALSE)=TRUE,$GO72<0),0,SUM(SUM(SUM($GO72/$AD72*$GP72)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A72,Tenant!$A:$J,8,FALSE)=TRUE,$GO72<0),0,SUM(SUM(SUM($GO72/$AD72*$GQ72)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG72,$CO72,$DB72,$GM72)/$AD72)*$X72*FctrChngDts!$B$15),SUM(SUM(SUM($DG72,$CO72,$DB72,$GH72:$GJ72)/$AD72)*$X72*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG72,$CO72,$DB72,$GM72)/$AD72)*$AA72*FctrChngDts!$B$15),SUM(SUM(SUM($DG72,$CO72,$DB72,$GH72:$GJ72)/$AD72)*$AA72*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E72),$AD72,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D72,FctrChngDts!$C$17<=$E72),_xlfn.DAYS($D72,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E72),$AD72,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D72,FctrChngDts!$C$19<=$E72),_xlfn.DAYS($D72,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY72*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY72*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ72*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ72*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D72,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A72,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF72*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A72,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG72*Account!$AA$2)),2)","v":0}]
[72,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G73),0,IF($F73<=$G73,SUM($G73-$F73),IF($F73>$G73,SUM((Account!$L$2-$F73)+$G73+1))))","v":0},{"$f":"IF(AND($D73>=FctrChngDts!$C$2,$D73<=FctrChngDts!$D$2),$D73,\"\")","v":""},{"$f":"IF($I73=\"\",\"\",IF($E73<=FctrChngDts!$D$2,$E73,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D73<FctrChngDts!$E$2,$E73<FctrChngDts!$E$2),AND($D73>=FctrChngDts!$F$2,$E73>=FctrChngDts!$F$2)),\"\",IF(AND($D73>=FctrChngDts!$E$2,$D73<=FctrChngDts!$F$2),$D73,FctrChngDts!$E$2))","v":""},{"$f":"IF($K73=\"\",\"\",IF(AND($J73=$K73,$E73>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K73=$J73,$E73,IF(AND($E73>=FctrChngDts!$E$2,$E73<=FctrChngDts!$F$2),$E73,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D73<DATE(YEAR(Account!$J$2),6,1),$D73>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I73<FctrChngDts!$A$2,$J73<FctrChngDts!$A$2),AND($I73>=FctrChngDts!$B$2,$J73>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I73<FctrChngDts!$A$2,$J73>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I73>=FctrChngDts!$A$2,$J73<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I73<FctrChngDts!$B$2,$J73>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K73<FctrChngDts!$A$2,$L73<FctrChngDts!$A$2),AND($K73>=FctrChngDts!$B$2,$L73>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K73<FctrChngDts!$A$2,$L73>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K73>=FctrChngDts!$A$2,$L73<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K73<FctrChngDts!$B$2,$L73>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I73=\"\",$J73=0),0,IF(AND($N73=TRUE,$I73<>0),SUM($J73-$I73+1),IF($O73=TRUE,SUM(FctrChngDts!$A$2-$I73),IF($P73=TRUE,0,IF($Q73=TRUE,SUM($J73-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I73=\"\",$J73=0),0,IF($N73=TRUE,0,IF($O73=TRUE,SUM($J73-FctrChngDts!$A$2+1),IF(AND($P73=TRUE,$I73<>0),SUM($J73-$I73+1),IF($Q73=TRUE,SUM(FctrChngDts!$B$2-$I73),0)))))","v":0},0,{"$f":"IF(OR($K73=\"\",$L73=0),0,IF(AND($R73=TRUE,$K73<>0),SUM($L73-$K73+1),IF($S73=TRUE,SUM(FctrChngDts!$A$2-$K73),IF($T73=TRUE,0,IF($U73=TRUE,SUM($L73-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K73=\"\",$L73=0),0,IF($R73=TRUE,0,IF($S73=TRUE,SUM($L73-FctrChngDts!$A$2+1),IF(AND($T73=TRUE,$K73<>0),SUM($L73-$K73+1),IF($U73=TRUE,SUM(FctrChngDts!$B$2-$K73),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A73,Tenant!$A73:$J572,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR73=FALSE,VLOOKUP($AQ73,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ73,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR73=FALSE,VLOOKUP($AQ73,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ73,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR73=FALSE,VLOOKUP($AQ73,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ73,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR73=FALSE,VLOOKUP($AQ73,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ73,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A73,Tenant!$A73:$J572,6,FALSE)","v":0},{"$f":"VLOOKUP($A73,Tenant!$A73:$J572,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG73=FALSE,0,IF($DQ73=TRUE,SUM($BS73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS73*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DQ73=TRUE,SUM($BT73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT73*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DQ73=TRUE,SUM($BU73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU73*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DQ73=TRUE,SUM($BV73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DQ73=TRUE,SUM($BW73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW73*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DQ73=TRUE,SUM($BX73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX73*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN73=FALSE,0,ROUND(SUM($BY73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP73=FALSE,0,ROUND(SUM($X73*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY73=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X73),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X73)),2)","v":0},0,false,{"$f":"ROUND(IF($CT73=FALSE,0,IF($DU73=TRUE,SUM($BZ73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ73*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT73=FALSE,0,IF($DU73=TRUE,SUM($CA73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA73*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT73=FALSE,0,IF($DU73=TRUE,SUM($CB73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB73*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT73=FALSE,0,IF($DU73=TRUE,SUM($CC73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC73*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT73=FALSE,0,IF($DU73=TRUE,SUM($CD73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD73*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT73=FALSE,0,IF($DU73=TRUE,SUM($CE73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE73*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA73=FALSE,0,ROUND(SUM($CF73*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC73=FALSE,0,ROUND(SUM($AA73*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY73=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA73),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA73)),2)","v":0},0,0,{"$f":"SUM($DG73*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG73*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH73,IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI73,$DG73))","v":0},0,false,0,false,0,{"$f":"IF(AND($X73>0,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ73=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH73:$CM73,$CQ73,$DZ73,$EF73,$EN73:$ES73)-SUM($BY73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH73:$CM73,$CQ73,$DZ73,$EF73,$EH73:$EM73)-SUM($BY73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X73>0,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS73=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH73:$CM73,$CO73,$CQ73,$CU73:$CZ73,$DB73,$DD73,$DZ73,$EB73,$ED73,$EF73,$EN73:$ES73,$FC73,$FE73,$FG73,$FI73,$FQ73:$FV73)/$AD73*$X73)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH73:$CM73,$CO73,$CQ73,$CU73:$CZ73,$DB73,$DD73,$DZ73,$EB73,$ED73,$EF73,$EH73:$EM73,$FC73,$FE73,$FG73,$FI73,$FK73:$FP73)/$AD73*$X73)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA73>0,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU73=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU73:$CZ73,$DD73,$DZ73,$FI73,$FQ73:$FV73)-SUM($CF73*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU73:$CZ73,$DD73,$DZ73,$FI73,$FK73:$FP73)-SUM($CF73*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA73>0,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW73=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH73:$CM73,$CO73,$CQ73,$CU73:$CZ73,$DB73,$DD73,$DZ73,$EB73,$ED73,$EF73,$EN73:$ES73,$FC73,$FE73,$FG73,$FI73,$FQ73:$FV73)/$AD73*$AA73)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH73:$CM73,$CO73,$CQ73,$CU73:$CZ73,$DB73,$DD73,$DZ73,$EB73,$ED73,$EF73,$EH73:$EM73,$FC73,$FE73,$FG73,$FI73,$FK73:$FP73)/$AD73*$AA73)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E73<>\"D-CARE\",Tenant!$F73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY73=FALSE,0,ROUND(SUM($AE73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA73=FALSE,0,SUM($BY73*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X73>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC73=FALSE,0,SUM($BY73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X73>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE73=TRUE,$X73>0),SUM($BY73*Account!$T$2),0)","v":0},{"$f":"IF(AND($X73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG73=FALSE,0,ROUND(SUM($BS73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG73=FALSE,0,ROUND(SUM($BT73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG73=FALSE,0,ROUND(SUM($BU73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG73=FALSE,0,ROUND(SUM($BV73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG73=FALSE,0,ROUND(SUM($BW73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG73=FALSE,0,ROUND(SUM($BX73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H73/$AD73*$X73),2),0)","v":0},{"$f":"ROUND(SUM($EU73*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET73=FALSE,$EV73,ROUND(MAX(0,SUM(SUM($EN73:$ES73)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY73=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I73","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ73*Account!$AA$2),SUM($EZ73*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E73<>\"D-CARE\",Tenant!$F73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB73=FALSE,0,ROUND(SUM($AF73*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD73=FALSE,0,SUM($CF73*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA73>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF73=FALSE,0,SUM($CF73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA73>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH73=TRUE,$AA73>0),SUM($CF73*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ73=FALSE,0,ROUND(SUM($BZ73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ73=FALSE,0,ROUND(SUM($CA73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ73=FALSE,0,ROUND(SUM($CB73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ73=FALSE,0,ROUND(SUM($CC73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ73=FALSE,0,ROUND(SUM($CD73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ73=FALSE,0,ROUND(SUM($CE73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H73/$AD73*$AA73),2),0)","v":0},{"$f":"ROUND(SUM($FX73*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW73=FALSE,$FY73,ROUND(MAX(0,SUM(SUM($FQ73:$FV73)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB73=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I73","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC73*Account!$AA$2),SUM($GC73*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D73<=FctrChngDts!$B$14,$E73>FctrChngDts!$B$14),AND($D73<=FctrChngDts!$C$14,$E73>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE73=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH73:$GJ73))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO73,$DB73,$GH73:$GJ73))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG73,$GK73,$GN73,$DR73,$DT73,$DV73,$DX73),IF(Account!$Q$2=TRUE,SUM($GG73,$GL73,$GN73,$DR73,$DT73,$DV73,$DX73),SUM($GG73,$GK73,$GL73,$GM73,$GN73,$DR73,$DT73,$DV73,$DX73)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D73,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,8,FALSE)=TRUE,$GO73<0),0,SUM(SUM(SUM($GO73/$AD73*$GP73)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,8,FALSE)=TRUE,$GO73<0),0,SUM(SUM(SUM($GO73/$AD73*$GQ73)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG73,$CO73,$DB73,$GM73)/$AD73)*$X73*FctrChngDts!$B$15),SUM(SUM(SUM($DG73,$CO73,$DB73,$GH73:$GJ73)/$AD73)*$X73*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG73,$CO73,$DB73,$GM73)/$AD73)*$AA73*FctrChngDts!$B$15),SUM(SUM(SUM($DG73,$CO73,$DB73,$GH73:$GJ73)/$AD73)*$AA73*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E73),$AD73,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D73,FctrChngDts!$C$17<=$E73),_xlfn.DAYS($D73,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E73),$AD73,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D73,FctrChngDts!$C$19<=$E73),_xlfn.DAYS($D73,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY73*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY73*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ73*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ73*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D73,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF73*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG73*Account!$AA$2)),2)","v":0}]
[73,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G74),0,IF($F74<=$G74,SUM($G74-$F74),IF($F74>$G74,SUM((Account!$L$2-$F74)+$G74+1))))","v":0},{"$f":"IF(AND($D74>=FctrChngDts!$C$2,$D74<=FctrChngDts!$D$2),$D74,\"\")","v":""},{"$f":"IF($I74=\"\",\"\",IF($E74<=FctrChngDts!$D$2,$E74,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D74<FctrChngDts!$E$2,$E74<FctrChngDts!$E$2),AND($D74>=FctrChngDts!$F$2,$E74>=FctrChngDts!$F$2)),\"\",IF(AND($D74>=FctrChngDts!$E$2,$D74<=FctrChngDts!$F$2),$D74,FctrChngDts!$E$2))","v":""},{"$f":"IF($K74=\"\",\"\",IF(AND($J74=$K74,$E74>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K74=$J74,$E74,IF(AND($E74>=FctrChngDts!$E$2,$E74<=FctrChngDts!$F$2),$E74,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D74<DATE(YEAR(Account!$J$2),6,1),$D74>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I74<FctrChngDts!$A$2,$J74<FctrChngDts!$A$2),AND($I74>=FctrChngDts!$B$2,$J74>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I74<FctrChngDts!$A$2,$J74>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I74>=FctrChngDts!$A$2,$J74<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I74<FctrChngDts!$B$2,$J74>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K74<FctrChngDts!$A$2,$L74<FctrChngDts!$A$2),AND($K74>=FctrChngDts!$B$2,$L74>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K74<FctrChngDts!$A$2,$L74>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K74>=FctrChngDts!$A$2,$L74<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K74<FctrChngDts!$B$2,$L74>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I74=\"\",$J74=0),0,IF(AND($N74=TRUE,$I74<>0),SUM($J74-$I74+1),IF($O74=TRUE,SUM(FctrChngDts!$A$2-$I74),IF($P74=TRUE,0,IF($Q74=TRUE,SUM($J74-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I74=\"\",$J74=0),0,IF($N74=TRUE,0,IF($O74=TRUE,SUM($J74-FctrChngDts!$A$2+1),IF(AND($P74=TRUE,$I74<>0),SUM($J74-$I74+1),IF($Q74=TRUE,SUM(FctrChngDts!$B$2-$I74),0)))))","v":0},0,{"$f":"IF(OR($K74=\"\",$L74=0),0,IF(AND($R74=TRUE,$K74<>0),SUM($L74-$K74+1),IF($S74=TRUE,SUM(FctrChngDts!$A$2-$K74),IF($T74=TRUE,0,IF($U74=TRUE,SUM($L74-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K74=\"\",$L74=0),0,IF($R74=TRUE,0,IF($S74=TRUE,SUM($L74-FctrChngDts!$A$2+1),IF(AND($T74=TRUE,$K74<>0),SUM($L74-$K74+1),IF($U74=TRUE,SUM(FctrChngDts!$B$2-$K74),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A74,Tenant!$A74:$J573,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR74=FALSE,VLOOKUP($AQ74,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ74,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR74=FALSE,VLOOKUP($AQ74,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ74,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR74=FALSE,VLOOKUP($AQ74,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ74,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR74=FALSE,VLOOKUP($AQ74,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ74,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A74,Tenant!$A74:$J573,6,FALSE)","v":0},{"$f":"VLOOKUP($A74,Tenant!$A74:$J573,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG74=FALSE,0,IF($DQ74=TRUE,SUM($BS74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS74*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DQ74=TRUE,SUM($BT74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT74*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DQ74=TRUE,SUM($BU74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU74*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DQ74=TRUE,SUM($BV74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DQ74=TRUE,SUM($BW74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW74*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DQ74=TRUE,SUM($BX74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX74*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN74=FALSE,0,ROUND(SUM($BY74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP74=FALSE,0,ROUND(SUM($X74*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY74=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X74),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X74)),2)","v":0},0,false,{"$f":"ROUND(IF($CT74=FALSE,0,IF($DU74=TRUE,SUM($BZ74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ74*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT74=FALSE,0,IF($DU74=TRUE,SUM($CA74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA74*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT74=FALSE,0,IF($DU74=TRUE,SUM($CB74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB74*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT74=FALSE,0,IF($DU74=TRUE,SUM($CC74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC74*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT74=FALSE,0,IF($DU74=TRUE,SUM($CD74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD74*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT74=FALSE,0,IF($DU74=TRUE,SUM($CE74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE74*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA74=FALSE,0,ROUND(SUM($CF74*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC74=FALSE,0,ROUND(SUM($AA74*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY74=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA74),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA74)),2)","v":0},0,0,{"$f":"SUM($DG74*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG74*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH74,IF(VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI74,$DG74))","v":0},0,false,0,false,0,{"$f":"IF(AND($X74>0,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ74=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH74:$CM74,$CQ74,$DZ74,$EF74,$EN74:$ES74)-SUM($BY74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH74:$CM74,$CQ74,$DZ74,$EF74,$EH74:$EM74)-SUM($BY74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X74>0,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS74=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH74:$CM74,$CO74,$CQ74,$CU74:$CZ74,$DB74,$DD74,$DZ74,$EB74,$ED74,$EF74,$EN74:$ES74,$FC74,$FE74,$FG74,$FI74,$FQ74:$FV74)/$AD74*$X74)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH74:$CM74,$CO74,$CQ74,$CU74:$CZ74,$DB74,$DD74,$DZ74,$EB74,$ED74,$EF74,$EH74:$EM74,$FC74,$FE74,$FG74,$FI74,$FK74:$FP74)/$AD74*$X74)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA74>0,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU74=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU74:$CZ74,$DD74,$DZ74,$FI74,$FQ74:$FV74)-SUM($CF74*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU74:$CZ74,$DD74,$DZ74,$FI74,$FK74:$FP74)-SUM($CF74*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA74>0,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW74=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH74:$CM74,$CO74,$CQ74,$CU74:$CZ74,$DB74,$DD74,$DZ74,$EB74,$ED74,$EF74,$EN74:$ES74,$FC74,$FE74,$FG74,$FI74,$FQ74:$FV74)/$AD74*$AA74)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH74:$CM74,$CO74,$CQ74,$CU74:$CZ74,$DB74,$DD74,$DZ74,$EB74,$ED74,$EF74,$EH74:$EM74,$FC74,$FE74,$FG74,$FI74,$FK74:$FP74)/$AD74*$AA74)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X74>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E74<>\"D-CARE\",Tenant!$F74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY74=FALSE,0,ROUND(SUM($AE74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X74>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X74>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X74>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA74=FALSE,0,SUM($BY74*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X74>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC74=FALSE,0,SUM($BY74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X74>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE74=TRUE,$X74>0),SUM($BY74*Account!$T$2),0)","v":0},{"$f":"IF(AND($X74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG74=FALSE,0,ROUND(SUM($BS74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG74=FALSE,0,ROUND(SUM($BT74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG74=FALSE,0,ROUND(SUM($BU74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG74=FALSE,0,ROUND(SUM($BV74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG74=FALSE,0,ROUND(SUM($BW74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG74=FALSE,0,ROUND(SUM($BX74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H74/$AD74*$X74),2),0)","v":0},{"$f":"ROUND(SUM($EU74*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET74=FALSE,$EV74,ROUND(MAX(0,SUM(SUM($EN74:$ES74)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY74=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I74","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ74*Account!$AA$2),SUM($EZ74*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA74>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E74<>\"D-CARE\",Tenant!$F74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB74=FALSE,0,ROUND(SUM($AF74*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA74>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA74>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA74>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD74=FALSE,0,SUM($CF74*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA74>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF74=FALSE,0,SUM($CF74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA74>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH74=TRUE,$AA74>0),SUM($CF74*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ74=FALSE,0,ROUND(SUM($BZ74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ74=FALSE,0,ROUND(SUM($CA74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ74=FALSE,0,ROUND(SUM($CB74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ74=FALSE,0,ROUND(SUM($CC74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ74=FALSE,0,ROUND(SUM($CD74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ74=FALSE,0,ROUND(SUM($CE74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H74/$AD74*$AA74),2),0)","v":0},{"$f":"ROUND(SUM($FX74*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW74=FALSE,$FY74,ROUND(MAX(0,SUM(SUM($FQ74:$FV74)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB74=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I74","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC74*Account!$AA$2),SUM($GC74*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D74<=FctrChngDts!$B$14,$E74>FctrChngDts!$B$14),AND($D74<=FctrChngDts!$C$14,$E74>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE74=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH74:$GJ74))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO74,$DB74,$GH74:$GJ74))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG74,$GK74,$GN74,$DR74,$DT74,$DV74,$DX74),IF(Account!$Q$2=TRUE,SUM($GG74,$GL74,$GN74,$DR74,$DT74,$DV74,$DX74),SUM($GG74,$GK74,$GL74,$GM74,$GN74,$DR74,$DT74,$DV74,$DX74)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D74,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A74,Tenant!$A:$J,8,FALSE)=TRUE,$GO74<0),0,SUM(SUM(SUM($GO74/$AD74*$GP74)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A74,Tenant!$A:$J,8,FALSE)=TRUE,$GO74<0),0,SUM(SUM(SUM($GO74/$AD74*$GQ74)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG74,$CO74,$DB74,$GM74)/$AD74)*$X74*FctrChngDts!$B$15),SUM(SUM(SUM($DG74,$CO74,$DB74,$GH74:$GJ74)/$AD74)*$X74*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG74,$CO74,$DB74,$GM74)/$AD74)*$AA74*FctrChngDts!$B$15),SUM(SUM(SUM($DG74,$CO74,$DB74,$GH74:$GJ74)/$AD74)*$AA74*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E74),$AD74,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D74,FctrChngDts!$C$17<=$E74),_xlfn.DAYS($D74,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E74),$AD74,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D74,FctrChngDts!$C$19<=$E74),_xlfn.DAYS($D74,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY74*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY74*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ74*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ74*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D74,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A74,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF74*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A74,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG74*Account!$AA$2)),2)","v":0}]
[74,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G75),0,IF($F75<=$G75,SUM($G75-$F75),IF($F75>$G75,SUM((Account!$L$2-$F75)+$G75+1))))","v":0},{"$f":"IF(AND($D75>=FctrChngDts!$C$2,$D75<=FctrChngDts!$D$2),$D75,\"\")","v":""},{"$f":"IF($I75=\"\",\"\",IF($E75<=FctrChngDts!$D$2,$E75,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D75<FctrChngDts!$E$2,$E75<FctrChngDts!$E$2),AND($D75>=FctrChngDts!$F$2,$E75>=FctrChngDts!$F$2)),\"\",IF(AND($D75>=FctrChngDts!$E$2,$D75<=FctrChngDts!$F$2),$D75,FctrChngDts!$E$2))","v":""},{"$f":"IF($K75=\"\",\"\",IF(AND($J75=$K75,$E75>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K75=$J75,$E75,IF(AND($E75>=FctrChngDts!$E$2,$E75<=FctrChngDts!$F$2),$E75,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D75<DATE(YEAR(Account!$J$2),6,1),$D75>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I75<FctrChngDts!$A$2,$J75<FctrChngDts!$A$2),AND($I75>=FctrChngDts!$B$2,$J75>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I75<FctrChngDts!$A$2,$J75>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I75>=FctrChngDts!$A$2,$J75<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I75<FctrChngDts!$B$2,$J75>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K75<FctrChngDts!$A$2,$L75<FctrChngDts!$A$2),AND($K75>=FctrChngDts!$B$2,$L75>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K75<FctrChngDts!$A$2,$L75>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K75>=FctrChngDts!$A$2,$L75<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K75<FctrChngDts!$B$2,$L75>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I75=\"\",$J75=0),0,IF(AND($N75=TRUE,$I75<>0),SUM($J75-$I75+1),IF($O75=TRUE,SUM(FctrChngDts!$A$2-$I75),IF($P75=TRUE,0,IF($Q75=TRUE,SUM($J75-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I75=\"\",$J75=0),0,IF($N75=TRUE,0,IF($O75=TRUE,SUM($J75-FctrChngDts!$A$2+1),IF(AND($P75=TRUE,$I75<>0),SUM($J75-$I75+1),IF($Q75=TRUE,SUM(FctrChngDts!$B$2-$I75),0)))))","v":0},0,{"$f":"IF(OR($K75=\"\",$L75=0),0,IF(AND($R75=TRUE,$K75<>0),SUM($L75-$K75+1),IF($S75=TRUE,SUM(FctrChngDts!$A$2-$K75),IF($T75=TRUE,0,IF($U75=TRUE,SUM($L75-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K75=\"\",$L75=0),0,IF($R75=TRUE,0,IF($S75=TRUE,SUM($L75-FctrChngDts!$A$2+1),IF(AND($T75=TRUE,$K75<>0),SUM($L75-$K75+1),IF($U75=TRUE,SUM(FctrChngDts!$B$2-$K75),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A75,Tenant!$A75:$J574,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR75=FALSE,VLOOKUP($AQ75,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ75,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR75=FALSE,VLOOKUP($AQ75,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ75,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR75=FALSE,VLOOKUP($AQ75,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ75,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR75=FALSE,VLOOKUP($AQ75,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ75,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A75,Tenant!$A75:$J574,6,FALSE)","v":0},{"$f":"VLOOKUP($A75,Tenant!$A75:$J574,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG75=FALSE,0,IF($DQ75=TRUE,SUM($BS75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS75*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DQ75=TRUE,SUM($BT75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT75*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DQ75=TRUE,SUM($BU75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU75*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DQ75=TRUE,SUM($BV75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DQ75=TRUE,SUM($BW75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW75*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DQ75=TRUE,SUM($BX75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX75*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN75=FALSE,0,ROUND(SUM($BY75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP75=FALSE,0,ROUND(SUM($X75*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY75=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X75),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X75)),2)","v":0},0,false,{"$f":"ROUND(IF($CT75=FALSE,0,IF($DU75=TRUE,SUM($BZ75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ75*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT75=FALSE,0,IF($DU75=TRUE,SUM($CA75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA75*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT75=FALSE,0,IF($DU75=TRUE,SUM($CB75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB75*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT75=FALSE,0,IF($DU75=TRUE,SUM($CC75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC75*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT75=FALSE,0,IF($DU75=TRUE,SUM($CD75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD75*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT75=FALSE,0,IF($DU75=TRUE,SUM($CE75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE75*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA75=FALSE,0,ROUND(SUM($CF75*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC75=FALSE,0,ROUND(SUM($AA75*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY75=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA75),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA75)),2)","v":0},0,0,{"$f":"SUM($DG75*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG75*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH75,IF(VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI75,$DG75))","v":0},0,false,0,false,0,{"$f":"IF(AND($X75>0,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ75=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH75:$CM75,$CQ75,$DZ75,$EF75,$EN75:$ES75)-SUM($BY75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH75:$CM75,$CQ75,$DZ75,$EF75,$EH75:$EM75)-SUM($BY75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X75>0,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS75=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH75:$CM75,$CO75,$CQ75,$CU75:$CZ75,$DB75,$DD75,$DZ75,$EB75,$ED75,$EF75,$EN75:$ES75,$FC75,$FE75,$FG75,$FI75,$FQ75:$FV75)/$AD75*$X75)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH75:$CM75,$CO75,$CQ75,$CU75:$CZ75,$DB75,$DD75,$DZ75,$EB75,$ED75,$EF75,$EH75:$EM75,$FC75,$FE75,$FG75,$FI75,$FK75:$FP75)/$AD75*$X75)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA75>0,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU75=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU75:$CZ75,$DD75,$DZ75,$FI75,$FQ75:$FV75)-SUM($CF75*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU75:$CZ75,$DD75,$DZ75,$FI75,$FK75:$FP75)-SUM($CF75*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA75>0,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW75=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH75:$CM75,$CO75,$CQ75,$CU75:$CZ75,$DB75,$DD75,$DZ75,$EB75,$ED75,$EF75,$EN75:$ES75,$FC75,$FE75,$FG75,$FI75,$FQ75:$FV75)/$AD75*$AA75)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH75:$CM75,$CO75,$CQ75,$CU75:$CZ75,$DB75,$DD75,$DZ75,$EB75,$ED75,$EF75,$EH75:$EM75,$FC75,$FE75,$FG75,$FI75,$FK75:$FP75)/$AD75*$AA75)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X75>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E75<>\"D-CARE\",Tenant!$F75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY75=FALSE,0,ROUND(SUM($AE75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X75>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X75>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X75>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA75=FALSE,0,SUM($BY75*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X75>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC75=FALSE,0,SUM($BY75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X75>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE75=TRUE,$X75>0),SUM($BY75*Account!$T$2),0)","v":0},{"$f":"IF(AND($X75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG75=FALSE,0,ROUND(SUM($BS75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG75=FALSE,0,ROUND(SUM($BT75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG75=FALSE,0,ROUND(SUM($BU75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG75=FALSE,0,ROUND(SUM($BV75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG75=FALSE,0,ROUND(SUM($BW75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG75=FALSE,0,ROUND(SUM($BX75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H75/$AD75*$X75),2),0)","v":0},{"$f":"ROUND(SUM($EU75*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET75=FALSE,$EV75,ROUND(MAX(0,SUM(SUM($EN75:$ES75)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY75=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I75","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ75*Account!$AA$2),SUM($EZ75*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA75>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E75<>\"D-CARE\",Tenant!$F75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB75=FALSE,0,ROUND(SUM($AF75*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA75>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA75>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA75>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD75=FALSE,0,SUM($CF75*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA75>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF75=FALSE,0,SUM($CF75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA75>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH75=TRUE,$AA75>0),SUM($CF75*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ75=FALSE,0,ROUND(SUM($BZ75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ75=FALSE,0,ROUND(SUM($CA75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ75=FALSE,0,ROUND(SUM($CB75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ75=FALSE,0,ROUND(SUM($CC75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ75=FALSE,0,ROUND(SUM($CD75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ75=FALSE,0,ROUND(SUM($CE75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H75/$AD75*$AA75),2),0)","v":0},{"$f":"ROUND(SUM($FX75*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW75=FALSE,$FY75,ROUND(MAX(0,SUM(SUM($FQ75:$FV75)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB75=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I75","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC75*Account!$AA$2),SUM($GC75*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D75<=FctrChngDts!$B$14,$E75>FctrChngDts!$B$14),AND($D75<=FctrChngDts!$C$14,$E75>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE75=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH75:$GJ75))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO75,$DB75,$GH75:$GJ75))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG75,$GK75,$GN75,$DR75,$DT75,$DV75,$DX75),IF(Account!$Q$2=TRUE,SUM($GG75,$GL75,$GN75,$DR75,$DT75,$DV75,$DX75),SUM($GG75,$GK75,$GL75,$GM75,$GN75,$DR75,$DT75,$DV75,$DX75)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D75,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A75,Tenant!$A:$J,8,FALSE)=TRUE,$GO75<0),0,SUM(SUM(SUM($GO75/$AD75*$GP75)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A75,Tenant!$A:$J,8,FALSE)=TRUE,$GO75<0),0,SUM(SUM(SUM($GO75/$AD75*$GQ75)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG75,$CO75,$DB75,$GM75)/$AD75)*$X75*FctrChngDts!$B$15),SUM(SUM(SUM($DG75,$CO75,$DB75,$GH75:$GJ75)/$AD75)*$X75*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG75,$CO75,$DB75,$GM75)/$AD75)*$AA75*FctrChngDts!$B$15),SUM(SUM(SUM($DG75,$CO75,$DB75,$GH75:$GJ75)/$AD75)*$AA75*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E75),$AD75,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D75,FctrChngDts!$C$17<=$E75),_xlfn.DAYS($D75,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E75),$AD75,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D75,FctrChngDts!$C$19<=$E75),_xlfn.DAYS($D75,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY75*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY75*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ75*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ75*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D75,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A75,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF75*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A75,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG75*Account!$AA$2)),2)","v":0}]
[75,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G76),0,IF($F76<=$G76,SUM($G76-$F76),IF($F76>$G76,SUM((Account!$L$2-$F76)+$G76+1))))","v":0},{"$f":"IF(AND($D76>=FctrChngDts!$C$2,$D76<=FctrChngDts!$D$2),$D76,\"\")","v":""},{"$f":"IF($I76=\"\",\"\",IF($E76<=FctrChngDts!$D$2,$E76,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D76<FctrChngDts!$E$2,$E76<FctrChngDts!$E$2),AND($D76>=FctrChngDts!$F$2,$E76>=FctrChngDts!$F$2)),\"\",IF(AND($D76>=FctrChngDts!$E$2,$D76<=FctrChngDts!$F$2),$D76,FctrChngDts!$E$2))","v":""},{"$f":"IF($K76=\"\",\"\",IF(AND($J76=$K76,$E76>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K76=$J76,$E76,IF(AND($E76>=FctrChngDts!$E$2,$E76<=FctrChngDts!$F$2),$E76,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D76<DATE(YEAR(Account!$J$2),6,1),$D76>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I76<FctrChngDts!$A$2,$J76<FctrChngDts!$A$2),AND($I76>=FctrChngDts!$B$2,$J76>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I76<FctrChngDts!$A$2,$J76>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I76>=FctrChngDts!$A$2,$J76<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I76<FctrChngDts!$B$2,$J76>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K76<FctrChngDts!$A$2,$L76<FctrChngDts!$A$2),AND($K76>=FctrChngDts!$B$2,$L76>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K76<FctrChngDts!$A$2,$L76>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K76>=FctrChngDts!$A$2,$L76<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K76<FctrChngDts!$B$2,$L76>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I76=\"\",$J76=0),0,IF(AND($N76=TRUE,$I76<>0),SUM($J76-$I76+1),IF($O76=TRUE,SUM(FctrChngDts!$A$2-$I76),IF($P76=TRUE,0,IF($Q76=TRUE,SUM($J76-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I76=\"\",$J76=0),0,IF($N76=TRUE,0,IF($O76=TRUE,SUM($J76-FctrChngDts!$A$2+1),IF(AND($P76=TRUE,$I76<>0),SUM($J76-$I76+1),IF($Q76=TRUE,SUM(FctrChngDts!$B$2-$I76),0)))))","v":0},0,{"$f":"IF(OR($K76=\"\",$L76=0),0,IF(AND($R76=TRUE,$K76<>0),SUM($L76-$K76+1),IF($S76=TRUE,SUM(FctrChngDts!$A$2-$K76),IF($T76=TRUE,0,IF($U76=TRUE,SUM($L76-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K76=\"\",$L76=0),0,IF($R76=TRUE,0,IF($S76=TRUE,SUM($L76-FctrChngDts!$A$2+1),IF(AND($T76=TRUE,$K76<>0),SUM($L76-$K76+1),IF($U76=TRUE,SUM(FctrChngDts!$B$2-$K76),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A76,Tenant!$A76:$J575,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR76=FALSE,VLOOKUP($AQ76,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ76,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR76=FALSE,VLOOKUP($AQ76,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ76,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR76=FALSE,VLOOKUP($AQ76,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ76,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR76=FALSE,VLOOKUP($AQ76,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ76,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A76,Tenant!$A76:$J575,6,FALSE)","v":0},{"$f":"VLOOKUP($A76,Tenant!$A76:$J575,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG76=FALSE,0,IF($DQ76=TRUE,SUM($BS76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS76*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DQ76=TRUE,SUM($BT76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT76*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DQ76=TRUE,SUM($BU76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU76*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DQ76=TRUE,SUM($BV76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DQ76=TRUE,SUM($BW76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW76*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DQ76=TRUE,SUM($BX76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX76*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN76=FALSE,0,ROUND(SUM($BY76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP76=FALSE,0,ROUND(SUM($X76*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY76=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X76),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X76)),2)","v":0},0,false,{"$f":"ROUND(IF($CT76=FALSE,0,IF($DU76=TRUE,SUM($BZ76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ76*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT76=FALSE,0,IF($DU76=TRUE,SUM($CA76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA76*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT76=FALSE,0,IF($DU76=TRUE,SUM($CB76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB76*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT76=FALSE,0,IF($DU76=TRUE,SUM($CC76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC76*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT76=FALSE,0,IF($DU76=TRUE,SUM($CD76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD76*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT76=FALSE,0,IF($DU76=TRUE,SUM($CE76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE76*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA76=FALSE,0,ROUND(SUM($CF76*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC76=FALSE,0,ROUND(SUM($AA76*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY76=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA76),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA76)),2)","v":0},0,0,{"$f":"SUM($DG76*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG76*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH76,IF(VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI76,$DG76))","v":0},0,false,0,false,0,{"$f":"IF(AND($X76>0,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ76=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH76:$CM76,$CQ76,$DZ76,$EF76,$EN76:$ES76)-SUM($BY76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH76:$CM76,$CQ76,$DZ76,$EF76,$EH76:$EM76)-SUM($BY76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X76>0,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS76=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH76:$CM76,$CO76,$CQ76,$CU76:$CZ76,$DB76,$DD76,$DZ76,$EB76,$ED76,$EF76,$EN76:$ES76,$FC76,$FE76,$FG76,$FI76,$FQ76:$FV76)/$AD76*$X76)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH76:$CM76,$CO76,$CQ76,$CU76:$CZ76,$DB76,$DD76,$DZ76,$EB76,$ED76,$EF76,$EH76:$EM76,$FC76,$FE76,$FG76,$FI76,$FK76:$FP76)/$AD76*$X76)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA76>0,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU76=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU76:$CZ76,$DD76,$DZ76,$FI76,$FQ76:$FV76)-SUM($CF76*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU76:$CZ76,$DD76,$DZ76,$FI76,$FK76:$FP76)-SUM($CF76*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA76>0,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW76=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH76:$CM76,$CO76,$CQ76,$CU76:$CZ76,$DB76,$DD76,$DZ76,$EB76,$ED76,$EF76,$EN76:$ES76,$FC76,$FE76,$FG76,$FI76,$FQ76:$FV76)/$AD76*$AA76)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH76:$CM76,$CO76,$CQ76,$CU76:$CZ76,$DB76,$DD76,$DZ76,$EB76,$ED76,$EF76,$EH76:$EM76,$FC76,$FE76,$FG76,$FI76,$FK76:$FP76)/$AD76*$AA76)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X76>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E76<>\"D-CARE\",Tenant!$F76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY76=FALSE,0,ROUND(SUM($AE76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X76>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X76>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X76>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA76=FALSE,0,SUM($BY76*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X76>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC76=FALSE,0,SUM($BY76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X76>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE76=TRUE,$X76>0),SUM($BY76*Account!$T$2),0)","v":0},{"$f":"IF(AND($X76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG76=FALSE,0,ROUND(SUM($BS76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG76=FALSE,0,ROUND(SUM($BT76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG76=FALSE,0,ROUND(SUM($BU76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG76=FALSE,0,ROUND(SUM($BV76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG76=FALSE,0,ROUND(SUM($BW76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG76=FALSE,0,ROUND(SUM($BX76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H76/$AD76*$X76),2),0)","v":0},{"$f":"ROUND(SUM($EU76*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET76=FALSE,$EV76,ROUND(MAX(0,SUM(SUM($EN76:$ES76)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY76=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I76","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ76*Account!$AA$2),SUM($EZ76*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA76>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E76<>\"D-CARE\",Tenant!$F76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB76=FALSE,0,ROUND(SUM($AF76*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA76>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA76>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA76>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD76=FALSE,0,SUM($CF76*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA76>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF76=FALSE,0,SUM($CF76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA76>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH76=TRUE,$AA76>0),SUM($CF76*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ76=FALSE,0,ROUND(SUM($BZ76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ76=FALSE,0,ROUND(SUM($CA76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ76=FALSE,0,ROUND(SUM($CB76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ76=FALSE,0,ROUND(SUM($CC76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ76=FALSE,0,ROUND(SUM($CD76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ76=FALSE,0,ROUND(SUM($CE76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H76/$AD76*$AA76),2),0)","v":0},{"$f":"ROUND(SUM($FX76*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW76=FALSE,$FY76,ROUND(MAX(0,SUM(SUM($FQ76:$FV76)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB76=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I76","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC76*Account!$AA$2),SUM($GC76*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D76<=FctrChngDts!$B$14,$E76>FctrChngDts!$B$14),AND($D76<=FctrChngDts!$C$14,$E76>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE76=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH76:$GJ76))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO76,$DB76,$GH76:$GJ76))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG76,$GK76,$GN76,$DR76,$DT76,$DV76,$DX76),IF(Account!$Q$2=TRUE,SUM($GG76,$GL76,$GN76,$DR76,$DT76,$DV76,$DX76),SUM($GG76,$GK76,$GL76,$GM76,$GN76,$DR76,$DT76,$DV76,$DX76)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D76,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A76,Tenant!$A:$J,8,FALSE)=TRUE,$GO76<0),0,SUM(SUM(SUM($GO76/$AD76*$GP76)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A76,Tenant!$A:$J,8,FALSE)=TRUE,$GO76<0),0,SUM(SUM(SUM($GO76/$AD76*$GQ76)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG76,$CO76,$DB76,$GM76)/$AD76)*$X76*FctrChngDts!$B$15),SUM(SUM(SUM($DG76,$CO76,$DB76,$GH76:$GJ76)/$AD76)*$X76*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG76,$CO76,$DB76,$GM76)/$AD76)*$AA76*FctrChngDts!$B$15),SUM(SUM(SUM($DG76,$CO76,$DB76,$GH76:$GJ76)/$AD76)*$AA76*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E76),$AD76,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D76,FctrChngDts!$C$17<=$E76),_xlfn.DAYS($D76,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E76),$AD76,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D76,FctrChngDts!$C$19<=$E76),_xlfn.DAYS($D76,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY76*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY76*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ76*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ76*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D76,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A76,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF76*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A76,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG76*Account!$AA$2)),2)","v":0}]
[76,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G77),0,IF($F77<=$G77,SUM($G77-$F77),IF($F77>$G77,SUM((Account!$L$2-$F77)+$G77+1))))","v":0},{"$f":"IF(AND($D77>=FctrChngDts!$C$2,$D77<=FctrChngDts!$D$2),$D77,\"\")","v":""},{"$f":"IF($I77=\"\",\"\",IF($E77<=FctrChngDts!$D$2,$E77,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D77<FctrChngDts!$E$2,$E77<FctrChngDts!$E$2),AND($D77>=FctrChngDts!$F$2,$E77>=FctrChngDts!$F$2)),\"\",IF(AND($D77>=FctrChngDts!$E$2,$D77<=FctrChngDts!$F$2),$D77,FctrChngDts!$E$2))","v":""},{"$f":"IF($K77=\"\",\"\",IF(AND($J77=$K77,$E77>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K77=$J77,$E77,IF(AND($E77>=FctrChngDts!$E$2,$E77<=FctrChngDts!$F$2),$E77,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D77<DATE(YEAR(Account!$J$2),6,1),$D77>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I77<FctrChngDts!$A$2,$J77<FctrChngDts!$A$2),AND($I77>=FctrChngDts!$B$2,$J77>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I77<FctrChngDts!$A$2,$J77>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I77>=FctrChngDts!$A$2,$J77<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I77<FctrChngDts!$B$2,$J77>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K77<FctrChngDts!$A$2,$L77<FctrChngDts!$A$2),AND($K77>=FctrChngDts!$B$2,$L77>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K77<FctrChngDts!$A$2,$L77>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K77>=FctrChngDts!$A$2,$L77<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K77<FctrChngDts!$B$2,$L77>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I77=\"\",$J77=0),0,IF(AND($N77=TRUE,$I77<>0),SUM($J77-$I77+1),IF($O77=TRUE,SUM(FctrChngDts!$A$2-$I77),IF($P77=TRUE,0,IF($Q77=TRUE,SUM($J77-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I77=\"\",$J77=0),0,IF($N77=TRUE,0,IF($O77=TRUE,SUM($J77-FctrChngDts!$A$2+1),IF(AND($P77=TRUE,$I77<>0),SUM($J77-$I77+1),IF($Q77=TRUE,SUM(FctrChngDts!$B$2-$I77),0)))))","v":0},0,{"$f":"IF(OR($K77=\"\",$L77=0),0,IF(AND($R77=TRUE,$K77<>0),SUM($L77-$K77+1),IF($S77=TRUE,SUM(FctrChngDts!$A$2-$K77),IF($T77=TRUE,0,IF($U77=TRUE,SUM($L77-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K77=\"\",$L77=0),0,IF($R77=TRUE,0,IF($S77=TRUE,SUM($L77-FctrChngDts!$A$2+1),IF(AND($T77=TRUE,$K77<>0),SUM($L77-$K77+1),IF($U77=TRUE,SUM(FctrChngDts!$B$2-$K77),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A77,Tenant!$A77:$J576,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR77=FALSE,VLOOKUP($AQ77,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ77,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR77=FALSE,VLOOKUP($AQ77,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ77,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR77=FALSE,VLOOKUP($AQ77,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ77,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR77=FALSE,VLOOKUP($AQ77,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ77,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A77,Tenant!$A77:$J576,6,FALSE)","v":0},{"$f":"VLOOKUP($A77,Tenant!$A77:$J576,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG77=FALSE,0,IF($DQ77=TRUE,SUM($BS77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS77*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DQ77=TRUE,SUM($BT77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT77*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DQ77=TRUE,SUM($BU77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU77*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DQ77=TRUE,SUM($BV77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DQ77=TRUE,SUM($BW77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW77*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DQ77=TRUE,SUM($BX77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX77*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN77=FALSE,0,ROUND(SUM($BY77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP77=FALSE,0,ROUND(SUM($X77*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY77=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X77),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X77)),2)","v":0},0,false,{"$f":"ROUND(IF($CT77=FALSE,0,IF($DU77=TRUE,SUM($BZ77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ77*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT77=FALSE,0,IF($DU77=TRUE,SUM($CA77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA77*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT77=FALSE,0,IF($DU77=TRUE,SUM($CB77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB77*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT77=FALSE,0,IF($DU77=TRUE,SUM($CC77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC77*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT77=FALSE,0,IF($DU77=TRUE,SUM($CD77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD77*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT77=FALSE,0,IF($DU77=TRUE,SUM($CE77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE77*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA77=FALSE,0,ROUND(SUM($CF77*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC77=FALSE,0,ROUND(SUM($AA77*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY77=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA77),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA77)),2)","v":0},0,0,{"$f":"SUM($DG77*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG77*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH77,IF(VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI77,$DG77))","v":0},0,false,0,false,0,{"$f":"IF(AND($X77>0,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ77=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH77:$CM77,$CQ77,$DZ77,$EF77,$EN77:$ES77)-SUM($BY77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH77:$CM77,$CQ77,$DZ77,$EF77,$EH77:$EM77)-SUM($BY77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X77>0,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS77=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH77:$CM77,$CO77,$CQ77,$CU77:$CZ77,$DB77,$DD77,$DZ77,$EB77,$ED77,$EF77,$EN77:$ES77,$FC77,$FE77,$FG77,$FI77,$FQ77:$FV77)/$AD77*$X77)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH77:$CM77,$CO77,$CQ77,$CU77:$CZ77,$DB77,$DD77,$DZ77,$EB77,$ED77,$EF77,$EH77:$EM77,$FC77,$FE77,$FG77,$FI77,$FK77:$FP77)/$AD77*$X77)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA77>0,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU77=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU77:$CZ77,$DD77,$DZ77,$FI77,$FQ77:$FV77)-SUM($CF77*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU77:$CZ77,$DD77,$DZ77,$FI77,$FK77:$FP77)-SUM($CF77*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA77>0,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW77=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH77:$CM77,$CO77,$CQ77,$CU77:$CZ77,$DB77,$DD77,$DZ77,$EB77,$ED77,$EF77,$EN77:$ES77,$FC77,$FE77,$FG77,$FI77,$FQ77:$FV77)/$AD77*$AA77)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH77:$CM77,$CO77,$CQ77,$CU77:$CZ77,$DB77,$DD77,$DZ77,$EB77,$ED77,$EF77,$EH77:$EM77,$FC77,$FE77,$FG77,$FI77,$FK77:$FP77)/$AD77*$AA77)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X77>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E77<>\"D-CARE\",Tenant!$F77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY77=FALSE,0,ROUND(SUM($AE77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X77>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X77>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X77>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA77=FALSE,0,SUM($BY77*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X77>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC77=FALSE,0,SUM($BY77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X77>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE77=TRUE,$X77>0),SUM($BY77*Account!$T$2),0)","v":0},{"$f":"IF(AND($X77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG77=FALSE,0,ROUND(SUM($BS77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG77=FALSE,0,ROUND(SUM($BT77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG77=FALSE,0,ROUND(SUM($BU77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG77=FALSE,0,ROUND(SUM($BV77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG77=FALSE,0,ROUND(SUM($BW77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG77=FALSE,0,ROUND(SUM($BX77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H77/$AD77*$X77),2),0)","v":0},{"$f":"ROUND(SUM($EU77*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET77=FALSE,$EV77,ROUND(MAX(0,SUM(SUM($EN77:$ES77)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY77=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I77","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ77*Account!$AA$2),SUM($EZ77*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA77>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E77<>\"D-CARE\",Tenant!$F77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB77=FALSE,0,ROUND(SUM($AF77*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA77>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA77>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA77>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD77=FALSE,0,SUM($CF77*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA77>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF77=FALSE,0,SUM($CF77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA77>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH77=TRUE,$AA77>0),SUM($CF77*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ77=FALSE,0,ROUND(SUM($BZ77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ77=FALSE,0,ROUND(SUM($CA77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ77=FALSE,0,ROUND(SUM($CB77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ77=FALSE,0,ROUND(SUM($CC77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ77=FALSE,0,ROUND(SUM($CD77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ77=FALSE,0,ROUND(SUM($CE77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H77/$AD77*$AA77),2),0)","v":0},{"$f":"ROUND(SUM($FX77*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW77=FALSE,$FY77,ROUND(MAX(0,SUM(SUM($FQ77:$FV77)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB77=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I77","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC77*Account!$AA$2),SUM($GC77*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D77<=FctrChngDts!$B$14,$E77>FctrChngDts!$B$14),AND($D77<=FctrChngDts!$C$14,$E77>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE77=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH77:$GJ77))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO77,$DB77,$GH77:$GJ77))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG77,$GK77,$GN77,$DR77,$DT77,$DV77,$DX77),IF(Account!$Q$2=TRUE,SUM($GG77,$GL77,$GN77,$DR77,$DT77,$DV77,$DX77),SUM($GG77,$GK77,$GL77,$GM77,$GN77,$DR77,$DT77,$DV77,$DX77)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D77,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A77,Tenant!$A:$J,8,FALSE)=TRUE,$GO77<0),0,SUM(SUM(SUM($GO77/$AD77*$GP77)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A77,Tenant!$A:$J,8,FALSE)=TRUE,$GO77<0),0,SUM(SUM(SUM($GO77/$AD77*$GQ77)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG77,$CO77,$DB77,$GM77)/$AD77)*$X77*FctrChngDts!$B$15),SUM(SUM(SUM($DG77,$CO77,$DB77,$GH77:$GJ77)/$AD77)*$X77*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG77,$CO77,$DB77,$GM77)/$AD77)*$AA77*FctrChngDts!$B$15),SUM(SUM(SUM($DG77,$CO77,$DB77,$GH77:$GJ77)/$AD77)*$AA77*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E77),$AD77,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D77,FctrChngDts!$C$17<=$E77),_xlfn.DAYS($D77,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E77),$AD77,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D77,FctrChngDts!$C$19<=$E77),_xlfn.DAYS($D77,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY77*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY77*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ77*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ77*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D77,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A77,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF77*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A77,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG77*Account!$AA$2)),2)","v":0}]
[77,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G78),0,IF($F78<=$G78,SUM($G78-$F78),IF($F78>$G78,SUM((Account!$L$2-$F78)+$G78+1))))","v":0},{"$f":"IF(AND($D78>=FctrChngDts!$C$2,$D78<=FctrChngDts!$D$2),$D78,\"\")","v":""},{"$f":"IF($I78=\"\",\"\",IF($E78<=FctrChngDts!$D$2,$E78,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D78<FctrChngDts!$E$2,$E78<FctrChngDts!$E$2),AND($D78>=FctrChngDts!$F$2,$E78>=FctrChngDts!$F$2)),\"\",IF(AND($D78>=FctrChngDts!$E$2,$D78<=FctrChngDts!$F$2),$D78,FctrChngDts!$E$2))","v":""},{"$f":"IF($K78=\"\",\"\",IF(AND($J78=$K78,$E78>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K78=$J78,$E78,IF(AND($E78>=FctrChngDts!$E$2,$E78<=FctrChngDts!$F$2),$E78,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D78<DATE(YEAR(Account!$J$2),6,1),$D78>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I78<FctrChngDts!$A$2,$J78<FctrChngDts!$A$2),AND($I78>=FctrChngDts!$B$2,$J78>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I78<FctrChngDts!$A$2,$J78>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I78>=FctrChngDts!$A$2,$J78<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I78<FctrChngDts!$B$2,$J78>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K78<FctrChngDts!$A$2,$L78<FctrChngDts!$A$2),AND($K78>=FctrChngDts!$B$2,$L78>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K78<FctrChngDts!$A$2,$L78>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K78>=FctrChngDts!$A$2,$L78<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K78<FctrChngDts!$B$2,$L78>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I78=\"\",$J78=0),0,IF(AND($N78=TRUE,$I78<>0),SUM($J78-$I78+1),IF($O78=TRUE,SUM(FctrChngDts!$A$2-$I78),IF($P78=TRUE,0,IF($Q78=TRUE,SUM($J78-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I78=\"\",$J78=0),0,IF($N78=TRUE,0,IF($O78=TRUE,SUM($J78-FctrChngDts!$A$2+1),IF(AND($P78=TRUE,$I78<>0),SUM($J78-$I78+1),IF($Q78=TRUE,SUM(FctrChngDts!$B$2-$I78),0)))))","v":0},0,{"$f":"IF(OR($K78=\"\",$L78=0),0,IF(AND($R78=TRUE,$K78<>0),SUM($L78-$K78+1),IF($S78=TRUE,SUM(FctrChngDts!$A$2-$K78),IF($T78=TRUE,0,IF($U78=TRUE,SUM($L78-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K78=\"\",$L78=0),0,IF($R78=TRUE,0,IF($S78=TRUE,SUM($L78-FctrChngDts!$A$2+1),IF(AND($T78=TRUE,$K78<>0),SUM($L78-$K78+1),IF($U78=TRUE,SUM(FctrChngDts!$B$2-$K78),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A78,Tenant!$A78:$J577,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR78=FALSE,VLOOKUP($AQ78,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ78,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR78=FALSE,VLOOKUP($AQ78,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ78,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR78=FALSE,VLOOKUP($AQ78,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ78,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR78=FALSE,VLOOKUP($AQ78,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ78,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A78,Tenant!$A78:$J577,6,FALSE)","v":0},{"$f":"VLOOKUP($A78,Tenant!$A78:$J577,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG78=FALSE,0,IF($DQ78=TRUE,SUM($BS78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS78*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DQ78=TRUE,SUM($BT78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT78*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DQ78=TRUE,SUM($BU78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU78*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DQ78=TRUE,SUM($BV78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DQ78=TRUE,SUM($BW78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW78*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DQ78=TRUE,SUM($BX78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX78*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN78=FALSE,0,ROUND(SUM($BY78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP78=FALSE,0,ROUND(SUM($X78*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY78=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X78),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X78)),2)","v":0},0,false,{"$f":"ROUND(IF($CT78=FALSE,0,IF($DU78=TRUE,SUM($BZ78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ78*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT78=FALSE,0,IF($DU78=TRUE,SUM($CA78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA78*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT78=FALSE,0,IF($DU78=TRUE,SUM($CB78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB78*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT78=FALSE,0,IF($DU78=TRUE,SUM($CC78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC78*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT78=FALSE,0,IF($DU78=TRUE,SUM($CD78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD78*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT78=FALSE,0,IF($DU78=TRUE,SUM($CE78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE78*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA78=FALSE,0,ROUND(SUM($CF78*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC78=FALSE,0,ROUND(SUM($AA78*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY78=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA78),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA78)),2)","v":0},0,0,{"$f":"SUM($DG78*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG78*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH78,IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI78,$DG78))","v":0},0,false,0,false,0,{"$f":"IF(AND($X78>0,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ78=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH78:$CM78,$CQ78,$DZ78,$EF78,$EN78:$ES78)-SUM($BY78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH78:$CM78,$CQ78,$DZ78,$EF78,$EH78:$EM78)-SUM($BY78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X78>0,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS78=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH78:$CM78,$CO78,$CQ78,$CU78:$CZ78,$DB78,$DD78,$DZ78,$EB78,$ED78,$EF78,$EN78:$ES78,$FC78,$FE78,$FG78,$FI78,$FQ78:$FV78)/$AD78*$X78)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH78:$CM78,$CO78,$CQ78,$CU78:$CZ78,$DB78,$DD78,$DZ78,$EB78,$ED78,$EF78,$EH78:$EM78,$FC78,$FE78,$FG78,$FI78,$FK78:$FP78)/$AD78*$X78)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA78>0,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU78=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU78:$CZ78,$DD78,$DZ78,$FI78,$FQ78:$FV78)-SUM($CF78*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU78:$CZ78,$DD78,$DZ78,$FI78,$FK78:$FP78)-SUM($CF78*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA78>0,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW78=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH78:$CM78,$CO78,$CQ78,$CU78:$CZ78,$DB78,$DD78,$DZ78,$EB78,$ED78,$EF78,$EN78:$ES78,$FC78,$FE78,$FG78,$FI78,$FQ78:$FV78)/$AD78*$AA78)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH78:$CM78,$CO78,$CQ78,$CU78:$CZ78,$DB78,$DD78,$DZ78,$EB78,$ED78,$EF78,$EH78:$EM78,$FC78,$FE78,$FG78,$FI78,$FK78:$FP78)/$AD78*$AA78)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E78<>\"D-CARE\",Tenant!$F78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY78=FALSE,0,ROUND(SUM($AE78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA78=FALSE,0,SUM($BY78*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X78>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC78=FALSE,0,SUM($BY78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X78>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE78=TRUE,$X78>0),SUM($BY78*Account!$T$2),0)","v":0},{"$f":"IF(AND($X78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG78=FALSE,0,ROUND(SUM($BS78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG78=FALSE,0,ROUND(SUM($BT78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG78=FALSE,0,ROUND(SUM($BU78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG78=FALSE,0,ROUND(SUM($BV78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG78=FALSE,0,ROUND(SUM($BW78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG78=FALSE,0,ROUND(SUM($BX78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H78/$AD78*$X78),2),0)","v":0},{"$f":"ROUND(SUM($EU78*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET78=FALSE,$EV78,ROUND(MAX(0,SUM(SUM($EN78:$ES78)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY78=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I78","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ78*Account!$AA$2),SUM($EZ78*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E78<>\"D-CARE\",Tenant!$F78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB78=FALSE,0,ROUND(SUM($AF78*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD78=FALSE,0,SUM($CF78*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA78>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF78=FALSE,0,SUM($CF78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA78>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH78=TRUE,$AA78>0),SUM($CF78*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ78=FALSE,0,ROUND(SUM($BZ78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ78=FALSE,0,ROUND(SUM($CA78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ78=FALSE,0,ROUND(SUM($CB78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ78=FALSE,0,ROUND(SUM($CC78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ78=FALSE,0,ROUND(SUM($CD78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ78=FALSE,0,ROUND(SUM($CE78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H78/$AD78*$AA78),2),0)","v":0},{"$f":"ROUND(SUM($FX78*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW78=FALSE,$FY78,ROUND(MAX(0,SUM(SUM($FQ78:$FV78)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB78=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I78","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC78*Account!$AA$2),SUM($GC78*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D78<=FctrChngDts!$B$14,$E78>FctrChngDts!$B$14),AND($D78<=FctrChngDts!$C$14,$E78>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE78=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH78:$GJ78))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO78,$DB78,$GH78:$GJ78))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG78,$GK78,$GN78,$DR78,$DT78,$DV78,$DX78),IF(Account!$Q$2=TRUE,SUM($GG78,$GL78,$GN78,$DR78,$DT78,$DV78,$DX78),SUM($GG78,$GK78,$GL78,$GM78,$GN78,$DR78,$DT78,$DV78,$DX78)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D78,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,8,FALSE)=TRUE,$GO78<0),0,SUM(SUM(SUM($GO78/$AD78*$GP78)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,8,FALSE)=TRUE,$GO78<0),0,SUM(SUM(SUM($GO78/$AD78*$GQ78)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG78,$CO78,$DB78,$GM78)/$AD78)*$X78*FctrChngDts!$B$15),SUM(SUM(SUM($DG78,$CO78,$DB78,$GH78:$GJ78)/$AD78)*$X78*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG78,$CO78,$DB78,$GM78)/$AD78)*$AA78*FctrChngDts!$B$15),SUM(SUM(SUM($DG78,$CO78,$DB78,$GH78:$GJ78)/$AD78)*$AA78*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E78),$AD78,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D78,FctrChngDts!$C$17<=$E78),_xlfn.DAYS($D78,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E78),$AD78,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D78,FctrChngDts!$C$19<=$E78),_xlfn.DAYS($D78,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY78*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY78*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ78*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ78*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D78,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF78*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG78*Account!$AA$2)),2)","v":0}]
[78,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G79),0,IF($F79<=$G79,SUM($G79-$F79),IF($F79>$G79,SUM((Account!$L$2-$F79)+$G79+1))))","v":0},{"$f":"IF(AND($D79>=FctrChngDts!$C$2,$D79<=FctrChngDts!$D$2),$D79,\"\")","v":""},{"$f":"IF($I79=\"\",\"\",IF($E79<=FctrChngDts!$D$2,$E79,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D79<FctrChngDts!$E$2,$E79<FctrChngDts!$E$2),AND($D79>=FctrChngDts!$F$2,$E79>=FctrChngDts!$F$2)),\"\",IF(AND($D79>=FctrChngDts!$E$2,$D79<=FctrChngDts!$F$2),$D79,FctrChngDts!$E$2))","v":""},{"$f":"IF($K79=\"\",\"\",IF(AND($J79=$K79,$E79>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K79=$J79,$E79,IF(AND($E79>=FctrChngDts!$E$2,$E79<=FctrChngDts!$F$2),$E79,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D79<DATE(YEAR(Account!$J$2),6,1),$D79>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I79<FctrChngDts!$A$2,$J79<FctrChngDts!$A$2),AND($I79>=FctrChngDts!$B$2,$J79>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I79<FctrChngDts!$A$2,$J79>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I79>=FctrChngDts!$A$2,$J79<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I79<FctrChngDts!$B$2,$J79>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K79<FctrChngDts!$A$2,$L79<FctrChngDts!$A$2),AND($K79>=FctrChngDts!$B$2,$L79>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K79<FctrChngDts!$A$2,$L79>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K79>=FctrChngDts!$A$2,$L79<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K79<FctrChngDts!$B$2,$L79>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I79=\"\",$J79=0),0,IF(AND($N79=TRUE,$I79<>0),SUM($J79-$I79+1),IF($O79=TRUE,SUM(FctrChngDts!$A$2-$I79),IF($P79=TRUE,0,IF($Q79=TRUE,SUM($J79-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I79=\"\",$J79=0),0,IF($N79=TRUE,0,IF($O79=TRUE,SUM($J79-FctrChngDts!$A$2+1),IF(AND($P79=TRUE,$I79<>0),SUM($J79-$I79+1),IF($Q79=TRUE,SUM(FctrChngDts!$B$2-$I79),0)))))","v":0},0,{"$f":"IF(OR($K79=\"\",$L79=0),0,IF(AND($R79=TRUE,$K79<>0),SUM($L79-$K79+1),IF($S79=TRUE,SUM(FctrChngDts!$A$2-$K79),IF($T79=TRUE,0,IF($U79=TRUE,SUM($L79-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K79=\"\",$L79=0),0,IF($R79=TRUE,0,IF($S79=TRUE,SUM($L79-FctrChngDts!$A$2+1),IF(AND($T79=TRUE,$K79<>0),SUM($L79-$K79+1),IF($U79=TRUE,SUM(FctrChngDts!$B$2-$K79),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A79,Tenant!$A79:$J578,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR79=FALSE,VLOOKUP($AQ79,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ79,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR79=FALSE,VLOOKUP($AQ79,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ79,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR79=FALSE,VLOOKUP($AQ79,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ79,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR79=FALSE,VLOOKUP($AQ79,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ79,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A79,Tenant!$A79:$J578,6,FALSE)","v":0},{"$f":"VLOOKUP($A79,Tenant!$A79:$J578,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG79=FALSE,0,IF($DQ79=TRUE,SUM($BS79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS79*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DQ79=TRUE,SUM($BT79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT79*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DQ79=TRUE,SUM($BU79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU79*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DQ79=TRUE,SUM($BV79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DQ79=TRUE,SUM($BW79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW79*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DQ79=TRUE,SUM($BX79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX79*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN79=FALSE,0,ROUND(SUM($BY79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP79=FALSE,0,ROUND(SUM($X79*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY79=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X79),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X79)),2)","v":0},0,false,{"$f":"ROUND(IF($CT79=FALSE,0,IF($DU79=TRUE,SUM($BZ79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ79*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT79=FALSE,0,IF($DU79=TRUE,SUM($CA79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA79*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT79=FALSE,0,IF($DU79=TRUE,SUM($CB79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB79*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT79=FALSE,0,IF($DU79=TRUE,SUM($CC79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC79*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT79=FALSE,0,IF($DU79=TRUE,SUM($CD79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD79*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT79=FALSE,0,IF($DU79=TRUE,SUM($CE79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE79*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA79=FALSE,0,ROUND(SUM($CF79*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC79=FALSE,0,ROUND(SUM($AA79*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY79=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA79),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA79)),2)","v":0},0,0,{"$f":"SUM($DG79*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG79*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH79,IF(VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI79,$DG79))","v":0},0,false,0,false,0,{"$f":"IF(AND($X79>0,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ79=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH79:$CM79,$CQ79,$DZ79,$EF79,$EN79:$ES79)-SUM($BY79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH79:$CM79,$CQ79,$DZ79,$EF79,$EH79:$EM79)-SUM($BY79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X79>0,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS79=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH79:$CM79,$CO79,$CQ79,$CU79:$CZ79,$DB79,$DD79,$DZ79,$EB79,$ED79,$EF79,$EN79:$ES79,$FC79,$FE79,$FG79,$FI79,$FQ79:$FV79)/$AD79*$X79)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH79:$CM79,$CO79,$CQ79,$CU79:$CZ79,$DB79,$DD79,$DZ79,$EB79,$ED79,$EF79,$EH79:$EM79,$FC79,$FE79,$FG79,$FI79,$FK79:$FP79)/$AD79*$X79)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA79>0,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU79=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU79:$CZ79,$DD79,$DZ79,$FI79,$FQ79:$FV79)-SUM($CF79*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU79:$CZ79,$DD79,$DZ79,$FI79,$FK79:$FP79)-SUM($CF79*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA79>0,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW79=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH79:$CM79,$CO79,$CQ79,$CU79:$CZ79,$DB79,$DD79,$DZ79,$EB79,$ED79,$EF79,$EN79:$ES79,$FC79,$FE79,$FG79,$FI79,$FQ79:$FV79)/$AD79*$AA79)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH79:$CM79,$CO79,$CQ79,$CU79:$CZ79,$DB79,$DD79,$DZ79,$EB79,$ED79,$EF79,$EH79:$EM79,$FC79,$FE79,$FG79,$FI79,$FK79:$FP79)/$AD79*$AA79)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X79>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E79<>\"D-CARE\",Tenant!$F79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY79=FALSE,0,ROUND(SUM($AE79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X79>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X79>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X79>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA79=FALSE,0,SUM($BY79*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X79>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC79=FALSE,0,SUM($BY79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X79>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE79=TRUE,$X79>0),SUM($BY79*Account!$T$2),0)","v":0},{"$f":"IF(AND($X79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG79=FALSE,0,ROUND(SUM($BS79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG79=FALSE,0,ROUND(SUM($BT79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG79=FALSE,0,ROUND(SUM($BU79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG79=FALSE,0,ROUND(SUM($BV79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG79=FALSE,0,ROUND(SUM($BW79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG79=FALSE,0,ROUND(SUM($BX79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H79/$AD79*$X79),2),0)","v":0},{"$f":"ROUND(SUM($EU79*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET79=FALSE,$EV79,ROUND(MAX(0,SUM(SUM($EN79:$ES79)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY79=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I79","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ79*Account!$AA$2),SUM($EZ79*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA79>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E79<>\"D-CARE\",Tenant!$F79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB79=FALSE,0,ROUND(SUM($AF79*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA79>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA79>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA79>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD79=FALSE,0,SUM($CF79*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA79>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF79=FALSE,0,SUM($CF79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA79>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH79=TRUE,$AA79>0),SUM($CF79*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ79=FALSE,0,ROUND(SUM($BZ79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ79=FALSE,0,ROUND(SUM($CA79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ79=FALSE,0,ROUND(SUM($CB79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ79=FALSE,0,ROUND(SUM($CC79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ79=FALSE,0,ROUND(SUM($CD79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ79=FALSE,0,ROUND(SUM($CE79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H79/$AD79*$AA79),2),0)","v":0},{"$f":"ROUND(SUM($FX79*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW79=FALSE,$FY79,ROUND(MAX(0,SUM(SUM($FQ79:$FV79)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB79=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I79","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC79*Account!$AA$2),SUM($GC79*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D79<=FctrChngDts!$B$14,$E79>FctrChngDts!$B$14),AND($D79<=FctrChngDts!$C$14,$E79>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE79=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH79:$GJ79))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO79,$DB79,$GH79:$GJ79))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG79,$GK79,$GN79,$DR79,$DT79,$DV79,$DX79),IF(Account!$Q$2=TRUE,SUM($GG79,$GL79,$GN79,$DR79,$DT79,$DV79,$DX79),SUM($GG79,$GK79,$GL79,$GM79,$GN79,$DR79,$DT79,$DV79,$DX79)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D79,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A79,Tenant!$A:$J,8,FALSE)=TRUE,$GO79<0),0,SUM(SUM(SUM($GO79/$AD79*$GP79)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A79,Tenant!$A:$J,8,FALSE)=TRUE,$GO79<0),0,SUM(SUM(SUM($GO79/$AD79*$GQ79)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG79,$CO79,$DB79,$GM79)/$AD79)*$X79*FctrChngDts!$B$15),SUM(SUM(SUM($DG79,$CO79,$DB79,$GH79:$GJ79)/$AD79)*$X79*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG79,$CO79,$DB79,$GM79)/$AD79)*$AA79*FctrChngDts!$B$15),SUM(SUM(SUM($DG79,$CO79,$DB79,$GH79:$GJ79)/$AD79)*$AA79*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E79),$AD79,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D79,FctrChngDts!$C$17<=$E79),_xlfn.DAYS($D79,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E79),$AD79,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D79,FctrChngDts!$C$19<=$E79),_xlfn.DAYS($D79,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY79*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY79*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ79*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ79*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D79,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A79,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF79*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A79,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG79*Account!$AA$2)),2)","v":0}]
[79,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G80),0,IF($F80<=$G80,SUM($G80-$F80),IF($F80>$G80,SUM((Account!$L$2-$F80)+$G80+1))))","v":0},{"$f":"IF(AND($D80>=FctrChngDts!$C$2,$D80<=FctrChngDts!$D$2),$D80,\"\")","v":""},{"$f":"IF($I80=\"\",\"\",IF($E80<=FctrChngDts!$D$2,$E80,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D80<FctrChngDts!$E$2,$E80<FctrChngDts!$E$2),AND($D80>=FctrChngDts!$F$2,$E80>=FctrChngDts!$F$2)),\"\",IF(AND($D80>=FctrChngDts!$E$2,$D80<=FctrChngDts!$F$2),$D80,FctrChngDts!$E$2))","v":""},{"$f":"IF($K80=\"\",\"\",IF(AND($J80=$K80,$E80>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K80=$J80,$E80,IF(AND($E80>=FctrChngDts!$E$2,$E80<=FctrChngDts!$F$2),$E80,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D80<DATE(YEAR(Account!$J$2),6,1),$D80>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I80<FctrChngDts!$A$2,$J80<FctrChngDts!$A$2),AND($I80>=FctrChngDts!$B$2,$J80>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I80<FctrChngDts!$A$2,$J80>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I80>=FctrChngDts!$A$2,$J80<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I80<FctrChngDts!$B$2,$J80>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K80<FctrChngDts!$A$2,$L80<FctrChngDts!$A$2),AND($K80>=FctrChngDts!$B$2,$L80>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K80<FctrChngDts!$A$2,$L80>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K80>=FctrChngDts!$A$2,$L80<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K80<FctrChngDts!$B$2,$L80>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I80=\"\",$J80=0),0,IF(AND($N80=TRUE,$I80<>0),SUM($J80-$I80+1),IF($O80=TRUE,SUM(FctrChngDts!$A$2-$I80),IF($P80=TRUE,0,IF($Q80=TRUE,SUM($J80-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I80=\"\",$J80=0),0,IF($N80=TRUE,0,IF($O80=TRUE,SUM($J80-FctrChngDts!$A$2+1),IF(AND($P80=TRUE,$I80<>0),SUM($J80-$I80+1),IF($Q80=TRUE,SUM(FctrChngDts!$B$2-$I80),0)))))","v":0},0,{"$f":"IF(OR($K80=\"\",$L80=0),0,IF(AND($R80=TRUE,$K80<>0),SUM($L80-$K80+1),IF($S80=TRUE,SUM(FctrChngDts!$A$2-$K80),IF($T80=TRUE,0,IF($U80=TRUE,SUM($L80-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K80=\"\",$L80=0),0,IF($R80=TRUE,0,IF($S80=TRUE,SUM($L80-FctrChngDts!$A$2+1),IF(AND($T80=TRUE,$K80<>0),SUM($L80-$K80+1),IF($U80=TRUE,SUM(FctrChngDts!$B$2-$K80),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($AH80:$AI80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A80,Tenant!$A80:$J579,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR80=FALSE,VLOOKUP($AQ80,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ80,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR80=FALSE,VLOOKUP($AQ80,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ80,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR80=FALSE,VLOOKUP($AQ80,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ80,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR80=FALSE,VLOOKUP($AQ80,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ80,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A80,Tenant!$A80:$J579,6,FALSE)","v":0},{"$f":"VLOOKUP($A80,Tenant!$A80:$J579,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG80=FALSE,0,IF($DQ80=TRUE,SUM($BS80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS80*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DQ80=TRUE,SUM($BT80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT80*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DQ80=TRUE,SUM($BU80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU80*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DQ80=TRUE,SUM($BV80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DQ80=TRUE,SUM($BW80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW80*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DQ80=TRUE,SUM($BX80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX80*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN80=FALSE,0,ROUND(SUM($BY80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP80=FALSE,0,ROUND(SUM($X80*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY80=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X80),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X80)),2)","v":0},0,false,{"$f":"ROUND(IF($CT80=FALSE,0,IF($DU80=TRUE,SUM($BZ80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ80*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT80=FALSE,0,IF($DU80=TRUE,SUM($CA80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA80*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT80=FALSE,0,IF($DU80=TRUE,SUM($CB80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB80*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT80=FALSE,0,IF($DU80=TRUE,SUM($CC80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC80*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT80=FALSE,0,IF($DU80=TRUE,SUM($CD80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD80*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT80=FALSE,0,IF($DU80=TRUE,SUM($CE80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE80*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA80=FALSE,0,ROUND(SUM($CF80*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC80=FALSE,0,ROUND(SUM($AA80*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY80=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA80),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA80)),2)","v":0},0,0,{"$f":"SUM($DG80*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG80*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH80,IF(VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI80,$DG80))","v":0},0,false,0,false,0,{"$f":"IF(AND($X80>0,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ80=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH80:$CM80,$CQ80,$DZ80,$EF80,$EN80:$ES80)-SUM($BY80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH80:$CM80,$CQ80,$DZ80,$EF80,$EH80:$EM80)-SUM($BY80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X80>0,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS80=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH80:$CM80,$CO80,$CQ80,$CU80:$CZ80,$DB80,$DD80,$DZ80,$EB80,$ED80,$EF80,$EN80:$ES80,$FC80,$FE80,$FG80,$FI80,$FQ80:$FV80)/$AD80*$X80)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH80:$CM80,$CO80,$CQ80,$CU80:$CZ80,$DB80,$DD80,$DZ80,$EB80,$ED80,$EF80,$EH80:$EM80,$FC80,$FE80,$FG80,$FI80,$FK80:$FP80)/$AD80*$X80)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA80>0,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU80=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU80:$CZ80,$DD80,$DZ80,$FI80,$FQ80:$FV80)-SUM($CF80*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU80:$CZ80,$DD80,$DZ80,$FI80,$FK80:$FP80)-SUM($CF80*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA80>0,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW80=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH80:$CM80,$CO80,$CQ80,$CU80:$CZ80,$DB80,$DD80,$DZ80,$EB80,$ED80,$EF80,$EN80:$ES80,$FC80,$FE80,$FG80,$FI80,$FQ80:$FV80)/$AD80*$AA80)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH80:$CM80,$CO80,$CQ80,$CU80:$CZ80,$DB80,$DD80,$DZ80,$EB80,$ED80,$EF80,$EH80:$EM80,$FC80,$FE80,$FG80,$FI80,$FK80:$FP80)/$AD80*$AA80)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X80>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E80<>\"D-CARE\",Tenant!$F80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY80=FALSE,0,ROUND(SUM($AE80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X80>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X80>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X80>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA80=FALSE,0,SUM($BY80*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X80>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC80=FALSE,0,SUM($BY80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X80>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE80=TRUE,$X80>0),SUM($BY80*Account!$T$2),0)","v":0},{"$f":"IF(AND($X80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG80=FALSE,0,ROUND(SUM($BS80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG80=FALSE,0,ROUND(SUM($BT80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG80=FALSE,0,ROUND(SUM($BU80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG80=FALSE,0,ROUND(SUM($BV80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG80=FALSE,0,ROUND(SUM($BW80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG80=FALSE,0,ROUND(SUM($BX80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H80/$AD80*$X80),2),0)","v":0},{"$f":"ROUND(SUM($EU80*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET80=FALSE,$EV80,ROUND(MAX(0,SUM(SUM($EN80:$ES80)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY80=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I80","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ80*Account!$AA$2),SUM($EZ80*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA80>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E80<>\"D-CARE\",Tenant!$F80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB80=FALSE,0,ROUND(SUM($AF80*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA80>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA80>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA80>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD80=FALSE,0,SUM($CF80*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA80>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF80=FALSE,0,SUM($CF80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA80>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH80=TRUE,$AA80>0),SUM($CF80*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ80=FALSE,0,ROUND(SUM($BZ80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ80=FALSE,0,ROUND(SUM($CA80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ80=FALSE,0,ROUND(SUM($CB80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ80=FALSE,0,ROUND(SUM($CC80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ80=FALSE,0,ROUND(SUM($CD80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ80=FALSE,0,ROUND(SUM($CE80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H80/$AD80*$AA80),2),0)","v":0},{"$f":"ROUND(SUM($FX80*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW80=FALSE,$FY80,ROUND(MAX(0,SUM(SUM($FQ80:$FV80)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB80=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I80","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC80*Account!$AA$2),SUM($GC80*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D80<=FctrChngDts!$B$14,$E80>FctrChngDts!$B$14),AND($D80<=FctrChngDts!$C$14,$E80>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE80=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH80:$GJ80))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO80,$DB80,$GH80:$GJ80))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG80,$GK80,$GN80,$DR80,$DT80,$DV80,$DX80),IF(Account!$Q$2=TRUE,SUM($GG80,$GL80,$GN80,$DR80,$DT80,$DV80,$DX80),SUM($GG80,$GK80,$GL80,$GM80,$GN80,$DR80,$DT80,$DV80,$DX80)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D80,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A80,Tenant!$A:$J,8,FALSE)=TRUE,$GO80<0),0,SUM(SUM(SUM($GO80/$AD80*$GP80)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A80,Tenant!$A:$J,8,FALSE)=TRUE,$GO80<0),0,SUM(SUM(SUM($GO80/$AD80*$GQ80)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG80,$CO80,$DB80,$GM80)/$AD80)*$X80*FctrChngDts!$B$15),SUM(SUM(SUM($DG80,$CO80,$DB80,$GH80:$GJ80)/$AD80)*$X80*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG80,$CO80,$DB80,$GM80)/$AD80)*$AA80*FctrChngDts!$B$15),SUM(SUM(SUM($DG80,$CO80,$DB80,$GH80:$GJ80)/$AD80)*$AA80*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E80),$AD80,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D80,FctrChngDts!$C$17<=$E80),_xlfn.DAYS($D80,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E80),$AD80,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D80,FctrChngDts!$C$19<=$E80),_xlfn.DAYS($D80,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY80*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY80*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ80*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ80*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D80,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A80,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF80*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A80,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG80*Account!$AA$2)),2)","v":0}]
[80,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G81),0,IF($F81<=$G81,SUM($G81-$F81),IF($F81>$G81,SUM((Account!$L$2-$F81)+$G81+1))))","v":0},{"$f":"IF(AND($D81>=FctrChngDts!$C$2,$D81<=FctrChngDts!$D$2),$D81,\"\")","v":""},{"$f":"IF($I81=\"\",\"\",IF($E81<=FctrChngDts!$D$2,$E81,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D81<FctrChngDts!$E$2,$E81<FctrChngDts!$E$2),AND($D81>=FctrChngDts!$F$2,$E81>=FctrChngDts!$F$2)),\"\",IF(AND($D81>=FctrChngDts!$E$2,$D81<=FctrChngDts!$F$2),$D81,FctrChngDts!$E$2))","v":""},{"$f":"IF($K81=\"\",\"\",IF(AND($J81=$K81,$E81>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K81=$J81,$E81,IF(AND($E81>=FctrChngDts!$E$2,$E81<=FctrChngDts!$F$2),$E81,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D81<DATE(YEAR(Account!$J$2),6,1),$D81>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I81<FctrChngDts!$A$2,$J81<FctrChngDts!$A$2),AND($I81>=FctrChngDts!$B$2,$J81>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I81<FctrChngDts!$A$2,$J81>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I81>=FctrChngDts!$A$2,$J81<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I81<FctrChngDts!$B$2,$J81>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K81<FctrChngDts!$A$2,$L81<FctrChngDts!$A$2),AND($K81>=FctrChngDts!$B$2,$L81>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K81<FctrChngDts!$A$2,$L81>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K81>=FctrChngDts!$A$2,$L81<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K81<FctrChngDts!$B$2,$L81>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I81=\"\",$J81=0),0,IF(AND($N81=TRUE,$I81<>0),SUM($J81-$I81+1),IF($O81=TRUE,SUM(FctrChngDts!$A$2-$I81),IF($P81=TRUE,0,IF($Q81=TRUE,SUM($J81-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I81=\"\",$J81=0),0,IF($N81=TRUE,0,IF($O81=TRUE,SUM($J81-FctrChngDts!$A$2+1),IF(AND($P81=TRUE,$I81<>0),SUM($J81-$I81+1),IF($Q81=TRUE,SUM(FctrChngDts!$B$2-$I81),0)))))","v":0},0,{"$f":"IF(OR($K81=\"\",$L81=0),0,IF(AND($R81=TRUE,$K81<>0),SUM($L81-$K81+1),IF($S81=TRUE,SUM(FctrChngDts!$A$2-$K81),IF($T81=TRUE,0,IF($U81=TRUE,SUM($L81-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K81=\"\",$L81=0),0,IF($R81=TRUE,0,IF($S81=TRUE,SUM($L81-FctrChngDts!$A$2+1),IF(AND($T81=TRUE,$K81<>0),SUM($L81-$K81+1),IF($U81=TRUE,SUM(FctrChngDts!$B$2-$K81),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A81,Tenant!$A81:$J580,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR81=FALSE,VLOOKUP($AQ81,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ81,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR81=FALSE,VLOOKUP($AQ81,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ81,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR81=FALSE,VLOOKUP($AQ81,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ81,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR81=FALSE,VLOOKUP($AQ81,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ81,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A81,Tenant!$A81:$J580,6,FALSE)","v":0},{"$f":"VLOOKUP($A81,Tenant!$A81:$J580,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG81=FALSE,0,IF($DQ81=TRUE,SUM($BS81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS81*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DQ81=TRUE,SUM($BT81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT81*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DQ81=TRUE,SUM($BU81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU81*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DQ81=TRUE,SUM($BV81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DQ81=TRUE,SUM($BW81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW81*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DQ81=TRUE,SUM($BX81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX81*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN81=FALSE,0,ROUND(SUM($BY81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP81=FALSE,0,ROUND(SUM($X81*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY81=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X81),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X81)),2)","v":0},0,false,{"$f":"ROUND(IF($CT81=FALSE,0,IF($DU81=TRUE,SUM($BZ81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ81*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT81=FALSE,0,IF($DU81=TRUE,SUM($CA81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA81*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT81=FALSE,0,IF($DU81=TRUE,SUM($CB81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB81*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT81=FALSE,0,IF($DU81=TRUE,SUM($CC81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC81*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT81=FALSE,0,IF($DU81=TRUE,SUM($CD81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD81*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT81=FALSE,0,IF($DU81=TRUE,SUM($CE81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE81*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA81=FALSE,0,ROUND(SUM($CF81*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC81=FALSE,0,ROUND(SUM($AA81*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY81=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA81),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA81)),2)","v":0},0,0,{"$f":"SUM($DG81*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG81*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH81,IF(VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI81,$DG81))","v":0},0,false,0,false,0,{"$f":"IF(AND($X81>0,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ81=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH81:$CM81,$CQ81,$DZ81,$EF81,$EN81:$ES81)-SUM($BY81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH81:$CM81,$CQ81,$DZ81,$EF81,$EH81:$EM81)-SUM($BY81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X81>0,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS81=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH81:$CM81,$CO81,$CQ81,$CU81:$CZ81,$DB81,$DD81,$DZ81,$EB81,$ED81,$EF81,$EN81:$ES81,$FC81,$FE81,$FG81,$FI81,$FQ81:$FV81)/$AD81*$X81)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH81:$CM81,$CO81,$CQ81,$CU81:$CZ81,$DB81,$DD81,$DZ81,$EB81,$ED81,$EF81,$EH81:$EM81,$FC81,$FE81,$FG81,$FI81,$FK81:$FP81)/$AD81*$X81)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA81>0,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU81=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU81:$CZ81,$DD81,$DZ81,$FI81,$FQ81:$FV81)-SUM($CF81*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU81:$CZ81,$DD81,$DZ81,$FI81,$FK81:$FP81)-SUM($CF81*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA81>0,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW81=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH81:$CM81,$CO81,$CQ81,$CU81:$CZ81,$DB81,$DD81,$DZ81,$EB81,$ED81,$EF81,$EN81:$ES81,$FC81,$FE81,$FG81,$FI81,$FQ81:$FV81)/$AD81*$AA81)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH81:$CM81,$CO81,$CQ81,$CU81:$CZ81,$DB81,$DD81,$DZ81,$EB81,$ED81,$EF81,$EH81:$EM81,$FC81,$FE81,$FG81,$FI81,$FK81:$FP81)/$AD81*$AA81)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X81>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E81<>\"D-CARE\",Tenant!$F81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY81=FALSE,0,ROUND(SUM($AE81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X81>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X81>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X81>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA81=FALSE,0,SUM($BY81*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X81>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC81=FALSE,0,SUM($BY81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X81>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE81=TRUE,$X81>0),SUM($BY81*Account!$T$2),0)","v":0},{"$f":"IF(AND($X81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG81=FALSE,0,ROUND(SUM($BS81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG81=FALSE,0,ROUND(SUM($BT81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG81=FALSE,0,ROUND(SUM($BU81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG81=FALSE,0,ROUND(SUM($BV81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG81=FALSE,0,ROUND(SUM($BW81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG81=FALSE,0,ROUND(SUM($BX81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H81/$AD81*$X81),2),0)","v":0},{"$f":"ROUND(SUM($EU81*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET81=FALSE,$EV81,ROUND(MAX(0,SUM(SUM($EN81:$ES81)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY81=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I81","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ81*Account!$AA$2),SUM($EZ81*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA81>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E81<>\"D-CARE\",Tenant!$F81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB81=FALSE,0,ROUND(SUM($AF81*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA81>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA81>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA81>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD81=FALSE,0,SUM($CF81*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA81>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF81=FALSE,0,SUM($CF81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA81>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH81=TRUE,$AA81>0),SUM($CF81*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ81=FALSE,0,ROUND(SUM($BZ81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ81=FALSE,0,ROUND(SUM($CA81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ81=FALSE,0,ROUND(SUM($CB81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ81=FALSE,0,ROUND(SUM($CC81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ81=FALSE,0,ROUND(SUM($CD81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ81=FALSE,0,ROUND(SUM($CE81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H81/$AD81*$AA81),2),0)","v":0},{"$f":"ROUND(SUM($FX81*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW81=FALSE,$FY81,ROUND(MAX(0,SUM(SUM($FQ81:$FV81)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB81=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I81","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC81*Account!$AA$2),SUM($GC81*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D81<=FctrChngDts!$B$14,$E81>FctrChngDts!$B$14),AND($D81<=FctrChngDts!$C$14,$E81>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE81=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH81:$GJ81))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO81,$DB81,$GH81:$GJ81))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG81,$GK81,$GN81,$DR81,$DT81,$DV81,$DX81),IF(Account!$Q$2=TRUE,SUM($GG81,$GL81,$GN81,$DR81,$DT81,$DV81,$DX81),SUM($GG81,$GK81,$GL81,$GM81,$GN81,$DR81,$DT81,$DV81,$DX81)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D81,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A81,Tenant!$A:$J,8,FALSE)=TRUE,$GO81<0),0,SUM(SUM(SUM($GO81/$AD81*$GP81)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A81,Tenant!$A:$J,8,FALSE)=TRUE,$GO81<0),0,SUM(SUM(SUM($GO81/$AD81*$GQ81)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG81,$CO81,$DB81,$GM81)/$AD81)*$X81*FctrChngDts!$B$15),SUM(SUM(SUM($DG81,$CO81,$DB81,$GH81:$GJ81)/$AD81)*$X81*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG81,$CO81,$DB81,$GM81)/$AD81)*$AA81*FctrChngDts!$B$15),SUM(SUM(SUM($DG81,$CO81,$DB81,$GH81:$GJ81)/$AD81)*$AA81*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E81),$AD81,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D81,FctrChngDts!$C$17<=$E81),_xlfn.DAYS($D81,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E81),$AD81,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D81,FctrChngDts!$C$19<=$E81),_xlfn.DAYS($D81,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY81*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY81*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ81*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ81*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D81,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A81,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF81*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A81,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG81*Account!$AA$2)),2)","v":0}]
[81,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G82),0,IF($F82<=$G82,SUM($G82-$F82),IF($F82>$G82,SUM((Account!$L$2-$F82)+$G82+1))))","v":0},{"$f":"IF(AND($D82>=FctrChngDts!$C$2,$D82<=FctrChngDts!$D$2),$D82,\"\")","v":""},{"$f":"IF($I82=\"\",\"\",IF($E82<=FctrChngDts!$D$2,$E82,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D82<FctrChngDts!$E$2,$E82<FctrChngDts!$E$2),AND($D82>=FctrChngDts!$F$2,$E82>=FctrChngDts!$F$2)),\"\",IF(AND($D82>=FctrChngDts!$E$2,$D82<=FctrChngDts!$F$2),$D82,FctrChngDts!$E$2))","v":""},{"$f":"IF($K82=\"\",\"\",IF(AND($J82=$K82,$E82>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K82=$J82,$E82,IF(AND($E82>=FctrChngDts!$E$2,$E82<=FctrChngDts!$F$2),$E82,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D82<DATE(YEAR(Account!$J$2),6,1),$D82>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I82<FctrChngDts!$A$2,$J82<FctrChngDts!$A$2),AND($I82>=FctrChngDts!$B$2,$J82>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I82<FctrChngDts!$A$2,$J82>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I82>=FctrChngDts!$A$2,$J82<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I82<FctrChngDts!$B$2,$J82>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K82<FctrChngDts!$A$2,$L82<FctrChngDts!$A$2),AND($K82>=FctrChngDts!$B$2,$L82>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K82<FctrChngDts!$A$2,$L82>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K82>=FctrChngDts!$A$2,$L82<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K82<FctrChngDts!$B$2,$L82>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I82=\"\",$J82=0),0,IF(AND($N82=TRUE,$I82<>0),SUM($J82-$I82+1),IF($O82=TRUE,SUM(FctrChngDts!$A$2-$I82),IF($P82=TRUE,0,IF($Q82=TRUE,SUM($J82-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I82=\"\",$J82=0),0,IF($N82=TRUE,0,IF($O82=TRUE,SUM($J82-FctrChngDts!$A$2+1),IF(AND($P82=TRUE,$I82<>0),SUM($J82-$I82+1),IF($Q82=TRUE,SUM(FctrChngDts!$B$2-$I82),0)))))","v":0},0,{"$f":"IF(OR($K82=\"\",$L82=0),0,IF(AND($R82=TRUE,$K82<>0),SUM($L82-$K82+1),IF($S82=TRUE,SUM(FctrChngDts!$A$2-$K82),IF($T82=TRUE,0,IF($U82=TRUE,SUM($L82-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K82=\"\",$L82=0),0,IF($R82=TRUE,0,IF($S82=TRUE,SUM($L82-FctrChngDts!$A$2+1),IF(AND($T82=TRUE,$K82<>0),SUM($L82-$K82+1),IF($U82=TRUE,SUM(FctrChngDts!$B$2-$K82),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A82,Tenant!$A82:$J581,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR82=FALSE,VLOOKUP($AQ82,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ82,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR82=FALSE,VLOOKUP($AQ82,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ82,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR82=FALSE,VLOOKUP($AQ82,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ82,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR82=FALSE,VLOOKUP($AQ82,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ82,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A82,Tenant!$A82:$J581,6,FALSE)","v":0},{"$f":"VLOOKUP($A82,Tenant!$A82:$J581,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG82=FALSE,0,IF($DQ82=TRUE,SUM($BS82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS82*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DQ82=TRUE,SUM($BT82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT82*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DQ82=TRUE,SUM($BU82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU82*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DQ82=TRUE,SUM($BV82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DQ82=TRUE,SUM($BW82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW82*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DQ82=TRUE,SUM($BX82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX82*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN82=FALSE,0,ROUND(SUM($BY82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP82=FALSE,0,ROUND(SUM($X82*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY82=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X82),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X82)),2)","v":0},0,false,{"$f":"ROUND(IF($CT82=FALSE,0,IF($DU82=TRUE,SUM($BZ82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ82*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT82=FALSE,0,IF($DU82=TRUE,SUM($CA82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA82*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT82=FALSE,0,IF($DU82=TRUE,SUM($CB82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB82*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT82=FALSE,0,IF($DU82=TRUE,SUM($CC82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC82*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT82=FALSE,0,IF($DU82=TRUE,SUM($CD82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD82*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT82=FALSE,0,IF($DU82=TRUE,SUM($CE82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE82*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA82=FALSE,0,ROUND(SUM($CF82*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC82=FALSE,0,ROUND(SUM($AA82*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY82=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA82),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA82)),2)","v":0},0,0,{"$f":"SUM($DG82*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG82*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH82,IF(VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI82,$DG82))","v":0},0,false,0,false,0,{"$f":"IF(AND($X82>0,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ82=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH82:$CM82,$CQ82,$DZ82,$EF82,$EN82:$ES82)-SUM($BY82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH82:$CM82,$CQ82,$DZ82,$EF82,$EH82:$EM82)-SUM($BY82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X82>0,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS82=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH82:$CM82,$CO82,$CQ82,$CU82:$CZ82,$DB82,$DD82,$DZ82,$EB82,$ED82,$EF82,$EN82:$ES82,$FC82,$FE82,$FG82,$FI82,$FQ82:$FV82)/$AD82*$X82)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH82:$CM82,$CO82,$CQ82,$CU82:$CZ82,$DB82,$DD82,$DZ82,$EB82,$ED82,$EF82,$EH82:$EM82,$FC82,$FE82,$FG82,$FI82,$FK82:$FP82)/$AD82*$X82)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA82>0,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU82=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU82:$CZ82,$DD82,$DZ82,$FI82,$FQ82:$FV82)-SUM($CF82*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU82:$CZ82,$DD82,$DZ82,$FI82,$FK82:$FP82)-SUM($CF82*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA82>0,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW82=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH82:$CM82,$CO82,$CQ82,$CU82:$CZ82,$DB82,$DD82,$DZ82,$EB82,$ED82,$EF82,$EN82:$ES82,$FC82,$FE82,$FG82,$FI82,$FQ82:$FV82)/$AD82*$AA82)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH82:$CM82,$CO82,$CQ82,$CU82:$CZ82,$DB82,$DD82,$DZ82,$EB82,$ED82,$EF82,$EH82:$EM82,$FC82,$FE82,$FG82,$FI82,$FK82:$FP82)/$AD82*$AA82)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X82>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E82<>\"D-CARE\",Tenant!$F82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY82=FALSE,0,ROUND(SUM($AE82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X82>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X82>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X82>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA82=FALSE,0,SUM($BY82*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X82>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC82=FALSE,0,SUM($BY82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X82>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE82=TRUE,$X82>0),SUM($BY82*Account!$T$2),0)","v":0},{"$f":"IF(AND($X82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG82=FALSE,0,ROUND(SUM($BS82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG82=FALSE,0,ROUND(SUM($BT82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG82=FALSE,0,ROUND(SUM($BU82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG82=FALSE,0,ROUND(SUM($BV82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG82=FALSE,0,ROUND(SUM($BW82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG82=FALSE,0,ROUND(SUM($BX82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H82/$AD82*$X82),2),0)","v":0},{"$f":"ROUND(SUM($EU82*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET82=FALSE,$EV82,ROUND(MAX(0,SUM(SUM($EN82:$ES82)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY82=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I82","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ82*Account!$AA$2),SUM($EZ82*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA82>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E82<>\"D-CARE\",Tenant!$F82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB82=FALSE,0,ROUND(SUM($AF82*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA82>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA82>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA82>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD82=FALSE,0,SUM($CF82*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA82>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF82=FALSE,0,SUM($CF82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA82>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH82=TRUE,$AA82>0),SUM($CF82*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ82=FALSE,0,ROUND(SUM($BZ82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ82=FALSE,0,ROUND(SUM($CA82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ82=FALSE,0,ROUND(SUM($CB82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ82=FALSE,0,ROUND(SUM($CC82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ82=FALSE,0,ROUND(SUM($CD82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ82=FALSE,0,ROUND(SUM($CE82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H82/$AD82*$AA82),2),0)","v":0},{"$f":"ROUND(SUM($FX82*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW82=FALSE,$FY82,ROUND(MAX(0,SUM(SUM($FQ82:$FV82)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB82=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I82","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC82*Account!$AA$2),SUM($GC82*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D82<=FctrChngDts!$B$14,$E82>FctrChngDts!$B$14),AND($D82<=FctrChngDts!$C$14,$E82>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE82=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH82:$GJ82))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO82,$DB82,$GH82:$GJ82))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG82,$GK82,$GN82,$DR82,$DT82,$DV82,$DX82),IF(Account!$Q$2=TRUE,SUM($GG82,$GL82,$GN82,$DR82,$DT82,$DV82,$DX82),SUM($GG82,$GK82,$GL82,$GM82,$GN82,$DR82,$DT82,$DV82,$DX82)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D82,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A82,Tenant!$A:$J,8,FALSE)=TRUE,$GO82<0),0,SUM(SUM(SUM($GO82/$AD82*$GP82)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A82,Tenant!$A:$J,8,FALSE)=TRUE,$GO82<0),0,SUM(SUM(SUM($GO82/$AD82*$GQ82)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG82,$CO82,$DB82,$GM82)/$AD82)*$X82*FctrChngDts!$B$15),SUM(SUM(SUM($DG82,$CO82,$DB82,$GH82:$GJ82)/$AD82)*$X82*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG82,$CO82,$DB82,$GM82)/$AD82)*$AA82*FctrChngDts!$B$15),SUM(SUM(SUM($DG82,$CO82,$DB82,$GH82:$GJ82)/$AD82)*$AA82*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E82),$AD82,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D82,FctrChngDts!$C$17<=$E82),_xlfn.DAYS($D82,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E82),$AD82,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D82,FctrChngDts!$C$19<=$E82),_xlfn.DAYS($D82,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY82*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY82*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ82*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ82*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D82,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A82,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF82*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A82,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG82*Account!$AA$2)),2)","v":0}]
[82,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G83),0,IF($F83<=$G83,SUM($G83-$F83),IF($F83>$G83,SUM((Account!$L$2-$F83)+$G83+1))))","v":0},{"$f":"IF(AND($D83>=FctrChngDts!$C$2,$D83<=FctrChngDts!$D$2),$D83,\"\")","v":""},{"$f":"IF($I83=\"\",\"\",IF($E83<=FctrChngDts!$D$2,$E83,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D83<FctrChngDts!$E$2,$E83<FctrChngDts!$E$2),AND($D83>=FctrChngDts!$F$2,$E83>=FctrChngDts!$F$2)),\"\",IF(AND($D83>=FctrChngDts!$E$2,$D83<=FctrChngDts!$F$2),$D83,FctrChngDts!$E$2))","v":""},{"$f":"IF($K83=\"\",\"\",IF(AND($J83=$K83,$E83>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K83=$J83,$E83,IF(AND($E83>=FctrChngDts!$E$2,$E83<=FctrChngDts!$F$2),$E83,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D83<DATE(YEAR(Account!$J$2),6,1),$D83>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I83<FctrChngDts!$A$2,$J83<FctrChngDts!$A$2),AND($I83>=FctrChngDts!$B$2,$J83>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I83<FctrChngDts!$A$2,$J83>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I83>=FctrChngDts!$A$2,$J83<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I83<FctrChngDts!$B$2,$J83>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K83<FctrChngDts!$A$2,$L83<FctrChngDts!$A$2),AND($K83>=FctrChngDts!$B$2,$L83>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K83<FctrChngDts!$A$2,$L83>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K83>=FctrChngDts!$A$2,$L83<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K83<FctrChngDts!$B$2,$L83>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I83=\"\",$J83=0),0,IF(AND($N83=TRUE,$I83<>0),SUM($J83-$I83+1),IF($O83=TRUE,SUM(FctrChngDts!$A$2-$I83),IF($P83=TRUE,0,IF($Q83=TRUE,SUM($J83-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I83=\"\",$J83=0),0,IF($N83=TRUE,0,IF($O83=TRUE,SUM($J83-FctrChngDts!$A$2+1),IF(AND($P83=TRUE,$I83<>0),SUM($J83-$I83+1),IF($Q83=TRUE,SUM(FctrChngDts!$B$2-$I83),0)))))","v":0},0,{"$f":"IF(OR($K83=\"\",$L83=0),0,IF(AND($R83=TRUE,$K83<>0),SUM($L83-$K83+1),IF($S83=TRUE,SUM(FctrChngDts!$A$2-$K83),IF($T83=TRUE,0,IF($U83=TRUE,SUM($L83-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K83=\"\",$L83=0),0,IF($R83=TRUE,0,IF($S83=TRUE,SUM($L83-FctrChngDts!$A$2+1),IF(AND($T83=TRUE,$K83<>0),SUM($L83-$K83+1),IF($U83=TRUE,SUM(FctrChngDts!$B$2-$K83),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A83,Tenant!$A83:$J582,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR83=FALSE,VLOOKUP($AQ83,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ83,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR83=FALSE,VLOOKUP($AQ83,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ83,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR83=FALSE,VLOOKUP($AQ83,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ83,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR83=FALSE,VLOOKUP($AQ83,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ83,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A83,Tenant!$A83:$J582,6,FALSE)","v":0},{"$f":"VLOOKUP($A83,Tenant!$A83:$J582,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG83=FALSE,0,IF($DQ83=TRUE,SUM($BS83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS83*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DQ83=TRUE,SUM($BT83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT83*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DQ83=TRUE,SUM($BU83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU83*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DQ83=TRUE,SUM($BV83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DQ83=TRUE,SUM($BW83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW83*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DQ83=TRUE,SUM($BX83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX83*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN83=FALSE,0,ROUND(SUM($BY83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP83=FALSE,0,ROUND(SUM($X83*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY83=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X83),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X83)),2)","v":0},0,false,{"$f":"ROUND(IF($CT83=FALSE,0,IF($DU83=TRUE,SUM($BZ83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ83*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT83=FALSE,0,IF($DU83=TRUE,SUM($CA83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA83*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT83=FALSE,0,IF($DU83=TRUE,SUM($CB83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB83*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT83=FALSE,0,IF($DU83=TRUE,SUM($CC83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC83*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT83=FALSE,0,IF($DU83=TRUE,SUM($CD83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD83*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT83=FALSE,0,IF($DU83=TRUE,SUM($CE83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE83*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA83=FALSE,0,ROUND(SUM($CF83*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC83=FALSE,0,ROUND(SUM($AA83*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY83=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA83),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA83)),2)","v":0},0,0,{"$f":"SUM($DG83*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG83*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH83,IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI83,$DG83))","v":0},0,false,0,false,0,{"$f":"IF(AND($X83>0,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ83=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH83:$CM83,$CQ83,$DZ83,$EF83,$EN83:$ES83)-SUM($BY83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH83:$CM83,$CQ83,$DZ83,$EF83,$EH83:$EM83)-SUM($BY83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X83>0,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS83=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH83:$CM83,$CO83,$CQ83,$CU83:$CZ83,$DB83,$DD83,$DZ83,$EB83,$ED83,$EF83,$EN83:$ES83,$FC83,$FE83,$FG83,$FI83,$FQ83:$FV83)/$AD83*$X83)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH83:$CM83,$CO83,$CQ83,$CU83:$CZ83,$DB83,$DD83,$DZ83,$EB83,$ED83,$EF83,$EH83:$EM83,$FC83,$FE83,$FG83,$FI83,$FK83:$FP83)/$AD83*$X83)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA83>0,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU83=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU83:$CZ83,$DD83,$DZ83,$FI83,$FQ83:$FV83)-SUM($CF83*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU83:$CZ83,$DD83,$DZ83,$FI83,$FK83:$FP83)-SUM($CF83*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA83>0,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW83=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH83:$CM83,$CO83,$CQ83,$CU83:$CZ83,$DB83,$DD83,$DZ83,$EB83,$ED83,$EF83,$EN83:$ES83,$FC83,$FE83,$FG83,$FI83,$FQ83:$FV83)/$AD83*$AA83)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH83:$CM83,$CO83,$CQ83,$CU83:$CZ83,$DB83,$DD83,$DZ83,$EB83,$ED83,$EF83,$EH83:$EM83,$FC83,$FE83,$FG83,$FI83,$FK83:$FP83)/$AD83*$AA83)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E83<>\"D-CARE\",Tenant!$F83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY83=FALSE,0,ROUND(SUM($AE83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA83=FALSE,0,SUM($BY83*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X83>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC83=FALSE,0,SUM($BY83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X83>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE83=TRUE,$X83>0),SUM($BY83*Account!$T$2),0)","v":0},{"$f":"IF(AND($X83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG83=FALSE,0,ROUND(SUM($BS83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG83=FALSE,0,ROUND(SUM($BT83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG83=FALSE,0,ROUND(SUM($BU83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG83=FALSE,0,ROUND(SUM($BV83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG83=FALSE,0,ROUND(SUM($BW83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG83=FALSE,0,ROUND(SUM($BX83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H83/$AD83*$X83),2),0)","v":0},{"$f":"ROUND(SUM($EU83*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET83=FALSE,$EV83,ROUND(MAX(0,SUM(SUM($EN83:$ES83)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY83=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I83","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ83*Account!$AA$2),SUM($EZ83*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E83<>\"D-CARE\",Tenant!$F83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB83=FALSE,0,ROUND(SUM($AF83*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD83=FALSE,0,SUM($CF83*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA83>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF83=FALSE,0,SUM($CF83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA83>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH83=TRUE,$AA83>0),SUM($CF83*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ83=FALSE,0,ROUND(SUM($BZ83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ83=FALSE,0,ROUND(SUM($CA83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ83=FALSE,0,ROUND(SUM($CB83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ83=FALSE,0,ROUND(SUM($CC83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ83=FALSE,0,ROUND(SUM($CD83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ83=FALSE,0,ROUND(SUM($CE83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H83/$AD83*$AA83),2),0)","v":0},{"$f":"ROUND(SUM($FX83*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW83=FALSE,$FY83,ROUND(MAX(0,SUM(SUM($FQ83:$FV83)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB83=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I83","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC83*Account!$AA$2),SUM($GC83*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D83<=FctrChngDts!$B$14,$E83>FctrChngDts!$B$14),AND($D83<=FctrChngDts!$C$14,$E83>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE83=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH83:$GJ83))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO83,$DB83,$GH83:$GJ83))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG83,$GK83,$GN83,$DR83,$DT83,$DV83,$DX83),IF(Account!$Q$2=TRUE,SUM($GG83,$GL83,$GN83,$DR83,$DT83,$DV83,$DX83),SUM($GG83,$GK83,$GL83,$GM83,$GN83,$DR83,$DT83,$DV83,$DX83)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D83,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,8,FALSE)=TRUE,$GO83<0),0,SUM(SUM(SUM($GO83/$AD83*$GP83)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,8,FALSE)=TRUE,$GO83<0),0,SUM(SUM(SUM($GO83/$AD83*$GQ83)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG83,$CO83,$DB83,$GM83)/$AD83)*$X83*FctrChngDts!$B$15),SUM(SUM(SUM($DG83,$CO83,$DB83,$GH83:$GJ83)/$AD83)*$X83*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG83,$CO83,$DB83,$GM83)/$AD83)*$AA83*FctrChngDts!$B$15),SUM(SUM(SUM($DG83,$CO83,$DB83,$GH83:$GJ83)/$AD83)*$AA83*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E83),$AD83,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D83,FctrChngDts!$C$17<=$E83),_xlfn.DAYS($D83,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E83),$AD83,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D83,FctrChngDts!$C$19<=$E83),_xlfn.DAYS($D83,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY83*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY83*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ83*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ83*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D83,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF83*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG83*Account!$AA$2)),2)","v":0}]
[83,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G84),0,IF($F84<=$G84,SUM($G84-$F84),IF($F84>$G84,SUM((Account!$L$2-$F84)+$G84+1))))","v":0},{"$f":"IF(AND($D84>=FctrChngDts!$C$2,$D84<=FctrChngDts!$D$2),$D84,\"\")","v":""},{"$f":"IF($I84=\"\",\"\",IF($E84<=FctrChngDts!$D$2,$E84,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D84<FctrChngDts!$E$2,$E84<FctrChngDts!$E$2),AND($D84>=FctrChngDts!$F$2,$E84>=FctrChngDts!$F$2)),\"\",IF(AND($D84>=FctrChngDts!$E$2,$D84<=FctrChngDts!$F$2),$D84,FctrChngDts!$E$2))","v":""},{"$f":"IF($K84=\"\",\"\",IF(AND($J84=$K84,$E84>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K84=$J84,$E84,IF(AND($E84>=FctrChngDts!$E$2,$E84<=FctrChngDts!$F$2),$E84,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D84<DATE(YEAR(Account!$J$2),6,1),$D84>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I84<FctrChngDts!$A$2,$J84<FctrChngDts!$A$2),AND($I84>=FctrChngDts!$B$2,$J84>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I84<FctrChngDts!$A$2,$J84>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I84>=FctrChngDts!$A$2,$J84<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I84<FctrChngDts!$B$2,$J84>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K84<FctrChngDts!$A$2,$L84<FctrChngDts!$A$2),AND($K84>=FctrChngDts!$B$2,$L84>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K84<FctrChngDts!$A$2,$L84>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K84>=FctrChngDts!$A$2,$L84<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K84<FctrChngDts!$B$2,$L84>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I84=\"\",$J84=0),0,IF(AND($N84=TRUE,$I84<>0),SUM($J84-$I84+1),IF($O84=TRUE,SUM(FctrChngDts!$A$2-$I84),IF($P84=TRUE,0,IF($Q84=TRUE,SUM($J84-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I84=\"\",$J84=0),0,IF($N84=TRUE,0,IF($O84=TRUE,SUM($J84-FctrChngDts!$A$2+1),IF(AND($P84=TRUE,$I84<>0),SUM($J84-$I84+1),IF($Q84=TRUE,SUM(FctrChngDts!$B$2-$I84),0)))))","v":0},0,{"$f":"IF(OR($K84=\"\",$L84=0),0,IF(AND($R84=TRUE,$K84<>0),SUM($L84-$K84+1),IF($S84=TRUE,SUM(FctrChngDts!$A$2-$K84),IF($T84=TRUE,0,IF($U84=TRUE,SUM($L84-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K84=\"\",$L84=0),0,IF($R84=TRUE,0,IF($S84=TRUE,SUM($L84-FctrChngDts!$A$2+1),IF(AND($T84=TRUE,$K84<>0),SUM($L84-$K84+1),IF($U84=TRUE,SUM(FctrChngDts!$B$2-$K84),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A84,Tenant!$A84:$J583,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR84=FALSE,VLOOKUP($AQ84,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ84,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR84=FALSE,VLOOKUP($AQ84,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ84,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR84=FALSE,VLOOKUP($AQ84,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ84,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR84=FALSE,VLOOKUP($AQ84,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ84,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A84,Tenant!$A84:$J583,6,FALSE)","v":0},{"$f":"VLOOKUP($A84,Tenant!$A84:$J583,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG84=FALSE,0,IF($DQ84=TRUE,SUM($BS84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS84*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DQ84=TRUE,SUM($BT84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT84*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DQ84=TRUE,SUM($BU84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU84*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DQ84=TRUE,SUM($BV84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DQ84=TRUE,SUM($BW84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW84*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DQ84=TRUE,SUM($BX84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX84*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN84=FALSE,0,ROUND(SUM($BY84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP84=FALSE,0,ROUND(SUM($X84*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY84=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X84),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X84)),2)","v":0},0,false,{"$f":"ROUND(IF($CT84=FALSE,0,IF($DU84=TRUE,SUM($BZ84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ84*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT84=FALSE,0,IF($DU84=TRUE,SUM($CA84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA84*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT84=FALSE,0,IF($DU84=TRUE,SUM($CB84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB84*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT84=FALSE,0,IF($DU84=TRUE,SUM($CC84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC84*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT84=FALSE,0,IF($DU84=TRUE,SUM($CD84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD84*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT84=FALSE,0,IF($DU84=TRUE,SUM($CE84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE84*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA84=FALSE,0,ROUND(SUM($CF84*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC84=FALSE,0,ROUND(SUM($AA84*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY84=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA84),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA84)),2)","v":0},0,0,{"$f":"SUM($DG84*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG84*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH84,IF(VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI84,$DG84))","v":0},0,false,0,false,0,{"$f":"IF(AND($X84>0,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ84=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH84:$CM84,$CQ84,$DZ84,$EF84,$EN84:$ES84)-SUM($BY84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH84:$CM84,$CQ84,$DZ84,$EF84,$EH84:$EM84)-SUM($BY84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X84>0,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS84=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH84:$CM84,$CO84,$CQ84,$CU84:$CZ84,$DB84,$DD84,$DZ84,$EB84,$ED84,$EF84,$EN84:$ES84,$FC84,$FE84,$FG84,$FI84,$FQ84:$FV84)/$AD84*$X84)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH84:$CM84,$CO84,$CQ84,$CU84:$CZ84,$DB84,$DD84,$DZ84,$EB84,$ED84,$EF84,$EH84:$EM84,$FC84,$FE84,$FG84,$FI84,$FK84:$FP84)/$AD84*$X84)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA84>0,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU84=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU84:$CZ84,$DD84,$DZ84,$FI84,$FQ84:$FV84)-SUM($CF84*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU84:$CZ84,$DD84,$DZ84,$FI84,$FK84:$FP84)-SUM($CF84*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA84>0,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW84=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH84:$CM84,$CO84,$CQ84,$CU84:$CZ84,$DB84,$DD84,$DZ84,$EB84,$ED84,$EF84,$EN84:$ES84,$FC84,$FE84,$FG84,$FI84,$FQ84:$FV84)/$AD84*$AA84)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH84:$CM84,$CO84,$CQ84,$CU84:$CZ84,$DB84,$DD84,$DZ84,$EB84,$ED84,$EF84,$EH84:$EM84,$FC84,$FE84,$FG84,$FI84,$FK84:$FP84)/$AD84*$AA84)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X84>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E84<>\"D-CARE\",Tenant!$F84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY84=FALSE,0,ROUND(SUM($AE84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X84>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X84>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X84>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA84=FALSE,0,SUM($BY84*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X84>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC84=FALSE,0,SUM($BY84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X84>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE84=TRUE,$X84>0),SUM($BY84*Account!$T$2),0)","v":0},{"$f":"IF(AND($X84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG84=FALSE,0,ROUND(SUM($BS84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG84=FALSE,0,ROUND(SUM($BT84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG84=FALSE,0,ROUND(SUM($BU84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG84=FALSE,0,ROUND(SUM($BV84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG84=FALSE,0,ROUND(SUM($BW84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG84=FALSE,0,ROUND(SUM($BX84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H84/$AD84*$X84),2),0)","v":0},{"$f":"ROUND(SUM($EU84*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET84=FALSE,$EV84,ROUND(MAX(0,SUM(SUM($EN84:$ES84)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY84=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I84","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ84*Account!$AA$2),SUM($EZ84*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA84>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E84<>\"D-CARE\",Tenant!$F84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB84=FALSE,0,ROUND(SUM($AF84*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA84>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA84>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA84>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD84=FALSE,0,SUM($CF84*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA84>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF84=FALSE,0,SUM($CF84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA84>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH84=TRUE,$AA84>0),SUM($CF84*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ84=FALSE,0,ROUND(SUM($BZ84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ84=FALSE,0,ROUND(SUM($CA84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ84=FALSE,0,ROUND(SUM($CB84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ84=FALSE,0,ROUND(SUM($CC84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ84=FALSE,0,ROUND(SUM($CD84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ84=FALSE,0,ROUND(SUM($CE84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H84/$AD84*$AA84),2),0)","v":0},{"$f":"ROUND(SUM($FX84*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW84=FALSE,$FY84,ROUND(MAX(0,SUM(SUM($FQ84:$FV84)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB84=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I84","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC84*Account!$AA$2),SUM($GC84*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D84<=FctrChngDts!$B$14,$E84>FctrChngDts!$B$14),AND($D84<=FctrChngDts!$C$14,$E84>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE84=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH84:$GJ84))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO84,$DB84,$GH84:$GJ84))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG84,$GK84,$GN84,$DR84,$DT84,$DV84,$DX84),IF(Account!$Q$2=TRUE,SUM($GG84,$GL84,$GN84,$DR84,$DT84,$DV84,$DX84),SUM($GG84,$GK84,$GL84,$GM84,$GN84,$DR84,$DT84,$DV84,$DX84)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D84,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A84,Tenant!$A:$J,8,FALSE)=TRUE,$GO84<0),0,SUM(SUM(SUM($GO84/$AD84*$GP84)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A84,Tenant!$A:$J,8,FALSE)=TRUE,$GO84<0),0,SUM(SUM(SUM($GO84/$AD84*$GQ84)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG84,$CO84,$DB84,$GM84)/$AD84)*$X84*FctrChngDts!$B$15),SUM(SUM(SUM($DG84,$CO84,$DB84,$GH84:$GJ84)/$AD84)*$X84*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG84,$CO84,$DB84,$GM84)/$AD84)*$AA84*FctrChngDts!$B$15),SUM(SUM(SUM($DG84,$CO84,$DB84,$GH84:$GJ84)/$AD84)*$AA84*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E84),$AD84,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D84,FctrChngDts!$C$17<=$E84),_xlfn.DAYS($D84,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E84),$AD84,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D84,FctrChngDts!$C$19<=$E84),_xlfn.DAYS($D84,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY84*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY84*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ84*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ84*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D84,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A84,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF84*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A84,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG84*Account!$AA$2)),2)","v":0}]
[84,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G85),0,IF($F85<=$G85,SUM($G85-$F85),IF($F85>$G85,SUM((Account!$L$2-$F85)+$G85+1))))","v":0},{"$f":"IF(AND($D85>=FctrChngDts!$C$2,$D85<=FctrChngDts!$D$2),$D85,\"\")","v":""},{"$f":"IF($I85=\"\",\"\",IF($E85<=FctrChngDts!$D$2,$E85,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D85<FctrChngDts!$E$2,$E85<FctrChngDts!$E$2),AND($D85>=FctrChngDts!$F$2,$E85>=FctrChngDts!$F$2)),\"\",IF(AND($D85>=FctrChngDts!$E$2,$D85<=FctrChngDts!$F$2),$D85,FctrChngDts!$E$2))","v":""},{"$f":"IF($K85=\"\",\"\",IF(AND($J85=$K85,$E85>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K85=$J85,$E85,IF(AND($E85>=FctrChngDts!$E$2,$E85<=FctrChngDts!$F$2),$E85,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D85<DATE(YEAR(Account!$J$2),6,1),$D85>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I85<FctrChngDts!$A$2,$J85<FctrChngDts!$A$2),AND($I85>=FctrChngDts!$B$2,$J85>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I85<FctrChngDts!$A$2,$J85>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I85>=FctrChngDts!$A$2,$J85<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I85<FctrChngDts!$B$2,$J85>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K85<FctrChngDts!$A$2,$L85<FctrChngDts!$A$2),AND($K85>=FctrChngDts!$B$2,$L85>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K85<FctrChngDts!$A$2,$L85>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K85>=FctrChngDts!$A$2,$L85<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K85<FctrChngDts!$B$2,$L85>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I85=\"\",$J85=0),0,IF(AND($N85=TRUE,$I85<>0),SUM($J85-$I85+1),IF($O85=TRUE,SUM(FctrChngDts!$A$2-$I85),IF($P85=TRUE,0,IF($Q85=TRUE,SUM($J85-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I85=\"\",$J85=0),0,IF($N85=TRUE,0,IF($O85=TRUE,SUM($J85-FctrChngDts!$A$2+1),IF(AND($P85=TRUE,$I85<>0),SUM($J85-$I85+1),IF($Q85=TRUE,SUM(FctrChngDts!$B$2-$I85),0)))))","v":0},0,{"$f":"IF(OR($K85=\"\",$L85=0),0,IF(AND($R85=TRUE,$K85<>0),SUM($L85-$K85+1),IF($S85=TRUE,SUM(FctrChngDts!$A$2-$K85),IF($T85=TRUE,0,IF($U85=TRUE,SUM($L85-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K85=\"\",$L85=0),0,IF($R85=TRUE,0,IF($S85=TRUE,SUM($L85-FctrChngDts!$A$2+1),IF(AND($T85=TRUE,$K85<>0),SUM($L85-$K85+1),IF($U85=TRUE,SUM(FctrChngDts!$B$2-$K85),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A85,Tenant!$A85:$J584,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR85=FALSE,VLOOKUP($AQ85,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ85,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR85=FALSE,VLOOKUP($AQ85,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ85,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR85=FALSE,VLOOKUP($AQ85,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ85,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR85=FALSE,VLOOKUP($AQ85,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ85,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A85,Tenant!$A85:$J584,6,FALSE)","v":0},{"$f":"VLOOKUP($A85,Tenant!$A85:$J584,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG85=FALSE,0,IF($DQ85=TRUE,SUM($BS85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS85*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DQ85=TRUE,SUM($BT85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT85*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DQ85=TRUE,SUM($BU85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU85*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DQ85=TRUE,SUM($BV85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DQ85=TRUE,SUM($BW85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW85*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DQ85=TRUE,SUM($BX85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX85*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN85=FALSE,0,ROUND(SUM($BY85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP85=FALSE,0,ROUND(SUM($X85*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY85=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X85),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X85)),2)","v":0},0,false,{"$f":"ROUND(IF($CT85=FALSE,0,IF($DU85=TRUE,SUM($BZ85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ85*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT85=FALSE,0,IF($DU85=TRUE,SUM($CA85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA85*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT85=FALSE,0,IF($DU85=TRUE,SUM($CB85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB85*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT85=FALSE,0,IF($DU85=TRUE,SUM($CC85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC85*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT85=FALSE,0,IF($DU85=TRUE,SUM($CD85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD85*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT85=FALSE,0,IF($DU85=TRUE,SUM($CE85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE85*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA85=FALSE,0,ROUND(SUM($CF85*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC85=FALSE,0,ROUND(SUM($AA85*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY85=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA85),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA85)),2)","v":0},0,0,{"$f":"SUM($DG85*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG85*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH85,IF(VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI85,$DG85))","v":0},0,false,0,false,0,{"$f":"IF(AND($X85>0,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ85=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH85:$CM85,$CQ85,$DZ85,$EF85,$EN85:$ES85)-SUM($BY85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH85:$CM85,$CQ85,$DZ85,$EF85,$EH85:$EM85)-SUM($BY85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X85>0,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS85=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH85:$CM85,$CO85,$CQ85,$CU85:$CZ85,$DB85,$DD85,$DZ85,$EB85,$ED85,$EF85,$EN85:$ES85,$FC85,$FE85,$FG85,$FI85,$FQ85:$FV85)/$AD85*$X85)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH85:$CM85,$CO85,$CQ85,$CU85:$CZ85,$DB85,$DD85,$DZ85,$EB85,$ED85,$EF85,$EH85:$EM85,$FC85,$FE85,$FG85,$FI85,$FK85:$FP85)/$AD85*$X85)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA85>0,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU85=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU85:$CZ85,$DD85,$DZ85,$FI85,$FQ85:$FV85)-SUM($CF85*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU85:$CZ85,$DD85,$DZ85,$FI85,$FK85:$FP85)-SUM($CF85*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA85>0,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW85=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH85:$CM85,$CO85,$CQ85,$CU85:$CZ85,$DB85,$DD85,$DZ85,$EB85,$ED85,$EF85,$EN85:$ES85,$FC85,$FE85,$FG85,$FI85,$FQ85:$FV85)/$AD85*$AA85)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH85:$CM85,$CO85,$CQ85,$CU85:$CZ85,$DB85,$DD85,$DZ85,$EB85,$ED85,$EF85,$EH85:$EM85,$FC85,$FE85,$FG85,$FI85,$FK85:$FP85)/$AD85*$AA85)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X85>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E85<>\"D-CARE\",Tenant!$F85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY85=FALSE,0,ROUND(SUM($AE85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X85>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X85>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X85>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA85=FALSE,0,SUM($BY85*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X85>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC85=FALSE,0,SUM($BY85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X85>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE85=TRUE,$X85>0),SUM($BY85*Account!$T$2),0)","v":0},{"$f":"IF(AND($X85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG85=FALSE,0,ROUND(SUM($BS85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG85=FALSE,0,ROUND(SUM($BT85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG85=FALSE,0,ROUND(SUM($BU85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG85=FALSE,0,ROUND(SUM($BV85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG85=FALSE,0,ROUND(SUM($BW85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG85=FALSE,0,ROUND(SUM($BX85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H85/$AD85*$X85),2),0)","v":0},{"$f":"ROUND(SUM($EU85*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET85=FALSE,$EV85,ROUND(MAX(0,SUM(SUM($EN85:$ES85)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY85=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I85","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ85*Account!$AA$2),SUM($EZ85*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA85>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E85<>\"D-CARE\",Tenant!$F85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB85=FALSE,0,ROUND(SUM($AF85*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA85>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA85>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA85>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD85=FALSE,0,SUM($CF85*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA85>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF85=FALSE,0,SUM($CF85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA85>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH85=TRUE,$AA85>0),SUM($CF85*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ85=FALSE,0,ROUND(SUM($BZ85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ85=FALSE,0,ROUND(SUM($CA85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ85=FALSE,0,ROUND(SUM($CB85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ85=FALSE,0,ROUND(SUM($CC85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ85=FALSE,0,ROUND(SUM($CD85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ85=FALSE,0,ROUND(SUM($CE85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H85/$AD85*$AA85),2),0)","v":0},{"$f":"ROUND(SUM($FX85*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW85=FALSE,$FY85,ROUND(MAX(0,SUM(SUM($FQ85:$FV85)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB85=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I85","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC85*Account!$AA$2),SUM($GC85*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D85<=FctrChngDts!$B$14,$E85>FctrChngDts!$B$14),AND($D85<=FctrChngDts!$C$14,$E85>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE85=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH85:$GJ85))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO85,$DB85,$GH85:$GJ85))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG85,$GK85,$GN85,$DR85,$DT85,$DV85,$DX85),IF(Account!$Q$2=TRUE,SUM($GG85,$GL85,$GN85,$DR85,$DT85,$DV85,$DX85),SUM($GG85,$GK85,$GL85,$GM85,$GN85,$DR85,$DT85,$DV85,$DX85)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D85,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A85,Tenant!$A:$J,8,FALSE)=TRUE,$GO85<0),0,SUM(SUM(SUM($GO85/$AD85*$GP85)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A85,Tenant!$A:$J,8,FALSE)=TRUE,$GO85<0),0,SUM(SUM(SUM($GO85/$AD85*$GQ85)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG85,$CO85,$DB85,$GM85)/$AD85)*$X85*FctrChngDts!$B$15),SUM(SUM(SUM($DG85,$CO85,$DB85,$GH85:$GJ85)/$AD85)*$X85*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG85,$CO85,$DB85,$GM85)/$AD85)*$AA85*FctrChngDts!$B$15),SUM(SUM(SUM($DG85,$CO85,$DB85,$GH85:$GJ85)/$AD85)*$AA85*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E85),$AD85,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D85,FctrChngDts!$C$17<=$E85),_xlfn.DAYS($D85,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E85),$AD85,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D85,FctrChngDts!$C$19<=$E85),_xlfn.DAYS($D85,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY85*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY85*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ85*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ85*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D85,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A85,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF85*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A85,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG85*Account!$AA$2)),2)","v":0}]
[85,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G86),0,IF($F86<=$G86,SUM($G86-$F86),IF($F86>$G86,SUM((Account!$L$2-$F86)+$G86+1))))","v":0},{"$f":"IF(AND($D86>=FctrChngDts!$C$2,$D86<=FctrChngDts!$D$2),$D86,\"\")","v":""},{"$f":"IF($I86=\"\",\"\",IF($E86<=FctrChngDts!$D$2,$E86,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D86<FctrChngDts!$E$2,$E86<FctrChngDts!$E$2),AND($D86>=FctrChngDts!$F$2,$E86>=FctrChngDts!$F$2)),\"\",IF(AND($D86>=FctrChngDts!$E$2,$D86<=FctrChngDts!$F$2),$D86,FctrChngDts!$E$2))","v":""},{"$f":"IF($K86=\"\",\"\",IF(AND($J86=$K86,$E86>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K86=$J86,$E86,IF(AND($E86>=FctrChngDts!$E$2,$E86<=FctrChngDts!$F$2),$E86,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D86<DATE(YEAR(Account!$J$2),6,1),$D86>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I86<FctrChngDts!$A$2,$J86<FctrChngDts!$A$2),AND($I86>=FctrChngDts!$B$2,$J86>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I86<FctrChngDts!$A$2,$J86>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I86>=FctrChngDts!$A$2,$J86<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I86<FctrChngDts!$B$2,$J86>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K86<FctrChngDts!$A$2,$L86<FctrChngDts!$A$2),AND($K86>=FctrChngDts!$B$2,$L86>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K86<FctrChngDts!$A$2,$L86>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K86>=FctrChngDts!$A$2,$L86<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K86<FctrChngDts!$B$2,$L86>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I86=\"\",$J86=0),0,IF(AND($N86=TRUE,$I86<>0),SUM($J86-$I86+1),IF($O86=TRUE,SUM(FctrChngDts!$A$2-$I86),IF($P86=TRUE,0,IF($Q86=TRUE,SUM($J86-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I86=\"\",$J86=0),0,IF($N86=TRUE,0,IF($O86=TRUE,SUM($J86-FctrChngDts!$A$2+1),IF(AND($P86=TRUE,$I86<>0),SUM($J86-$I86+1),IF($Q86=TRUE,SUM(FctrChngDts!$B$2-$I86),0)))))","v":0},0,{"$f":"IF(OR($K86=\"\",$L86=0),0,IF(AND($R86=TRUE,$K86<>0),SUM($L86-$K86+1),IF($S86=TRUE,SUM(FctrChngDts!$A$2-$K86),IF($T86=TRUE,0,IF($U86=TRUE,SUM($L86-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K86=\"\",$L86=0),0,IF($R86=TRUE,0,IF($S86=TRUE,SUM($L86-FctrChngDts!$A$2+1),IF(AND($T86=TRUE,$K86<>0),SUM($L86-$K86+1),IF($U86=TRUE,SUM(FctrChngDts!$B$2-$K86),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A86,Tenant!$A86:$J585,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR86=FALSE,VLOOKUP($AQ86,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ86,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR86=FALSE,VLOOKUP($AQ86,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ86,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR86=FALSE,VLOOKUP($AQ86,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ86,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR86=FALSE,VLOOKUP($AQ86,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ86,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A86,Tenant!$A86:$J585,6,FALSE)","v":0},{"$f":"VLOOKUP($A86,Tenant!$A86:$J585,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG86=FALSE,0,IF($DQ86=TRUE,SUM($BS86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS86*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DQ86=TRUE,SUM($BT86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT86*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DQ86=TRUE,SUM($BU86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU86*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DQ86=TRUE,SUM($BV86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DQ86=TRUE,SUM($BW86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW86*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DQ86=TRUE,SUM($BX86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX86*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN86=FALSE,0,ROUND(SUM($BY86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP86=FALSE,0,ROUND(SUM($X86*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY86=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X86),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X86)),2)","v":0},0,false,{"$f":"ROUND(IF($CT86=FALSE,0,IF($DU86=TRUE,SUM($BZ86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ86*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT86=FALSE,0,IF($DU86=TRUE,SUM($CA86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA86*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT86=FALSE,0,IF($DU86=TRUE,SUM($CB86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB86*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT86=FALSE,0,IF($DU86=TRUE,SUM($CC86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC86*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT86=FALSE,0,IF($DU86=TRUE,SUM($CD86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD86*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT86=FALSE,0,IF($DU86=TRUE,SUM($CE86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE86*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA86=FALSE,0,ROUND(SUM($CF86*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC86=FALSE,0,ROUND(SUM($AA86*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY86=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA86),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA86)),2)","v":0},0,0,{"$f":"SUM($DG86*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG86*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH86,IF(VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI86,$DG86))","v":0},0,false,0,false,0,{"$f":"IF(AND($X86>0,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ86=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH86:$CM86,$CQ86,$DZ86,$EF86,$EN86:$ES86)-SUM($BY86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH86:$CM86,$CQ86,$DZ86,$EF86,$EH86:$EM86)-SUM($BY86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X86>0,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS86=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH86:$CM86,$CO86,$CQ86,$CU86:$CZ86,$DB86,$DD86,$DZ86,$EB86,$ED86,$EF86,$EN86:$ES86,$FC86,$FE86,$FG86,$FI86,$FQ86:$FV86)/$AD86*$X86)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH86:$CM86,$CO86,$CQ86,$CU86:$CZ86,$DB86,$DD86,$DZ86,$EB86,$ED86,$EF86,$EH86:$EM86,$FC86,$FE86,$FG86,$FI86,$FK86:$FP86)/$AD86*$X86)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA86>0,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU86=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU86:$CZ86,$DD86,$DZ86,$FI86,$FQ86:$FV86)-SUM($CF86*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU86:$CZ86,$DD86,$DZ86,$FI86,$FK86:$FP86)-SUM($CF86*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA86>0,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW86=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH86:$CM86,$CO86,$CQ86,$CU86:$CZ86,$DB86,$DD86,$DZ86,$EB86,$ED86,$EF86,$EN86:$ES86,$FC86,$FE86,$FG86,$FI86,$FQ86:$FV86)/$AD86*$AA86)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH86:$CM86,$CO86,$CQ86,$CU86:$CZ86,$DB86,$DD86,$DZ86,$EB86,$ED86,$EF86,$EH86:$EM86,$FC86,$FE86,$FG86,$FI86,$FK86:$FP86)/$AD86*$AA86)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X86>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E86<>\"D-CARE\",Tenant!$F86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY86=FALSE,0,ROUND(SUM($AE86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X86>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X86>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X86>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA86=FALSE,0,SUM($BY86*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X86>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC86=FALSE,0,SUM($BY86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X86>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE86=TRUE,$X86>0),SUM($BY86*Account!$T$2),0)","v":0},{"$f":"IF(AND($X86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG86=FALSE,0,ROUND(SUM($BS86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG86=FALSE,0,ROUND(SUM($BT86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG86=FALSE,0,ROUND(SUM($BU86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG86=FALSE,0,ROUND(SUM($BV86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG86=FALSE,0,ROUND(SUM($BW86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG86=FALSE,0,ROUND(SUM($BX86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H86/$AD86*$X86),2),0)","v":0},{"$f":"ROUND(SUM($EU86*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET86=FALSE,$EV86,ROUND(MAX(0,SUM(SUM($EN86:$ES86)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY86=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I86","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ86*Account!$AA$2),SUM($EZ86*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA86>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E86<>\"D-CARE\",Tenant!$F86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB86=FALSE,0,ROUND(SUM($AF86*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA86>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA86>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA86>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD86=FALSE,0,SUM($CF86*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA86>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF86=FALSE,0,SUM($CF86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA86>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH86=TRUE,$AA86>0),SUM($CF86*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ86=FALSE,0,ROUND(SUM($BZ86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ86=FALSE,0,ROUND(SUM($CA86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ86=FALSE,0,ROUND(SUM($CB86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ86=FALSE,0,ROUND(SUM($CC86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ86=FALSE,0,ROUND(SUM($CD86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ86=FALSE,0,ROUND(SUM($CE86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H86/$AD86*$AA86),2),0)","v":0},{"$f":"ROUND(SUM($FX86*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW86=FALSE,$FY86,ROUND(MAX(0,SUM(SUM($FQ86:$FV86)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB86=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I86","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC86*Account!$AA$2),SUM($GC86*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D86<=FctrChngDts!$B$14,$E86>FctrChngDts!$B$14),AND($D86<=FctrChngDts!$C$14,$E86>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE86=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH86:$GJ86))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO86,$DB86,$GH86:$GJ86))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG86,$GK86,$GN86,$DR86,$DT86,$DV86,$DX86),IF(Account!$Q$2=TRUE,SUM($GG86,$GL86,$GN86,$DR86,$DT86,$DV86,$DX86),SUM($GG86,$GK86,$GL86,$GM86,$GN86,$DR86,$DT86,$DV86,$DX86)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D86,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A86,Tenant!$A:$J,8,FALSE)=TRUE,$GO86<0),0,SUM(SUM(SUM($GO86/$AD86*$GP86)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A86,Tenant!$A:$J,8,FALSE)=TRUE,$GO86<0),0,SUM(SUM(SUM($GO86/$AD86*$GQ86)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG86,$CO86,$DB86,$GM86)/$AD86)*$X86*FctrChngDts!$B$15),SUM(SUM(SUM($DG86,$CO86,$DB86,$GH86:$GJ86)/$AD86)*$X86*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG86,$CO86,$DB86,$GM86)/$AD86)*$AA86*FctrChngDts!$B$15),SUM(SUM(SUM($DG86,$CO86,$DB86,$GH86:$GJ86)/$AD86)*$AA86*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E86),$AD86,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D86,FctrChngDts!$C$17<=$E86),_xlfn.DAYS($D86,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E86),$AD86,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D86,FctrChngDts!$C$19<=$E86),_xlfn.DAYS($D86,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY86*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY86*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ86*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ86*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D86,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A86,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF86*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A86,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG86*Account!$AA$2)),2)","v":0}]
[86,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G87),0,IF($F87<=$G87,SUM($G87-$F87),IF($F87>$G87,SUM((Account!$L$2-$F87)+$G87+1))))","v":0},{"$f":"IF(AND($D87>=FctrChngDts!$C$2,$D87<=FctrChngDts!$D$2),$D87,\"\")","v":""},{"$f":"IF($I87=\"\",\"\",IF($E87<=FctrChngDts!$D$2,$E87,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D87<FctrChngDts!$E$2,$E87<FctrChngDts!$E$2),AND($D87>=FctrChngDts!$F$2,$E87>=FctrChngDts!$F$2)),\"\",IF(AND($D87>=FctrChngDts!$E$2,$D87<=FctrChngDts!$F$2),$D87,FctrChngDts!$E$2))","v":""},{"$f":"IF($K87=\"\",\"\",IF(AND($J87=$K87,$E87>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K87=$J87,$E87,IF(AND($E87>=FctrChngDts!$E$2,$E87<=FctrChngDts!$F$2),$E87,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D87<DATE(YEAR(Account!$J$2),6,1),$D87>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I87<FctrChngDts!$A$2,$J87<FctrChngDts!$A$2),AND($I87>=FctrChngDts!$B$2,$J87>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I87<FctrChngDts!$A$2,$J87>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I87>=FctrChngDts!$A$2,$J87<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I87<FctrChngDts!$B$2,$J87>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K87<FctrChngDts!$A$2,$L87<FctrChngDts!$A$2),AND($K87>=FctrChngDts!$B$2,$L87>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K87<FctrChngDts!$A$2,$L87>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K87>=FctrChngDts!$A$2,$L87<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K87<FctrChngDts!$B$2,$L87>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I87=\"\",$J87=0),0,IF(AND($N87=TRUE,$I87<>0),SUM($J87-$I87+1),IF($O87=TRUE,SUM(FctrChngDts!$A$2-$I87),IF($P87=TRUE,0,IF($Q87=TRUE,SUM($J87-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I87=\"\",$J87=0),0,IF($N87=TRUE,0,IF($O87=TRUE,SUM($J87-FctrChngDts!$A$2+1),IF(AND($P87=TRUE,$I87<>0),SUM($J87-$I87+1),IF($Q87=TRUE,SUM(FctrChngDts!$B$2-$I87),0)))))","v":0},0,{"$f":"IF(OR($K87=\"\",$L87=0),0,IF(AND($R87=TRUE,$K87<>0),SUM($L87-$K87+1),IF($S87=TRUE,SUM(FctrChngDts!$A$2-$K87),IF($T87=TRUE,0,IF($U87=TRUE,SUM($L87-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K87=\"\",$L87=0),0,IF($R87=TRUE,0,IF($S87=TRUE,SUM($L87-FctrChngDts!$A$2+1),IF(AND($T87=TRUE,$K87<>0),SUM($L87-$K87+1),IF($U87=TRUE,SUM(FctrChngDts!$B$2-$K87),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A87,Tenant!$A87:$J586,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR87=FALSE,VLOOKUP($AQ87,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ87,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR87=FALSE,VLOOKUP($AQ87,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ87,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR87=FALSE,VLOOKUP($AQ87,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ87,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR87=FALSE,VLOOKUP($AQ87,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ87,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A87,Tenant!$A87:$J586,6,FALSE)","v":0},{"$f":"VLOOKUP($A87,Tenant!$A87:$J586,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG87=FALSE,0,IF($DQ87=TRUE,SUM($BS87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS87*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DQ87=TRUE,SUM($BT87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT87*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DQ87=TRUE,SUM($BU87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU87*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DQ87=TRUE,SUM($BV87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DQ87=TRUE,SUM($BW87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW87*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DQ87=TRUE,SUM($BX87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX87*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN87=FALSE,0,ROUND(SUM($BY87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP87=FALSE,0,ROUND(SUM($X87*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY87=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X87),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X87)),2)","v":0},0,false,{"$f":"ROUND(IF($CT87=FALSE,0,IF($DU87=TRUE,SUM($BZ87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ87*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT87=FALSE,0,IF($DU87=TRUE,SUM($CA87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA87*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT87=FALSE,0,IF($DU87=TRUE,SUM($CB87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB87*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT87=FALSE,0,IF($DU87=TRUE,SUM($CC87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC87*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT87=FALSE,0,IF($DU87=TRUE,SUM($CD87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD87*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT87=FALSE,0,IF($DU87=TRUE,SUM($CE87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE87*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA87=FALSE,0,ROUND(SUM($CF87*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC87=FALSE,0,ROUND(SUM($AA87*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY87=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA87),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA87)),2)","v":0},0,0,{"$f":"SUM($DG87*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG87*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH87,IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI87,$DG87))","v":0},0,false,0,false,0,{"$f":"IF(AND($X87>0,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ87=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH87:$CM87,$CQ87,$DZ87,$EF87,$EN87:$ES87)-SUM($BY87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH87:$CM87,$CQ87,$DZ87,$EF87,$EH87:$EM87)-SUM($BY87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X87>0,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS87=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH87:$CM87,$CO87,$CQ87,$CU87:$CZ87,$DB87,$DD87,$DZ87,$EB87,$ED87,$EF87,$EN87:$ES87,$FC87,$FE87,$FG87,$FI87,$FQ87:$FV87)/$AD87*$X87)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH87:$CM87,$CO87,$CQ87,$CU87:$CZ87,$DB87,$DD87,$DZ87,$EB87,$ED87,$EF87,$EH87:$EM87,$FC87,$FE87,$FG87,$FI87,$FK87:$FP87)/$AD87*$X87)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA87>0,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU87=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU87:$CZ87,$DD87,$DZ87,$FI87,$FQ87:$FV87)-SUM($CF87*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU87:$CZ87,$DD87,$DZ87,$FI87,$FK87:$FP87)-SUM($CF87*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA87>0,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW87=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH87:$CM87,$CO87,$CQ87,$CU87:$CZ87,$DB87,$DD87,$DZ87,$EB87,$ED87,$EF87,$EN87:$ES87,$FC87,$FE87,$FG87,$FI87,$FQ87:$FV87)/$AD87*$AA87)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH87:$CM87,$CO87,$CQ87,$CU87:$CZ87,$DB87,$DD87,$DZ87,$EB87,$ED87,$EF87,$EH87:$EM87,$FC87,$FE87,$FG87,$FI87,$FK87:$FP87)/$AD87*$AA87)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E87<>\"D-CARE\",Tenant!$F87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY87=FALSE,0,ROUND(SUM($AE87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA87=FALSE,0,SUM($BY87*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X87>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC87=FALSE,0,SUM($BY87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X87>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE87=TRUE,$X87>0),SUM($BY87*Account!$T$2),0)","v":0},{"$f":"IF(AND($X87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG87=FALSE,0,ROUND(SUM($BS87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG87=FALSE,0,ROUND(SUM($BT87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG87=FALSE,0,ROUND(SUM($BU87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG87=FALSE,0,ROUND(SUM($BV87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG87=FALSE,0,ROUND(SUM($BW87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG87=FALSE,0,ROUND(SUM($BX87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H87/$AD87*$X87),2),0)","v":0},{"$f":"ROUND(SUM($EU87*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET87=FALSE,$EV87,ROUND(MAX(0,SUM(SUM($EN87:$ES87)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY87=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I87","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ87*Account!$AA$2),SUM($EZ87*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E87<>\"D-CARE\",Tenant!$F87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB87=FALSE,0,ROUND(SUM($AF87*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD87=FALSE,0,SUM($CF87*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA87>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF87=FALSE,0,SUM($CF87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA87>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH87=TRUE,$AA87>0),SUM($CF87*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ87=FALSE,0,ROUND(SUM($BZ87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ87=FALSE,0,ROUND(SUM($CA87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ87=FALSE,0,ROUND(SUM($CB87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ87=FALSE,0,ROUND(SUM($CC87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ87=FALSE,0,ROUND(SUM($CD87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ87=FALSE,0,ROUND(SUM($CE87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H87/$AD87*$AA87),2),0)","v":0},{"$f":"ROUND(SUM($FX87*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW87=FALSE,$FY87,ROUND(MAX(0,SUM(SUM($FQ87:$FV87)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB87=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I87","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC87*Account!$AA$2),SUM($GC87*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D87<=FctrChngDts!$B$14,$E87>FctrChngDts!$B$14),AND($D87<=FctrChngDts!$C$14,$E87>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE87=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH87:$GJ87))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO87,$DB87,$GH87:$GJ87))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG87,$GK87,$GN87,$DR87,$DT87,$DV87,$DX87),IF(Account!$Q$2=TRUE,SUM($GG87,$GL87,$GN87,$DR87,$DT87,$DV87,$DX87),SUM($GG87,$GK87,$GL87,$GM87,$GN87,$DR87,$DT87,$DV87,$DX87)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D87,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,8,FALSE)=TRUE,$GO87<0),0,SUM(SUM(SUM($GO87/$AD87*$GP87)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,8,FALSE)=TRUE,$GO87<0),0,SUM(SUM(SUM($GO87/$AD87*$GQ87)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG87,$CO87,$DB87,$GM87)/$AD87)*$X87*FctrChngDts!$B$15),SUM(SUM(SUM($DG87,$CO87,$DB87,$GH87:$GJ87)/$AD87)*$X87*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG87,$CO87,$DB87,$GM87)/$AD87)*$AA87*FctrChngDts!$B$15),SUM(SUM(SUM($DG87,$CO87,$DB87,$GH87:$GJ87)/$AD87)*$AA87*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E87),$AD87,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D87,FctrChngDts!$C$17<=$E87),_xlfn.DAYS($D87,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E87),$AD87,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D87,FctrChngDts!$C$19<=$E87),_xlfn.DAYS($D87,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY87*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY87*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ87*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ87*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D87,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF87*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG87*Account!$AA$2)),2)","v":0}]
[87,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G88),0,IF($F88<=$G88,SUM($G88-$F88),IF($F88>$G88,SUM((Account!$L$2-$F88)+$G88+1))))","v":0},{"$f":"IF(AND($D88>=FctrChngDts!$C$2,$D88<=FctrChngDts!$D$2),$D88,\"\")","v":""},{"$f":"IF($I88=\"\",\"\",IF($E88<=FctrChngDts!$D$2,$E88,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D88<FctrChngDts!$E$2,$E88<FctrChngDts!$E$2),AND($D88>=FctrChngDts!$F$2,$E88>=FctrChngDts!$F$2)),\"\",IF(AND($D88>=FctrChngDts!$E$2,$D88<=FctrChngDts!$F$2),$D88,FctrChngDts!$E$2))","v":""},{"$f":"IF($K88=\"\",\"\",IF(AND($J88=$K88,$E88>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K88=$J88,$E88,IF(AND($E88>=FctrChngDts!$E$2,$E88<=FctrChngDts!$F$2),$E88,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D88<DATE(YEAR(Account!$J$2),6,1),$D88>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I88<FctrChngDts!$A$2,$J88<FctrChngDts!$A$2),AND($I88>=FctrChngDts!$B$2,$J88>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I88<FctrChngDts!$A$2,$J88>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I88>=FctrChngDts!$A$2,$J88<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I88<FctrChngDts!$B$2,$J88>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K88<FctrChngDts!$A$2,$L88<FctrChngDts!$A$2),AND($K88>=FctrChngDts!$B$2,$L88>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K88<FctrChngDts!$A$2,$L88>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K88>=FctrChngDts!$A$2,$L88<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K88<FctrChngDts!$B$2,$L88>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I88=\"\",$J88=0),0,IF(AND($N88=TRUE,$I88<>0),SUM($J88-$I88+1),IF($O88=TRUE,SUM(FctrChngDts!$A$2-$I88),IF($P88=TRUE,0,IF($Q88=TRUE,SUM($J88-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I88=\"\",$J88=0),0,IF($N88=TRUE,0,IF($O88=TRUE,SUM($J88-FctrChngDts!$A$2+1),IF(AND($P88=TRUE,$I88<>0),SUM($J88-$I88+1),IF($Q88=TRUE,SUM(FctrChngDts!$B$2-$I88),0)))))","v":0},0,{"$f":"IF(OR($K88=\"\",$L88=0),0,IF(AND($R88=TRUE,$K88<>0),SUM($L88-$K88+1),IF($S88=TRUE,SUM(FctrChngDts!$A$2-$K88),IF($T88=TRUE,0,IF($U88=TRUE,SUM($L88-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K88=\"\",$L88=0),0,IF($R88=TRUE,0,IF($S88=TRUE,SUM($L88-FctrChngDts!$A$2+1),IF(AND($T88=TRUE,$K88<>0),SUM($L88-$K88+1),IF($U88=TRUE,SUM(FctrChngDts!$B$2-$K88),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A88,Tenant!$A88:$J587,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR88=FALSE,VLOOKUP($AQ88,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ88,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR88=FALSE,VLOOKUP($AQ88,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ88,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR88=FALSE,VLOOKUP($AQ88,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ88,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR88=FALSE,VLOOKUP($AQ88,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ88,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A88,Tenant!$A88:$J587,6,FALSE)","v":0},{"$f":"VLOOKUP($A88,Tenant!$A88:$J587,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG88=FALSE,0,IF($DQ88=TRUE,SUM($BS88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS88*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DQ88=TRUE,SUM($BT88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT88*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DQ88=TRUE,SUM($BU88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU88*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DQ88=TRUE,SUM($BV88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DQ88=TRUE,SUM($BW88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW88*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DQ88=TRUE,SUM($BX88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX88*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN88=FALSE,0,ROUND(SUM($BY88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP88=FALSE,0,ROUND(SUM($X88*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY88=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X88),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X88)),2)","v":0},0,false,{"$f":"ROUND(IF($CT88=FALSE,0,IF($DU88=TRUE,SUM($BZ88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ88*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT88=FALSE,0,IF($DU88=TRUE,SUM($CA88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA88*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT88=FALSE,0,IF($DU88=TRUE,SUM($CB88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB88*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT88=FALSE,0,IF($DU88=TRUE,SUM($CC88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC88*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT88=FALSE,0,IF($DU88=TRUE,SUM($CD88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD88*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT88=FALSE,0,IF($DU88=TRUE,SUM($CE88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE88*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA88=FALSE,0,ROUND(SUM($CF88*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC88=FALSE,0,ROUND(SUM($AA88*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY88=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA88),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA88)),2)","v":0},0,0,{"$f":"SUM($DG88*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG88*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH88,IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI88,$DG88))","v":0},0,false,0,false,0,{"$f":"IF(AND($X88>0,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ88=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH88:$CM88,$CQ88,$DZ88,$EF88,$EN88:$ES88)-SUM($BY88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH88:$CM88,$CQ88,$DZ88,$EF88,$EH88:$EM88)-SUM($BY88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X88>0,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS88=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH88:$CM88,$CO88,$CQ88,$CU88:$CZ88,$DB88,$DD88,$DZ88,$EB88,$ED88,$EF88,$EN88:$ES88,$FC88,$FE88,$FG88,$FI88,$FQ88:$FV88)/$AD88*$X88)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH88:$CM88,$CO88,$CQ88,$CU88:$CZ88,$DB88,$DD88,$DZ88,$EB88,$ED88,$EF88,$EH88:$EM88,$FC88,$FE88,$FG88,$FI88,$FK88:$FP88)/$AD88*$X88)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA88>0,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU88=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU88:$CZ88,$DD88,$DZ88,$FI88,$FQ88:$FV88)-SUM($CF88*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU88:$CZ88,$DD88,$DZ88,$FI88,$FK88:$FP88)-SUM($CF88*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA88>0,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW88=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH88:$CM88,$CO88,$CQ88,$CU88:$CZ88,$DB88,$DD88,$DZ88,$EB88,$ED88,$EF88,$EN88:$ES88,$FC88,$FE88,$FG88,$FI88,$FQ88:$FV88)/$AD88*$AA88)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH88:$CM88,$CO88,$CQ88,$CU88:$CZ88,$DB88,$DD88,$DZ88,$EB88,$ED88,$EF88,$EH88:$EM88,$FC88,$FE88,$FG88,$FI88,$FK88:$FP88)/$AD88*$AA88)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E88<>\"D-CARE\",Tenant!$F88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY88=FALSE,0,ROUND(SUM($AE88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA88=FALSE,0,SUM($BY88*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X88>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC88=FALSE,0,SUM($BY88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X88>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE88=TRUE,$X88>0),SUM($BY88*Account!$T$2),0)","v":0},{"$f":"IF(AND($X88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG88=FALSE,0,ROUND(SUM($BS88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG88=FALSE,0,ROUND(SUM($BT88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG88=FALSE,0,ROUND(SUM($BU88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG88=FALSE,0,ROUND(SUM($BV88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG88=FALSE,0,ROUND(SUM($BW88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG88=FALSE,0,ROUND(SUM($BX88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H88/$AD88*$X88),2),0)","v":0},{"$f":"ROUND(SUM($EU88*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET88=FALSE,$EV88,ROUND(MAX(0,SUM(SUM($EN88:$ES88)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY88=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I88","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ88*Account!$AA$2),SUM($EZ88*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E88<>\"D-CARE\",Tenant!$F88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB88=FALSE,0,ROUND(SUM($AF88*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD88=FALSE,0,SUM($CF88*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA88>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF88=FALSE,0,SUM($CF88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA88>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH88=TRUE,$AA88>0),SUM($CF88*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ88=FALSE,0,ROUND(SUM($BZ88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ88=FALSE,0,ROUND(SUM($CA88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ88=FALSE,0,ROUND(SUM($CB88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ88=FALSE,0,ROUND(SUM($CC88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ88=FALSE,0,ROUND(SUM($CD88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ88=FALSE,0,ROUND(SUM($CE88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H88/$AD88*$AA88),2),0)","v":0},{"$f":"ROUND(SUM($FX88*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW88=FALSE,$FY88,ROUND(MAX(0,SUM(SUM($FQ88:$FV88)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB88=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I88","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC88*Account!$AA$2),SUM($GC88*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D88<=FctrChngDts!$B$14,$E88>FctrChngDts!$B$14),AND($D88<=FctrChngDts!$C$14,$E88>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE88=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH88:$GJ88))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO88,$DB88,$GH88:$GJ88))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG88,$GK88,$GN88,$DR88,$DT88,$DV88,$DX88),IF(Account!$Q$2=TRUE,SUM($GG88,$GL88,$GN88,$DR88,$DT88,$DV88,$DX88),SUM($GG88,$GK88,$GL88,$GM88,$GN88,$DR88,$DT88,$DV88,$DX88)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D88,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,8,FALSE)=TRUE,$GO88<0),0,SUM(SUM(SUM($GO88/$AD88*$GP88)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,8,FALSE)=TRUE,$GO88<0),0,SUM(SUM(SUM($GO88/$AD88*$GQ88)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG88,$CO88,$DB88,$GM88)/$AD88)*$X88*FctrChngDts!$B$15),SUM(SUM(SUM($DG88,$CO88,$DB88,$GH88:$GJ88)/$AD88)*$X88*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG88,$CO88,$DB88,$GM88)/$AD88)*$AA88*FctrChngDts!$B$15),SUM(SUM(SUM($DG88,$CO88,$DB88,$GH88:$GJ88)/$AD88)*$AA88*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E88),$AD88,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D88,FctrChngDts!$C$17<=$E88),_xlfn.DAYS($D88,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E88),$AD88,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D88,FctrChngDts!$C$19<=$E88),_xlfn.DAYS($D88,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY88*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY88*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ88*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ88*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D88,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF88*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG88*Account!$AA$2)),2)","v":0}]
[88,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G89),0,IF($F89<=$G89,SUM($G89-$F89),IF($F89>$G89,SUM((Account!$L$2-$F89)+$G89+1))))","v":0},{"$f":"IF(AND($D89>=FctrChngDts!$C$2,$D89<=FctrChngDts!$D$2),$D89,\"\")","v":""},{"$f":"IF($I89=\"\",\"\",IF($E89<=FctrChngDts!$D$2,$E89,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D89<FctrChngDts!$E$2,$E89<FctrChngDts!$E$2),AND($D89>=FctrChngDts!$F$2,$E89>=FctrChngDts!$F$2)),\"\",IF(AND($D89>=FctrChngDts!$E$2,$D89<=FctrChngDts!$F$2),$D89,FctrChngDts!$E$2))","v":""},{"$f":"IF($K89=\"\",\"\",IF(AND($J89=$K89,$E89>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K89=$J89,$E89,IF(AND($E89>=FctrChngDts!$E$2,$E89<=FctrChngDts!$F$2),$E89,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D89<DATE(YEAR(Account!$J$2),6,1),$D89>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I89<FctrChngDts!$A$2,$J89<FctrChngDts!$A$2),AND($I89>=FctrChngDts!$B$2,$J89>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I89<FctrChngDts!$A$2,$J89>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I89>=FctrChngDts!$A$2,$J89<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I89<FctrChngDts!$B$2,$J89>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K89<FctrChngDts!$A$2,$L89<FctrChngDts!$A$2),AND($K89>=FctrChngDts!$B$2,$L89>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K89<FctrChngDts!$A$2,$L89>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K89>=FctrChngDts!$A$2,$L89<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K89<FctrChngDts!$B$2,$L89>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I89=\"\",$J89=0),0,IF(AND($N89=TRUE,$I89<>0),SUM($J89-$I89+1),IF($O89=TRUE,SUM(FctrChngDts!$A$2-$I89),IF($P89=TRUE,0,IF($Q89=TRUE,SUM($J89-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I89=\"\",$J89=0),0,IF($N89=TRUE,0,IF($O89=TRUE,SUM($J89-FctrChngDts!$A$2+1),IF(AND($P89=TRUE,$I89<>0),SUM($J89-$I89+1),IF($Q89=TRUE,SUM(FctrChngDts!$B$2-$I89),0)))))","v":0},0,{"$f":"IF(OR($K89=\"\",$L89=0),0,IF(AND($R89=TRUE,$K89<>0),SUM($L89-$K89+1),IF($S89=TRUE,SUM(FctrChngDts!$A$2-$K89),IF($T89=TRUE,0,IF($U89=TRUE,SUM($L89-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K89=\"\",$L89=0),0,IF($R89=TRUE,0,IF($S89=TRUE,SUM($L89-FctrChngDts!$A$2+1),IF(AND($T89=TRUE,$K89<>0),SUM($L89-$K89+1),IF($U89=TRUE,SUM(FctrChngDts!$B$2-$K89),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A89,Tenant!$A89:$J588,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR89=FALSE,VLOOKUP($AQ89,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ89,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR89=FALSE,VLOOKUP($AQ89,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ89,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR89=FALSE,VLOOKUP($AQ89,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ89,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR89=FALSE,VLOOKUP($AQ89,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ89,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A89,Tenant!$A89:$J588,6,FALSE)","v":0},{"$f":"VLOOKUP($A89,Tenant!$A89:$J588,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG89=FALSE,0,IF($DQ89=TRUE,SUM($BS89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS89*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DQ89=TRUE,SUM($BT89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT89*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DQ89=TRUE,SUM($BU89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU89*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DQ89=TRUE,SUM($BV89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DQ89=TRUE,SUM($BW89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW89*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DQ89=TRUE,SUM($BX89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX89*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN89=FALSE,0,ROUND(SUM($BY89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP89=FALSE,0,ROUND(SUM($X89*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY89=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X89),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X89)),2)","v":0},0,false,{"$f":"ROUND(IF($CT89=FALSE,0,IF($DU89=TRUE,SUM($BZ89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ89*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT89=FALSE,0,IF($DU89=TRUE,SUM($CA89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA89*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT89=FALSE,0,IF($DU89=TRUE,SUM($CB89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB89*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT89=FALSE,0,IF($DU89=TRUE,SUM($CC89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC89*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT89=FALSE,0,IF($DU89=TRUE,SUM($CD89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD89*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT89=FALSE,0,IF($DU89=TRUE,SUM($CE89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE89*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA89=FALSE,0,ROUND(SUM($CF89*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC89=FALSE,0,ROUND(SUM($AA89*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY89=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA89),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA89)),2)","v":0},0,0,{"$f":"SUM($DG89*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG89*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH89,IF(VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI89,$DG89))","v":0},0,false,0,false,0,{"$f":"IF(AND($X89>0,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ89=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH89:$CM89,$CQ89,$DZ89,$EF89,$EN89:$ES89)-SUM($BY89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH89:$CM89,$CQ89,$DZ89,$EF89,$EH89:$EM89)-SUM($BY89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X89>0,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS89=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH89:$CM89,$CO89,$CQ89,$CU89:$CZ89,$DB89,$DD89,$DZ89,$EB89,$ED89,$EF89,$EN89:$ES89,$FC89,$FE89,$FG89,$FI89,$FQ89:$FV89)/$AD89*$X89)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH89:$CM89,$CO89,$CQ89,$CU89:$CZ89,$DB89,$DD89,$DZ89,$EB89,$ED89,$EF89,$EH89:$EM89,$FC89,$FE89,$FG89,$FI89,$FK89:$FP89)/$AD89*$X89)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA89>0,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU89=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU89:$CZ89,$DD89,$DZ89,$FI89,$FQ89:$FV89)-SUM($CF89*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU89:$CZ89,$DD89,$DZ89,$FI89,$FK89:$FP89)-SUM($CF89*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA89>0,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW89=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH89:$CM89,$CO89,$CQ89,$CU89:$CZ89,$DB89,$DD89,$DZ89,$EB89,$ED89,$EF89,$EN89:$ES89,$FC89,$FE89,$FG89,$FI89,$FQ89:$FV89)/$AD89*$AA89)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH89:$CM89,$CO89,$CQ89,$CU89:$CZ89,$DB89,$DD89,$DZ89,$EB89,$ED89,$EF89,$EH89:$EM89,$FC89,$FE89,$FG89,$FI89,$FK89:$FP89)/$AD89*$AA89)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X89>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E89<>\"D-CARE\",Tenant!$F89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY89=FALSE,0,ROUND(SUM($AE89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X89>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X89>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X89>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA89=FALSE,0,SUM($BY89*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X89>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC89=FALSE,0,SUM($BY89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X89>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE89=TRUE,$X89>0),SUM($BY89*Account!$T$2),0)","v":0},{"$f":"IF(AND($X89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG89=FALSE,0,ROUND(SUM($BS89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG89=FALSE,0,ROUND(SUM($BT89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG89=FALSE,0,ROUND(SUM($BU89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG89=FALSE,0,ROUND(SUM($BV89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG89=FALSE,0,ROUND(SUM($BW89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG89=FALSE,0,ROUND(SUM($BX89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H89/$AD89*$X89),2),0)","v":0},{"$f":"ROUND(SUM($EU89*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET89=FALSE,$EV89,ROUND(MAX(0,SUM(SUM($EN89:$ES89)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY89=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I89","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ89*Account!$AA$2),SUM($EZ89*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA89>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E89<>\"D-CARE\",Tenant!$F89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB89=FALSE,0,ROUND(SUM($AF89*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA89>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA89>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA89>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD89=FALSE,0,SUM($CF89*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA89>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF89=FALSE,0,SUM($CF89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA89>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH89=TRUE,$AA89>0),SUM($CF89*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ89=FALSE,0,ROUND(SUM($BZ89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ89=FALSE,0,ROUND(SUM($CA89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ89=FALSE,0,ROUND(SUM($CB89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ89=FALSE,0,ROUND(SUM($CC89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ89=FALSE,0,ROUND(SUM($CD89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ89=FALSE,0,ROUND(SUM($CE89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H89/$AD89*$AA89),2),0)","v":0},{"$f":"ROUND(SUM($FX89*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW89=FALSE,$FY89,ROUND(MAX(0,SUM(SUM($FQ89:$FV89)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB89=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I89","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC89*Account!$AA$2),SUM($GC89*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D89<=FctrChngDts!$B$14,$E89>FctrChngDts!$B$14),AND($D89<=FctrChngDts!$C$14,$E89>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE89=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH89:$GJ89))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO89,$DB89,$GH89:$GJ89))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG89,$GK89,$GN89,$DR89,$DT89,$DV89,$DX89),IF(Account!$Q$2=TRUE,SUM($GG89,$GL89,$GN89,$DR89,$DT89,$DV89,$DX89),SUM($GG89,$GK89,$GL89,$GM89,$GN89,$DR89,$DT89,$DV89,$DX89)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D89,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A89,Tenant!$A:$J,8,FALSE)=TRUE,$GO89<0),0,SUM(SUM(SUM($GO89/$AD89*$GP89)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A89,Tenant!$A:$J,8,FALSE)=TRUE,$GO89<0),0,SUM(SUM(SUM($GO89/$AD89*$GQ89)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG89,$CO89,$DB89,$GM89)/$AD89)*$X89*FctrChngDts!$B$15),SUM(SUM(SUM($DG89,$CO89,$DB89,$GH89:$GJ89)/$AD89)*$X89*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG89,$CO89,$DB89,$GM89)/$AD89)*$AA89*FctrChngDts!$B$15),SUM(SUM(SUM($DG89,$CO89,$DB89,$GH89:$GJ89)/$AD89)*$AA89*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E89),$AD89,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D89,FctrChngDts!$C$17<=$E89),_xlfn.DAYS($D89,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E89),$AD89,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D89,FctrChngDts!$C$19<=$E89),_xlfn.DAYS($D89,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY89*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY89*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ89*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ89*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D89,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A89,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF89*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A89,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG89*Account!$AA$2)),2)","v":0}]
[89,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G90),0,IF($F90<=$G90,SUM($G90-$F90),IF($F90>$G90,SUM((Account!$L$2-$F90)+$G90+1))))","v":0},{"$f":"IF(AND($D90>=FctrChngDts!$C$2,$D90<=FctrChngDts!$D$2),$D90,\"\")","v":""},{"$f":"IF($I90=\"\",\"\",IF($E90<=FctrChngDts!$D$2,$E90,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D90<FctrChngDts!$E$2,$E90<FctrChngDts!$E$2),AND($D90>=FctrChngDts!$F$2,$E90>=FctrChngDts!$F$2)),\"\",IF(AND($D90>=FctrChngDts!$E$2,$D90<=FctrChngDts!$F$2),$D90,FctrChngDts!$E$2))","v":""},{"$f":"IF($K90=\"\",\"\",IF(AND($J90=$K90,$E90>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K90=$J90,$E90,IF(AND($E90>=FctrChngDts!$E$2,$E90<=FctrChngDts!$F$2),$E90,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D90<DATE(YEAR(Account!$J$2),6,1),$D90>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I90<FctrChngDts!$A$2,$J90<FctrChngDts!$A$2),AND($I90>=FctrChngDts!$B$2,$J90>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I90<FctrChngDts!$A$2,$J90>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I90>=FctrChngDts!$A$2,$J90<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I90<FctrChngDts!$B$2,$J90>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K90<FctrChngDts!$A$2,$L90<FctrChngDts!$A$2),AND($K90>=FctrChngDts!$B$2,$L90>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K90<FctrChngDts!$A$2,$L90>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K90>=FctrChngDts!$A$2,$L90<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K90<FctrChngDts!$B$2,$L90>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I90=\"\",$J90=0),0,IF(AND($N90=TRUE,$I90<>0),SUM($J90-$I90+1),IF($O90=TRUE,SUM(FctrChngDts!$A$2-$I90),IF($P90=TRUE,0,IF($Q90=TRUE,SUM($J90-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I90=\"\",$J90=0),0,IF($N90=TRUE,0,IF($O90=TRUE,SUM($J90-FctrChngDts!$A$2+1),IF(AND($P90=TRUE,$I90<>0),SUM($J90-$I90+1),IF($Q90=TRUE,SUM(FctrChngDts!$B$2-$I90),0)))))","v":0},0,{"$f":"IF(OR($K90=\"\",$L90=0),0,IF(AND($R90=TRUE,$K90<>0),SUM($L90-$K90+1),IF($S90=TRUE,SUM(FctrChngDts!$A$2-$K90),IF($T90=TRUE,0,IF($U90=TRUE,SUM($L90-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K90=\"\",$L90=0),0,IF($R90=TRUE,0,IF($S90=TRUE,SUM($L90-FctrChngDts!$A$2+1),IF(AND($T90=TRUE,$K90<>0),SUM($L90-$K90+1),IF($U90=TRUE,SUM(FctrChngDts!$B$2-$K90),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A90,Tenant!$A90:$J589,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR90=FALSE,VLOOKUP($AQ90,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ90,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR90=FALSE,VLOOKUP($AQ90,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ90,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR90=FALSE,VLOOKUP($AQ90,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ90,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR90=FALSE,VLOOKUP($AQ90,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ90,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A90,Tenant!$A90:$J589,6,FALSE)","v":0},{"$f":"VLOOKUP($A90,Tenant!$A90:$J589,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG90=FALSE,0,IF($DQ90=TRUE,SUM($BS90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS90*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DQ90=TRUE,SUM($BT90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT90*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DQ90=TRUE,SUM($BU90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU90*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DQ90=TRUE,SUM($BV90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DQ90=TRUE,SUM($BW90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW90*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DQ90=TRUE,SUM($BX90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX90*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN90=FALSE,0,ROUND(SUM($BY90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP90=FALSE,0,ROUND(SUM($X90*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY90=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X90),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X90)),2)","v":0},0,false,{"$f":"ROUND(IF($CT90=FALSE,0,IF($DU90=TRUE,SUM($BZ90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ90*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT90=FALSE,0,IF($DU90=TRUE,SUM($CA90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA90*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT90=FALSE,0,IF($DU90=TRUE,SUM($CB90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB90*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT90=FALSE,0,IF($DU90=TRUE,SUM($CC90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC90*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT90=FALSE,0,IF($DU90=TRUE,SUM($CD90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD90*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT90=FALSE,0,IF($DU90=TRUE,SUM($CE90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE90*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA90=FALSE,0,ROUND(SUM($CF90*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC90=FALSE,0,ROUND(SUM($AA90*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY90=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA90),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA90)),2)","v":0},0,0,{"$f":"SUM($DG90*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG90*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH90,IF(VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI90,$DG90))","v":0},0,false,0,false,0,{"$f":"IF(AND($X90>0,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ90=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH90:$CM90,$CQ90,$DZ90,$EF90,$EN90:$ES90)-SUM($BY90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH90:$CM90,$CQ90,$DZ90,$EF90,$EH90:$EM90)-SUM($BY90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X90>0,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS90=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH90:$CM90,$CO90,$CQ90,$CU90:$CZ90,$DB90,$DD90,$DZ90,$EB90,$ED90,$EF90,$EN90:$ES90,$FC90,$FE90,$FG90,$FI90,$FQ90:$FV90)/$AD90*$X90)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH90:$CM90,$CO90,$CQ90,$CU90:$CZ90,$DB90,$DD90,$DZ90,$EB90,$ED90,$EF90,$EH90:$EM90,$FC90,$FE90,$FG90,$FI90,$FK90:$FP90)/$AD90*$X90)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA90>0,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU90=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU90:$CZ90,$DD90,$DZ90,$FI90,$FQ90:$FV90)-SUM($CF90*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU90:$CZ90,$DD90,$DZ90,$FI90,$FK90:$FP90)-SUM($CF90*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA90>0,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW90=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH90:$CM90,$CO90,$CQ90,$CU90:$CZ90,$DB90,$DD90,$DZ90,$EB90,$ED90,$EF90,$EN90:$ES90,$FC90,$FE90,$FG90,$FI90,$FQ90:$FV90)/$AD90*$AA90)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH90:$CM90,$CO90,$CQ90,$CU90:$CZ90,$DB90,$DD90,$DZ90,$EB90,$ED90,$EF90,$EH90:$EM90,$FC90,$FE90,$FG90,$FI90,$FK90:$FP90)/$AD90*$AA90)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X90>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E90<>\"D-CARE\",Tenant!$F90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY90=FALSE,0,ROUND(SUM($AE90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X90>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X90>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X90>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA90=FALSE,0,SUM($BY90*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X90>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC90=FALSE,0,SUM($BY90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X90>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE90=TRUE,$X90>0),SUM($BY90*Account!$T$2),0)","v":0},{"$f":"IF(AND($X90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG90=FALSE,0,ROUND(SUM($BS90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG90=FALSE,0,ROUND(SUM($BT90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG90=FALSE,0,ROUND(SUM($BU90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG90=FALSE,0,ROUND(SUM($BV90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG90=FALSE,0,ROUND(SUM($BW90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG90=FALSE,0,ROUND(SUM($BX90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H90/$AD90*$X90),2),0)","v":0},{"$f":"ROUND(SUM($EU90*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET90=FALSE,$EV90,ROUND(MAX(0,SUM(SUM($EN90:$ES90)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY90=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I90","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ90*Account!$AA$2),SUM($EZ90*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA90>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E90<>\"D-CARE\",Tenant!$F90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB90=FALSE,0,ROUND(SUM($AF90*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA90>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA90>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA90>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD90=FALSE,0,SUM($CF90*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA90>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF90=FALSE,0,SUM($CF90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA90>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH90=TRUE,$AA90>0),SUM($CF90*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ90=FALSE,0,ROUND(SUM($BZ90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ90=FALSE,0,ROUND(SUM($CA90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ90=FALSE,0,ROUND(SUM($CB90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ90=FALSE,0,ROUND(SUM($CC90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ90=FALSE,0,ROUND(SUM($CD90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ90=FALSE,0,ROUND(SUM($CE90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H90/$AD90*$AA90),2),0)","v":0},{"$f":"ROUND(SUM($FX90*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW90=FALSE,$FY90,ROUND(MAX(0,SUM(SUM($FQ90:$FV90)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB90=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I90","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC90*Account!$AA$2),SUM($GC90*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D90<=FctrChngDts!$B$14,$E90>FctrChngDts!$B$14),AND($D90<=FctrChngDts!$C$14,$E90>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE90=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH90:$GJ90))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO90,$DB90,$GH90:$GJ90))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG90,$GK90,$GN90,$DR90,$DT90,$DV90,$DX90),IF(Account!$Q$2=TRUE,SUM($GG90,$GL90,$GN90,$DR90,$DT90,$DV90,$DX90),SUM($GG90,$GK90,$GL90,$GM90,$GN90,$DR90,$DT90,$DV90,$DX90)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D90,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A90,Tenant!$A:$J,8,FALSE)=TRUE,$GO90<0),0,SUM(SUM(SUM($GO90/$AD90*$GP90)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A90,Tenant!$A:$J,8,FALSE)=TRUE,$GO90<0),0,SUM(SUM(SUM($GO90/$AD90*$GQ90)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG90,$CO90,$DB90,$GM90)/$AD90)*$X90*FctrChngDts!$B$15),SUM(SUM(SUM($DG90,$CO90,$DB90,$GH90:$GJ90)/$AD90)*$X90*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG90,$CO90,$DB90,$GM90)/$AD90)*$AA90*FctrChngDts!$B$15),SUM(SUM(SUM($DG90,$CO90,$DB90,$GH90:$GJ90)/$AD90)*$AA90*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E90),$AD90,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D90,FctrChngDts!$C$17<=$E90),_xlfn.DAYS($D90,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E90),$AD90,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D90,FctrChngDts!$C$19<=$E90),_xlfn.DAYS($D90,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY90*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY90*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ90*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ90*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D90,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A90,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF90*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A90,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG90*Account!$AA$2)),2)","v":0}]
[90,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G91),0,IF($F91<=$G91,SUM($G91-$F91),IF($F91>$G91,SUM((Account!$L$2-$F91)+$G91+1))))","v":0},{"$f":"IF(AND($D91>=FctrChngDts!$C$2,$D91<=FctrChngDts!$D$2),$D91,\"\")","v":""},{"$f":"IF($I91=\"\",\"\",IF($E91<=FctrChngDts!$D$2,$E91,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D91<FctrChngDts!$E$2,$E91<FctrChngDts!$E$2),AND($D91>=FctrChngDts!$F$2,$E91>=FctrChngDts!$F$2)),\"\",IF(AND($D91>=FctrChngDts!$E$2,$D91<=FctrChngDts!$F$2),$D91,FctrChngDts!$E$2))","v":""},{"$f":"IF($K91=\"\",\"\",IF(AND($J91=$K91,$E91>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K91=$J91,$E91,IF(AND($E91>=FctrChngDts!$E$2,$E91<=FctrChngDts!$F$2),$E91,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D91<DATE(YEAR(Account!$J$2),6,1),$D91>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I91<FctrChngDts!$A$2,$J91<FctrChngDts!$A$2),AND($I91>=FctrChngDts!$B$2,$J91>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I91<FctrChngDts!$A$2,$J91>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I91>=FctrChngDts!$A$2,$J91<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I91<FctrChngDts!$B$2,$J91>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K91<FctrChngDts!$A$2,$L91<FctrChngDts!$A$2),AND($K91>=FctrChngDts!$B$2,$L91>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K91<FctrChngDts!$A$2,$L91>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K91>=FctrChngDts!$A$2,$L91<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K91<FctrChngDts!$B$2,$L91>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I91=\"\",$J91=0),0,IF(AND($N91=TRUE,$I91<>0),SUM($J91-$I91+1),IF($O91=TRUE,SUM(FctrChngDts!$A$2-$I91),IF($P91=TRUE,0,IF($Q91=TRUE,SUM($J91-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I91=\"\",$J91=0),0,IF($N91=TRUE,0,IF($O91=TRUE,SUM($J91-FctrChngDts!$A$2+1),IF(AND($P91=TRUE,$I91<>0),SUM($J91-$I91+1),IF($Q91=TRUE,SUM(FctrChngDts!$B$2-$I91),0)))))","v":0},0,{"$f":"IF(OR($K91=\"\",$L91=0),0,IF(AND($R91=TRUE,$K91<>0),SUM($L91-$K91+1),IF($S91=TRUE,SUM(FctrChngDts!$A$2-$K91),IF($T91=TRUE,0,IF($U91=TRUE,SUM($L91-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K91=\"\",$L91=0),0,IF($R91=TRUE,0,IF($S91=TRUE,SUM($L91-FctrChngDts!$A$2+1),IF(AND($T91=TRUE,$K91<>0),SUM($L91-$K91+1),IF($U91=TRUE,SUM(FctrChngDts!$B$2-$K91),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A91,Tenant!$A91:$J590,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR91=FALSE,VLOOKUP($AQ91,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ91,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR91=FALSE,VLOOKUP($AQ91,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ91,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR91=FALSE,VLOOKUP($AQ91,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ91,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR91=FALSE,VLOOKUP($AQ91,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ91,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A91,Tenant!$A91:$J590,6,FALSE)","v":0},{"$f":"VLOOKUP($A91,Tenant!$A91:$J590,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG91=FALSE,0,IF($DQ91=TRUE,SUM($BS91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS91*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DQ91=TRUE,SUM($BT91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT91*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DQ91=TRUE,SUM($BU91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU91*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DQ91=TRUE,SUM($BV91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DQ91=TRUE,SUM($BW91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW91*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DQ91=TRUE,SUM($BX91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX91*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN91=FALSE,0,ROUND(SUM($BY91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP91=FALSE,0,ROUND(SUM($X91*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY91=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X91),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X91)),2)","v":0},0,false,{"$f":"ROUND(IF($CT91=FALSE,0,IF($DU91=TRUE,SUM($BZ91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ91*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT91=FALSE,0,IF($DU91=TRUE,SUM($CA91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA91*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT91=FALSE,0,IF($DU91=TRUE,SUM($CB91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB91*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT91=FALSE,0,IF($DU91=TRUE,SUM($CC91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC91*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT91=FALSE,0,IF($DU91=TRUE,SUM($CD91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD91*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT91=FALSE,0,IF($DU91=TRUE,SUM($CE91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE91*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA91=FALSE,0,ROUND(SUM($CF91*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC91=FALSE,0,ROUND(SUM($AA91*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY91=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA91),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA91)),2)","v":0},0,0,{"$f":"SUM($DG91*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG91*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH91,IF(VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI91,$DG91))","v":0},0,false,0,false,0,{"$f":"IF(AND($X91>0,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ91=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH91:$CM91,$CQ91,$DZ91,$EF91,$EN91:$ES91)-SUM($BY91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH91:$CM91,$CQ91,$DZ91,$EF91,$EH91:$EM91)-SUM($BY91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X91>0,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS91=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH91:$CM91,$CO91,$CQ91,$CU91:$CZ91,$DB91,$DD91,$DZ91,$EB91,$ED91,$EF91,$EN91:$ES91,$FC91,$FE91,$FG91,$FI91,$FQ91:$FV91)/$AD91*$X91)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH91:$CM91,$CO91,$CQ91,$CU91:$CZ91,$DB91,$DD91,$DZ91,$EB91,$ED91,$EF91,$EH91:$EM91,$FC91,$FE91,$FG91,$FI91,$FK91:$FP91)/$AD91*$X91)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA91>0,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU91=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU91:$CZ91,$DD91,$DZ91,$FI91,$FQ91:$FV91)-SUM($CF91*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU91:$CZ91,$DD91,$DZ91,$FI91,$FK91:$FP91)-SUM($CF91*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA91>0,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW91=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH91:$CM91,$CO91,$CQ91,$CU91:$CZ91,$DB91,$DD91,$DZ91,$EB91,$ED91,$EF91,$EN91:$ES91,$FC91,$FE91,$FG91,$FI91,$FQ91:$FV91)/$AD91*$AA91)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH91:$CM91,$CO91,$CQ91,$CU91:$CZ91,$DB91,$DD91,$DZ91,$EB91,$ED91,$EF91,$EH91:$EM91,$FC91,$FE91,$FG91,$FI91,$FK91:$FP91)/$AD91*$AA91)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X91>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E91<>\"D-CARE\",Tenant!$F91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY91=FALSE,0,ROUND(SUM($AE91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X91>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X91>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X91>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA91=FALSE,0,SUM($BY91*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X91>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC91=FALSE,0,SUM($BY91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X91>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE91=TRUE,$X91>0),SUM($BY91*Account!$T$2),0)","v":0},{"$f":"IF(AND($X91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG91=FALSE,0,ROUND(SUM($BS91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG91=FALSE,0,ROUND(SUM($BT91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG91=FALSE,0,ROUND(SUM($BU91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG91=FALSE,0,ROUND(SUM($BV91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG91=FALSE,0,ROUND(SUM($BW91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG91=FALSE,0,ROUND(SUM($BX91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H91/$AD91*$X91),2),0)","v":0},{"$f":"ROUND(SUM($EU91*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET91=FALSE,$EV91,ROUND(MAX(0,SUM(SUM($EN91:$ES91)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY91=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I91","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ91*Account!$AA$2),SUM($EZ91*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA91>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E91<>\"D-CARE\",Tenant!$F91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB91=FALSE,0,ROUND(SUM($AF91*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA91>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA91>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA91>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD91=FALSE,0,SUM($CF91*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA91>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF91=FALSE,0,SUM($CF91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA91>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH91=TRUE,$AA91>0),SUM($CF91*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ91=FALSE,0,ROUND(SUM($BZ91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ91=FALSE,0,ROUND(SUM($CA91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ91=FALSE,0,ROUND(SUM($CB91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ91=FALSE,0,ROUND(SUM($CC91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ91=FALSE,0,ROUND(SUM($CD91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ91=FALSE,0,ROUND(SUM($CE91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H91/$AD91*$AA91),2),0)","v":0},{"$f":"ROUND(SUM($FX91*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW91=FALSE,$FY91,ROUND(MAX(0,SUM(SUM($FQ91:$FV91)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB91=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I91","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC91*Account!$AA$2),SUM($GC91*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D91<=FctrChngDts!$B$14,$E91>FctrChngDts!$B$14),AND($D91<=FctrChngDts!$C$14,$E91>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE91=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH91:$GJ91))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO91,$DB91,$GH91:$GJ91))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG91,$GK91,$GN91,$DR91,$DT91,$DV91,$DX91),IF(Account!$Q$2=TRUE,SUM($GG91,$GL91,$GN91,$DR91,$DT91,$DV91,$DX91),SUM($GG91,$GK91,$GL91,$GM91,$GN91,$DR91,$DT91,$DV91,$DX91)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D91,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A91,Tenant!$A:$J,8,FALSE)=TRUE,$GO91<0),0,SUM(SUM(SUM($GO91/$AD91*$GP91)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A91,Tenant!$A:$J,8,FALSE)=TRUE,$GO91<0),0,SUM(SUM(SUM($GO91/$AD91*$GQ91)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG91,$CO91,$DB91,$GM91)/$AD91)*$X91*FctrChngDts!$B$15),SUM(SUM(SUM($DG91,$CO91,$DB91,$GH91:$GJ91)/$AD91)*$X91*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG91,$CO91,$DB91,$GM91)/$AD91)*$AA91*FctrChngDts!$B$15),SUM(SUM(SUM($DG91,$CO91,$DB91,$GH91:$GJ91)/$AD91)*$AA91*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E91),$AD91,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D91,FctrChngDts!$C$17<=$E91),_xlfn.DAYS($D91,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E91),$AD91,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D91,FctrChngDts!$C$19<=$E91),_xlfn.DAYS($D91,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY91*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY91*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ91*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ91*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D91,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A91,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF91*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A91,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG91*Account!$AA$2)),2)","v":0}]
[91,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G92),0,IF($F92<=$G92,SUM($G92-$F92),IF($F92>$G92,SUM((Account!$L$2-$F92)+$G92+1))))","v":0},{"$f":"IF(AND($D92>=FctrChngDts!$C$2,$D92<=FctrChngDts!$D$2),$D92,\"\")","v":""},{"$f":"IF($I92=\"\",\"\",IF($E92<=FctrChngDts!$D$2,$E92,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D92<FctrChngDts!$E$2,$E92<FctrChngDts!$E$2),AND($D92>=FctrChngDts!$F$2,$E92>=FctrChngDts!$F$2)),\"\",IF(AND($D92>=FctrChngDts!$E$2,$D92<=FctrChngDts!$F$2),$D92,FctrChngDts!$E$2))","v":""},{"$f":"IF($K92=\"\",\"\",IF(AND($J92=$K92,$E92>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K92=$J92,$E92,IF(AND($E92>=FctrChngDts!$E$2,$E92<=FctrChngDts!$F$2),$E92,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D92<DATE(YEAR(Account!$J$2),6,1),$D92>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I92<FctrChngDts!$A$2,$J92<FctrChngDts!$A$2),AND($I92>=FctrChngDts!$B$2,$J92>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I92<FctrChngDts!$A$2,$J92>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I92>=FctrChngDts!$A$2,$J92<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I92<FctrChngDts!$B$2,$J92>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K92<FctrChngDts!$A$2,$L92<FctrChngDts!$A$2),AND($K92>=FctrChngDts!$B$2,$L92>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K92<FctrChngDts!$A$2,$L92>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K92>=FctrChngDts!$A$2,$L92<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K92<FctrChngDts!$B$2,$L92>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I92=\"\",$J92=0),0,IF(AND($N92=TRUE,$I92<>0),SUM($J92-$I92+1),IF($O92=TRUE,SUM(FctrChngDts!$A$2-$I92),IF($P92=TRUE,0,IF($Q92=TRUE,SUM($J92-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I92=\"\",$J92=0),0,IF($N92=TRUE,0,IF($O92=TRUE,SUM($J92-FctrChngDts!$A$2+1),IF(AND($P92=TRUE,$I92<>0),SUM($J92-$I92+1),IF($Q92=TRUE,SUM(FctrChngDts!$B$2-$I92),0)))))","v":0},0,{"$f":"IF(OR($K92=\"\",$L92=0),0,IF(AND($R92=TRUE,$K92<>0),SUM($L92-$K92+1),IF($S92=TRUE,SUM(FctrChngDts!$A$2-$K92),IF($T92=TRUE,0,IF($U92=TRUE,SUM($L92-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K92=\"\",$L92=0),0,IF($R92=TRUE,0,IF($S92=TRUE,SUM($L92-FctrChngDts!$A$2+1),IF(AND($T92=TRUE,$K92<>0),SUM($L92-$K92+1),IF($U92=TRUE,SUM(FctrChngDts!$B$2-$K92),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A92,Tenant!$A92:$J591,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR92=FALSE,VLOOKUP($AQ92,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ92,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR92=FALSE,VLOOKUP($AQ92,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ92,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR92=FALSE,VLOOKUP($AQ92,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ92,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR92=FALSE,VLOOKUP($AQ92,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ92,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A92,Tenant!$A92:$J591,6,FALSE)","v":0},{"$f":"VLOOKUP($A92,Tenant!$A92:$J591,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG92=FALSE,0,IF($DQ92=TRUE,SUM($BS92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS92*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DQ92=TRUE,SUM($BT92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT92*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DQ92=TRUE,SUM($BU92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU92*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DQ92=TRUE,SUM($BV92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DQ92=TRUE,SUM($BW92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW92*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DQ92=TRUE,SUM($BX92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX92*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN92=FALSE,0,ROUND(SUM($BY92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP92=FALSE,0,ROUND(SUM($X92*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY92=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X92),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X92)),2)","v":0},0,false,{"$f":"ROUND(IF($CT92=FALSE,0,IF($DU92=TRUE,SUM($BZ92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ92*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT92=FALSE,0,IF($DU92=TRUE,SUM($CA92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA92*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT92=FALSE,0,IF($DU92=TRUE,SUM($CB92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB92*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT92=FALSE,0,IF($DU92=TRUE,SUM($CC92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC92*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT92=FALSE,0,IF($DU92=TRUE,SUM($CD92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD92*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT92=FALSE,0,IF($DU92=TRUE,SUM($CE92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE92*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA92=FALSE,0,ROUND(SUM($CF92*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC92=FALSE,0,ROUND(SUM($AA92*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY92=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA92),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA92)),2)","v":0},0,0,{"$f":"SUM($DG92*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG92*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH92,IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI92,$DG92))","v":0},0,false,0,false,0,{"$f":"IF(AND($X92>0,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ92=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH92:$CM92,$CQ92,$DZ92,$EF92,$EN92:$ES92)-SUM($BY92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH92:$CM92,$CQ92,$DZ92,$EF92,$EH92:$EM92)-SUM($BY92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X92>0,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS92=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH92:$CM92,$CO92,$CQ92,$CU92:$CZ92,$DB92,$DD92,$DZ92,$EB92,$ED92,$EF92,$EN92:$ES92,$FC92,$FE92,$FG92,$FI92,$FQ92:$FV92)/$AD92*$X92)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH92:$CM92,$CO92,$CQ92,$CU92:$CZ92,$DB92,$DD92,$DZ92,$EB92,$ED92,$EF92,$EH92:$EM92,$FC92,$FE92,$FG92,$FI92,$FK92:$FP92)/$AD92*$X92)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA92>0,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU92=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU92:$CZ92,$DD92,$DZ92,$FI92,$FQ92:$FV92)-SUM($CF92*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU92:$CZ92,$DD92,$DZ92,$FI92,$FK92:$FP92)-SUM($CF92*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA92>0,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW92=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH92:$CM92,$CO92,$CQ92,$CU92:$CZ92,$DB92,$DD92,$DZ92,$EB92,$ED92,$EF92,$EN92:$ES92,$FC92,$FE92,$FG92,$FI92,$FQ92:$FV92)/$AD92*$AA92)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH92:$CM92,$CO92,$CQ92,$CU92:$CZ92,$DB92,$DD92,$DZ92,$EB92,$ED92,$EF92,$EH92:$EM92,$FC92,$FE92,$FG92,$FI92,$FK92:$FP92)/$AD92*$AA92)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E92<>\"D-CARE\",Tenant!$F92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY92=FALSE,0,ROUND(SUM($AE92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA92=FALSE,0,SUM($BY92*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X92>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC92=FALSE,0,SUM($BY92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X92>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE92=TRUE,$X92>0),SUM($BY92*Account!$T$2),0)","v":0},{"$f":"IF(AND($X92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG92=FALSE,0,ROUND(SUM($BS92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG92=FALSE,0,ROUND(SUM($BT92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG92=FALSE,0,ROUND(SUM($BU92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG92=FALSE,0,ROUND(SUM($BV92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG92=FALSE,0,ROUND(SUM($BW92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG92=FALSE,0,ROUND(SUM($BX92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H92/$AD92*$X92),2),0)","v":0},{"$f":"ROUND(SUM($EU92*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET92=FALSE,$EV92,ROUND(MAX(0,SUM(SUM($EN92:$ES92)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY92=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I92","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ92*Account!$AA$2),SUM($EZ92*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E92<>\"D-CARE\",Tenant!$F92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB92=FALSE,0,ROUND(SUM($AF92*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD92=FALSE,0,SUM($CF92*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA92>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF92=FALSE,0,SUM($CF92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA92>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH92=TRUE,$AA92>0),SUM($CF92*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ92=FALSE,0,ROUND(SUM($BZ92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ92=FALSE,0,ROUND(SUM($CA92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ92=FALSE,0,ROUND(SUM($CB92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ92=FALSE,0,ROUND(SUM($CC92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ92=FALSE,0,ROUND(SUM($CD92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ92=FALSE,0,ROUND(SUM($CE92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H92/$AD92*$AA92),2),0)","v":0},{"$f":"ROUND(SUM($FX92*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW92=FALSE,$FY92,ROUND(MAX(0,SUM(SUM($FQ92:$FV92)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB92=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I92","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC92*Account!$AA$2),SUM($GC92*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D92<=FctrChngDts!$B$14,$E92>FctrChngDts!$B$14),AND($D92<=FctrChngDts!$C$14,$E92>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE92=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH92:$GJ92))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO92,$DB92,$GH92:$GJ92))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG92,$GK92,$GN92,$DR92,$DT92,$DV92,$DX92),IF(Account!$Q$2=TRUE,SUM($GG92,$GL92,$GN92,$DR92,$DT92,$DV92,$DX92),SUM($GG92,$GK92,$GL92,$GM92,$GN92,$DR92,$DT92,$DV92,$DX92)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D92,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,8,FALSE)=TRUE,$GO92<0),0,SUM(SUM(SUM($GO92/$AD92*$GP92)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,8,FALSE)=TRUE,$GO92<0),0,SUM(SUM(SUM($GO92/$AD92*$GQ92)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG92,$CO92,$DB92,$GM92)/$AD92)*$X92*FctrChngDts!$B$15),SUM(SUM(SUM($DG92,$CO92,$DB92,$GH92:$GJ92)/$AD92)*$X92*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG92,$CO92,$DB92,$GM92)/$AD92)*$AA92*FctrChngDts!$B$15),SUM(SUM(SUM($DG92,$CO92,$DB92,$GH92:$GJ92)/$AD92)*$AA92*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E92),$AD92,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D92,FctrChngDts!$C$17<=$E92),_xlfn.DAYS($D92,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E92),$AD92,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D92,FctrChngDts!$C$19<=$E92),_xlfn.DAYS($D92,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY92*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY92*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ92*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ92*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D92,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF92*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG92*Account!$AA$2)),2)","v":0}]
[92,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G93),0,IF($F93<=$G93,SUM($G93-$F93),IF($F93>$G93,SUM((Account!$L$2-$F93)+$G93+1))))","v":0},{"$f":"IF(AND($D93>=FctrChngDts!$C$2,$D93<=FctrChngDts!$D$2),$D93,\"\")","v":""},{"$f":"IF($I93=\"\",\"\",IF($E93<=FctrChngDts!$D$2,$E93,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D93<FctrChngDts!$E$2,$E93<FctrChngDts!$E$2),AND($D93>=FctrChngDts!$F$2,$E93>=FctrChngDts!$F$2)),\"\",IF(AND($D93>=FctrChngDts!$E$2,$D93<=FctrChngDts!$F$2),$D93,FctrChngDts!$E$2))","v":""},{"$f":"IF($K93=\"\",\"\",IF(AND($J93=$K93,$E93>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K93=$J93,$E93,IF(AND($E93>=FctrChngDts!$E$2,$E93<=FctrChngDts!$F$2),$E93,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D93<DATE(YEAR(Account!$J$2),6,1),$D93>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I93<FctrChngDts!$A$2,$J93<FctrChngDts!$A$2),AND($I93>=FctrChngDts!$B$2,$J93>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I93<FctrChngDts!$A$2,$J93>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I93>=FctrChngDts!$A$2,$J93<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I93<FctrChngDts!$B$2,$J93>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K93<FctrChngDts!$A$2,$L93<FctrChngDts!$A$2),AND($K93>=FctrChngDts!$B$2,$L93>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K93<FctrChngDts!$A$2,$L93>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K93>=FctrChngDts!$A$2,$L93<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K93<FctrChngDts!$B$2,$L93>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I93=\"\",$J93=0),0,IF(AND($N93=TRUE,$I93<>0),SUM($J93-$I93+1),IF($O93=TRUE,SUM(FctrChngDts!$A$2-$I93),IF($P93=TRUE,0,IF($Q93=TRUE,SUM($J93-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I93=\"\",$J93=0),0,IF($N93=TRUE,0,IF($O93=TRUE,SUM($J93-FctrChngDts!$A$2+1),IF(AND($P93=TRUE,$I93<>0),SUM($J93-$I93+1),IF($Q93=TRUE,SUM(FctrChngDts!$B$2-$I93),0)))))","v":0},0,{"$f":"IF(OR($K93=\"\",$L93=0),0,IF(AND($R93=TRUE,$K93<>0),SUM($L93-$K93+1),IF($S93=TRUE,SUM(FctrChngDts!$A$2-$K93),IF($T93=TRUE,0,IF($U93=TRUE,SUM($L93-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K93=\"\",$L93=0),0,IF($R93=TRUE,0,IF($S93=TRUE,SUM($L93-FctrChngDts!$A$2+1),IF(AND($T93=TRUE,$K93<>0),SUM($L93-$K93+1),IF($U93=TRUE,SUM(FctrChngDts!$B$2-$K93),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A93,Tenant!$A93:$J592,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR93=FALSE,VLOOKUP($AQ93,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ93,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR93=FALSE,VLOOKUP($AQ93,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ93,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR93=FALSE,VLOOKUP($AQ93,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ93,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR93=FALSE,VLOOKUP($AQ93,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ93,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A93,Tenant!$A93:$J592,6,FALSE)","v":0},{"$f":"VLOOKUP($A93,Tenant!$A93:$J592,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG93=FALSE,0,IF($DQ93=TRUE,SUM($BS93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS93*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DQ93=TRUE,SUM($BT93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT93*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DQ93=TRUE,SUM($BU93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU93*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DQ93=TRUE,SUM($BV93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DQ93=TRUE,SUM($BW93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW93*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DQ93=TRUE,SUM($BX93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX93*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN93=FALSE,0,ROUND(SUM($BY93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP93=FALSE,0,ROUND(SUM($X93*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY93=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X93),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X93)),2)","v":0},0,false,{"$f":"ROUND(IF($CT93=FALSE,0,IF($DU93=TRUE,SUM($BZ93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ93*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT93=FALSE,0,IF($DU93=TRUE,SUM($CA93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA93*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT93=FALSE,0,IF($DU93=TRUE,SUM($CB93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB93*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT93=FALSE,0,IF($DU93=TRUE,SUM($CC93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC93*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT93=FALSE,0,IF($DU93=TRUE,SUM($CD93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD93*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT93=FALSE,0,IF($DU93=TRUE,SUM($CE93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE93*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA93=FALSE,0,ROUND(SUM($CF93*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC93=FALSE,0,ROUND(SUM($AA93*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY93=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA93),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA93)),2)","v":0},0,0,{"$f":"SUM($DG93*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG93*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH93,IF(VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI93,$DG93))","v":0},0,false,0,false,0,{"$f":"IF(AND($X93>0,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ93=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH93:$CM93,$CQ93,$DZ93,$EF93,$EN93:$ES93)-SUM($BY93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH93:$CM93,$CQ93,$DZ93,$EF93,$EH93:$EM93)-SUM($BY93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X93>0,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS93=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH93:$CM93,$CO93,$CQ93,$CU93:$CZ93,$DB93,$DD93,$DZ93,$EB93,$ED93,$EF93,$EN93:$ES93,$FC93,$FE93,$FG93,$FI93,$FQ93:$FV93)/$AD93*$X93)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH93:$CM93,$CO93,$CQ93,$CU93:$CZ93,$DB93,$DD93,$DZ93,$EB93,$ED93,$EF93,$EH93:$EM93,$FC93,$FE93,$FG93,$FI93,$FK93:$FP93)/$AD93*$X93)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA93>0,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU93=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU93:$CZ93,$DD93,$DZ93,$FI93,$FQ93:$FV93)-SUM($CF93*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU93:$CZ93,$DD93,$DZ93,$FI93,$FK93:$FP93)-SUM($CF93*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA93>0,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW93=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH93:$CM93,$CO93,$CQ93,$CU93:$CZ93,$DB93,$DD93,$DZ93,$EB93,$ED93,$EF93,$EN93:$ES93,$FC93,$FE93,$FG93,$FI93,$FQ93:$FV93)/$AD93*$AA93)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH93:$CM93,$CO93,$CQ93,$CU93:$CZ93,$DB93,$DD93,$DZ93,$EB93,$ED93,$EF93,$EH93:$EM93,$FC93,$FE93,$FG93,$FI93,$FK93:$FP93)/$AD93*$AA93)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X93>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E93<>\"D-CARE\",Tenant!$F93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY93=FALSE,0,ROUND(SUM($AE93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X93>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X93>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X93>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA93=FALSE,0,SUM($BY93*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X93>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC93=FALSE,0,SUM($BY93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X93>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE93=TRUE,$X93>0),SUM($BY93*Account!$T$2),0)","v":0},{"$f":"IF(AND($X93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG93=FALSE,0,ROUND(SUM($BS93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG93=FALSE,0,ROUND(SUM($BT93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG93=FALSE,0,ROUND(SUM($BU93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG93=FALSE,0,ROUND(SUM($BV93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG93=FALSE,0,ROUND(SUM($BW93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG93=FALSE,0,ROUND(SUM($BX93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H93/$AD93*$X93),2),0)","v":0},{"$f":"ROUND(SUM($EU93*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET93=FALSE,$EV93,ROUND(MAX(0,SUM(SUM($EN93:$ES93)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY93=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I93","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ93*Account!$AA$2),SUM($EZ93*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA93>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E93<>\"D-CARE\",Tenant!$F93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB93=FALSE,0,ROUND(SUM($AF93*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA93>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA93>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA93>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD93=FALSE,0,SUM($CF93*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA93>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF93=FALSE,0,SUM($CF93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA93>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH93=TRUE,$AA93>0),SUM($CF93*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ93=FALSE,0,ROUND(SUM($BZ93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ93=FALSE,0,ROUND(SUM($CA93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ93=FALSE,0,ROUND(SUM($CB93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ93=FALSE,0,ROUND(SUM($CC93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ93=FALSE,0,ROUND(SUM($CD93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ93=FALSE,0,ROUND(SUM($CE93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H93/$AD93*$AA93),2),0)","v":0},{"$f":"ROUND(SUM($FX93*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW93=FALSE,$FY93,ROUND(MAX(0,SUM(SUM($FQ93:$FV93)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB93=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I93","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC93*Account!$AA$2),SUM($GC93*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D93<=FctrChngDts!$B$14,$E93>FctrChngDts!$B$14),AND($D93<=FctrChngDts!$C$14,$E93>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE93=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH93:$GJ93))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO93,$DB93,$GH93:$GJ93))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG93,$GK93,$GN93,$DR93,$DT93,$DV93,$DX93),IF(Account!$Q$2=TRUE,SUM($GG93,$GL93,$GN93,$DR93,$DT93,$DV93,$DX93),SUM($GG93,$GK93,$GL93,$GM93,$GN93,$DR93,$DT93,$DV93,$DX93)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D93,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A93,Tenant!$A:$J,8,FALSE)=TRUE,$GO93<0),0,SUM(SUM(SUM($GO93/$AD93*$GP93)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A93,Tenant!$A:$J,8,FALSE)=TRUE,$GO93<0),0,SUM(SUM(SUM($GO93/$AD93*$GQ93)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG93,$CO93,$DB93,$GM93)/$AD93)*$X93*FctrChngDts!$B$15),SUM(SUM(SUM($DG93,$CO93,$DB93,$GH93:$GJ93)/$AD93)*$X93*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG93,$CO93,$DB93,$GM93)/$AD93)*$AA93*FctrChngDts!$B$15),SUM(SUM(SUM($DG93,$CO93,$DB93,$GH93:$GJ93)/$AD93)*$AA93*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E93),$AD93,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D93,FctrChngDts!$C$17<=$E93),_xlfn.DAYS($D93,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E93),$AD93,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D93,FctrChngDts!$C$19<=$E93),_xlfn.DAYS($D93,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY93*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY93*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ93*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ93*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D93,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A93,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF93*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A93,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG93*Account!$AA$2)),2)","v":0}]
[93,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G94),0,IF($F94<=$G94,SUM($G94-$F94),IF($F94>$G94,SUM((Account!$L$2-$F94)+$G94+1))))","v":0},{"$f":"IF(AND($D94>=FctrChngDts!$C$2,$D94<=FctrChngDts!$D$2),$D94,\"\")","v":""},{"$f":"IF($I94=\"\",\"\",IF($E94<=FctrChngDts!$D$2,$E94,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D94<FctrChngDts!$E$2,$E94<FctrChngDts!$E$2),AND($D94>=FctrChngDts!$F$2,$E94>=FctrChngDts!$F$2)),\"\",IF(AND($D94>=FctrChngDts!$E$2,$D94<=FctrChngDts!$F$2),$D94,FctrChngDts!$E$2))","v":""},{"$f":"IF($K94=\"\",\"\",IF(AND($J94=$K94,$E94>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K94=$J94,$E94,IF(AND($E94>=FctrChngDts!$E$2,$E94<=FctrChngDts!$F$2),$E94,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D94<DATE(YEAR(Account!$J$2),6,1),$D94>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I94<FctrChngDts!$A$2,$J94<FctrChngDts!$A$2),AND($I94>=FctrChngDts!$B$2,$J94>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I94<FctrChngDts!$A$2,$J94>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I94>=FctrChngDts!$A$2,$J94<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I94<FctrChngDts!$B$2,$J94>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K94<FctrChngDts!$A$2,$L94<FctrChngDts!$A$2),AND($K94>=FctrChngDts!$B$2,$L94>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K94<FctrChngDts!$A$2,$L94>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K94>=FctrChngDts!$A$2,$L94<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K94<FctrChngDts!$B$2,$L94>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I94=\"\",$J94=0),0,IF(AND($N94=TRUE,$I94<>0),SUM($J94-$I94+1),IF($O94=TRUE,SUM(FctrChngDts!$A$2-$I94),IF($P94=TRUE,0,IF($Q94=TRUE,SUM($J94-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I94=\"\",$J94=0),0,IF($N94=TRUE,0,IF($O94=TRUE,SUM($J94-FctrChngDts!$A$2+1),IF(AND($P94=TRUE,$I94<>0),SUM($J94-$I94+1),IF($Q94=TRUE,SUM(FctrChngDts!$B$2-$I94),0)))))","v":0},0,{"$f":"IF(OR($K94=\"\",$L94=0),0,IF(AND($R94=TRUE,$K94<>0),SUM($L94-$K94+1),IF($S94=TRUE,SUM(FctrChngDts!$A$2-$K94),IF($T94=TRUE,0,IF($U94=TRUE,SUM($L94-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K94=\"\",$L94=0),0,IF($R94=TRUE,0,IF($S94=TRUE,SUM($L94-FctrChngDts!$A$2+1),IF(AND($T94=TRUE,$K94<>0),SUM($L94-$K94+1),IF($U94=TRUE,SUM(FctrChngDts!$B$2-$K94),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A94,Tenant!$A94:$J593,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR94=FALSE,VLOOKUP($AQ94,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ94,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR94=FALSE,VLOOKUP($AQ94,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ94,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR94=FALSE,VLOOKUP($AQ94,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ94,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR94=FALSE,VLOOKUP($AQ94,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ94,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A94,Tenant!$A94:$J593,6,FALSE)","v":0},{"$f":"VLOOKUP($A94,Tenant!$A94:$J593,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG94=FALSE,0,IF($DQ94=TRUE,SUM($BS94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS94*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DQ94=TRUE,SUM($BT94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT94*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DQ94=TRUE,SUM($BU94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU94*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DQ94=TRUE,SUM($BV94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DQ94=TRUE,SUM($BW94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW94*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DQ94=TRUE,SUM($BX94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX94*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN94=FALSE,0,ROUND(SUM($BY94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP94=FALSE,0,ROUND(SUM($X94*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY94=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X94),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X94)),2)","v":0},0,false,{"$f":"ROUND(IF($CT94=FALSE,0,IF($DU94=TRUE,SUM($BZ94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ94*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT94=FALSE,0,IF($DU94=TRUE,SUM($CA94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA94*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT94=FALSE,0,IF($DU94=TRUE,SUM($CB94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB94*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT94=FALSE,0,IF($DU94=TRUE,SUM($CC94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC94*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT94=FALSE,0,IF($DU94=TRUE,SUM($CD94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD94*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT94=FALSE,0,IF($DU94=TRUE,SUM($CE94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE94*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA94=FALSE,0,ROUND(SUM($CF94*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC94=FALSE,0,ROUND(SUM($AA94*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY94=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA94),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA94)),2)","v":0},0,0,{"$f":"SUM($DG94*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG94*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH94,IF(VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI94,$DG94))","v":0},0,false,0,false,0,{"$f":"IF(AND($X94>0,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ94=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH94:$CM94,$CQ94,$DZ94,$EF94,$EN94:$ES94)-SUM($BY94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH94:$CM94,$CQ94,$DZ94,$EF94,$EH94:$EM94)-SUM($BY94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X94>0,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS94=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH94:$CM94,$CO94,$CQ94,$CU94:$CZ94,$DB94,$DD94,$DZ94,$EB94,$ED94,$EF94,$EN94:$ES94,$FC94,$FE94,$FG94,$FI94,$FQ94:$FV94)/$AD94*$X94)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH94:$CM94,$CO94,$CQ94,$CU94:$CZ94,$DB94,$DD94,$DZ94,$EB94,$ED94,$EF94,$EH94:$EM94,$FC94,$FE94,$FG94,$FI94,$FK94:$FP94)/$AD94*$X94)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA94>0,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU94=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU94:$CZ94,$DD94,$DZ94,$FI94,$FQ94:$FV94)-SUM($CF94*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU94:$CZ94,$DD94,$DZ94,$FI94,$FK94:$FP94)-SUM($CF94*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA94>0,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW94=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH94:$CM94,$CO94,$CQ94,$CU94:$CZ94,$DB94,$DD94,$DZ94,$EB94,$ED94,$EF94,$EN94:$ES94,$FC94,$FE94,$FG94,$FI94,$FQ94:$FV94)/$AD94*$AA94)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH94:$CM94,$CO94,$CQ94,$CU94:$CZ94,$DB94,$DD94,$DZ94,$EB94,$ED94,$EF94,$EH94:$EM94,$FC94,$FE94,$FG94,$FI94,$FK94:$FP94)/$AD94*$AA94)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X94>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E94<>\"D-CARE\",Tenant!$F94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY94=FALSE,0,ROUND(SUM($AE94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X94>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X94>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X94>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA94=FALSE,0,SUM($BY94*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X94>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC94=FALSE,0,SUM($BY94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X94>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE94=TRUE,$X94>0),SUM($BY94*Account!$T$2),0)","v":0},{"$f":"IF(AND($X94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG94=FALSE,0,ROUND(SUM($BS94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG94=FALSE,0,ROUND(SUM($BT94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG94=FALSE,0,ROUND(SUM($BU94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG94=FALSE,0,ROUND(SUM($BV94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG94=FALSE,0,ROUND(SUM($BW94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG94=FALSE,0,ROUND(SUM($BX94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H94/$AD94*$X94),2),0)","v":0},{"$f":"ROUND(SUM($EU94*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET94=FALSE,$EV94,ROUND(MAX(0,SUM(SUM($EN94:$ES94)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY94=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I94","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ94*Account!$AA$2),SUM($EZ94*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA94>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E94<>\"D-CARE\",Tenant!$F94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB94=FALSE,0,ROUND(SUM($AF94*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA94>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA94>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA94>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD94=FALSE,0,SUM($CF94*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA94>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF94=FALSE,0,SUM($CF94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA94>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH94=TRUE,$AA94>0),SUM($CF94*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ94=FALSE,0,ROUND(SUM($BZ94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ94=FALSE,0,ROUND(SUM($CA94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ94=FALSE,0,ROUND(SUM($CB94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ94=FALSE,0,ROUND(SUM($CC94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ94=FALSE,0,ROUND(SUM($CD94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ94=FALSE,0,ROUND(SUM($CE94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H94/$AD94*$AA94),2),0)","v":0},{"$f":"ROUND(SUM($FX94*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW94=FALSE,$FY94,ROUND(MAX(0,SUM(SUM($FQ94:$FV94)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB94=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I94","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC94*Account!$AA$2),SUM($GC94*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D94<=FctrChngDts!$B$14,$E94>FctrChngDts!$B$14),AND($D94<=FctrChngDts!$C$14,$E94>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE94=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH94:$GJ94))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO94,$DB94,$GH94:$GJ94))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG94,$GK94,$GN94,$DR94,$DT94,$DV94,$DX94),IF(Account!$Q$2=TRUE,SUM($GG94,$GL94,$GN94,$DR94,$DT94,$DV94,$DX94),SUM($GG94,$GK94,$GL94,$GM94,$GN94,$DR94,$DT94,$DV94,$DX94)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D94,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A94,Tenant!$A:$J,8,FALSE)=TRUE,$GO94<0),0,SUM(SUM(SUM($GO94/$AD94*$GP94)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A94,Tenant!$A:$J,8,FALSE)=TRUE,$GO94<0),0,SUM(SUM(SUM($GO94/$AD94*$GQ94)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG94,$CO94,$DB94,$GM94)/$AD94)*$X94*FctrChngDts!$B$15),SUM(SUM(SUM($DG94,$CO94,$DB94,$GH94:$GJ94)/$AD94)*$X94*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG94,$CO94,$DB94,$GM94)/$AD94)*$AA94*FctrChngDts!$B$15),SUM(SUM(SUM($DG94,$CO94,$DB94,$GH94:$GJ94)/$AD94)*$AA94*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E94),$AD94,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D94,FctrChngDts!$C$17<=$E94),_xlfn.DAYS($D94,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E94),$AD94,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D94,FctrChngDts!$C$19<=$E94),_xlfn.DAYS($D94,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY94*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY94*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ94*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ94*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D94,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A94,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF94*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A94,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG94*Account!$AA$2)),2)","v":0}]
[94,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G95),0,IF($F95<=$G95,SUM($G95-$F95),IF($F95>$G95,SUM((Account!$L$2-$F95)+$G95+1))))","v":0},{"$f":"IF(AND($D95>=FctrChngDts!$C$2,$D95<=FctrChngDts!$D$2),$D95,\"\")","v":""},{"$f":"IF($I95=\"\",\"\",IF($E95<=FctrChngDts!$D$2,$E95,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D95<FctrChngDts!$E$2,$E95<FctrChngDts!$E$2),AND($D95>=FctrChngDts!$F$2,$E95>=FctrChngDts!$F$2)),\"\",IF(AND($D95>=FctrChngDts!$E$2,$D95<=FctrChngDts!$F$2),$D95,FctrChngDts!$E$2))","v":""},{"$f":"IF($K95=\"\",\"\",IF(AND($J95=$K95,$E95>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K95=$J95,$E95,IF(AND($E95>=FctrChngDts!$E$2,$E95<=FctrChngDts!$F$2),$E95,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D95<DATE(YEAR(Account!$J$2),6,1),$D95>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I95<FctrChngDts!$A$2,$J95<FctrChngDts!$A$2),AND($I95>=FctrChngDts!$B$2,$J95>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I95<FctrChngDts!$A$2,$J95>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I95>=FctrChngDts!$A$2,$J95<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I95<FctrChngDts!$B$2,$J95>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K95<FctrChngDts!$A$2,$L95<FctrChngDts!$A$2),AND($K95>=FctrChngDts!$B$2,$L95>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K95<FctrChngDts!$A$2,$L95>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K95>=FctrChngDts!$A$2,$L95<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K95<FctrChngDts!$B$2,$L95>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I95=\"\",$J95=0),0,IF(AND($N95=TRUE,$I95<>0),SUM($J95-$I95+1),IF($O95=TRUE,SUM(FctrChngDts!$A$2-$I95),IF($P95=TRUE,0,IF($Q95=TRUE,SUM($J95-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I95=\"\",$J95=0),0,IF($N95=TRUE,0,IF($O95=TRUE,SUM($J95-FctrChngDts!$A$2+1),IF(AND($P95=TRUE,$I95<>0),SUM($J95-$I95+1),IF($Q95=TRUE,SUM(FctrChngDts!$B$2-$I95),0)))))","v":0},0,{"$f":"IF(OR($K95=\"\",$L95=0),0,IF(AND($R95=TRUE,$K95<>0),SUM($L95-$K95+1),IF($S95=TRUE,SUM(FctrChngDts!$A$2-$K95),IF($T95=TRUE,0,IF($U95=TRUE,SUM($L95-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K95=\"\",$L95=0),0,IF($R95=TRUE,0,IF($S95=TRUE,SUM($L95-FctrChngDts!$A$2+1),IF(AND($T95=TRUE,$K95<>0),SUM($L95-$K95+1),IF($U95=TRUE,SUM(FctrChngDts!$B$2-$K95),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A95,Tenant!$A95:$J594,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR95=FALSE,VLOOKUP($AQ95,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ95,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR95=FALSE,VLOOKUP($AQ95,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ95,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR95=FALSE,VLOOKUP($AQ95,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ95,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR95=FALSE,VLOOKUP($AQ95,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ95,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A95,Tenant!$A95:$J594,6,FALSE)","v":0},{"$f":"VLOOKUP($A95,Tenant!$A95:$J594,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG95=FALSE,0,IF($DQ95=TRUE,SUM($BS95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS95*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DQ95=TRUE,SUM($BT95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT95*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DQ95=TRUE,SUM($BU95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU95*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DQ95=TRUE,SUM($BV95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DQ95=TRUE,SUM($BW95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW95*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DQ95=TRUE,SUM($BX95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX95*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN95=FALSE,0,ROUND(SUM($BY95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP95=FALSE,0,ROUND(SUM($X95*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY95=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X95),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X95)),2)","v":0},0,false,{"$f":"ROUND(IF($CT95=FALSE,0,IF($DU95=TRUE,SUM($BZ95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ95*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT95=FALSE,0,IF($DU95=TRUE,SUM($CA95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA95*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT95=FALSE,0,IF($DU95=TRUE,SUM($CB95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB95*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT95=FALSE,0,IF($DU95=TRUE,SUM($CC95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC95*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT95=FALSE,0,IF($DU95=TRUE,SUM($CD95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD95*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT95=FALSE,0,IF($DU95=TRUE,SUM($CE95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE95*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA95=FALSE,0,ROUND(SUM($CF95*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC95=FALSE,0,ROUND(SUM($AA95*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY95=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA95),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA95)),2)","v":0},0,0,{"$f":"SUM($DG95*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG95*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH95,IF(VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI95,$DG95))","v":0},0,false,0,false,0,{"$f":"IF(AND($X95>0,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ95=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH95:$CM95,$CQ95,$DZ95,$EF95,$EN95:$ES95)-SUM($BY95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH95:$CM95,$CQ95,$DZ95,$EF95,$EH95:$EM95)-SUM($BY95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X95>0,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS95=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH95:$CM95,$CO95,$CQ95,$CU95:$CZ95,$DB95,$DD95,$DZ95,$EB95,$ED95,$EF95,$EN95:$ES95,$FC95,$FE95,$FG95,$FI95,$FQ95:$FV95)/$AD95*$X95)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH95:$CM95,$CO95,$CQ95,$CU95:$CZ95,$DB95,$DD95,$DZ95,$EB95,$ED95,$EF95,$EH95:$EM95,$FC95,$FE95,$FG95,$FI95,$FK95:$FP95)/$AD95*$X95)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA95>0,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU95=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU95:$CZ95,$DD95,$DZ95,$FI95,$FQ95:$FV95)-SUM($CF95*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU95:$CZ95,$DD95,$DZ95,$FI95,$FK95:$FP95)-SUM($CF95*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA95>0,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW95=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH95:$CM95,$CO95,$CQ95,$CU95:$CZ95,$DB95,$DD95,$DZ95,$EB95,$ED95,$EF95,$EN95:$ES95,$FC95,$FE95,$FG95,$FI95,$FQ95:$FV95)/$AD95*$AA95)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH95:$CM95,$CO95,$CQ95,$CU95:$CZ95,$DB95,$DD95,$DZ95,$EB95,$ED95,$EF95,$EH95:$EM95,$FC95,$FE95,$FG95,$FI95,$FK95:$FP95)/$AD95*$AA95)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X95>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E95<>\"D-CARE\",Tenant!$F95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY95=FALSE,0,ROUND(SUM($AE95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X95>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X95>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X95>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA95=FALSE,0,SUM($BY95*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X95>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC95=FALSE,0,SUM($BY95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X95>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE95=TRUE,$X95>0),SUM($BY95*Account!$T$2),0)","v":0},{"$f":"IF(AND($X95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG95=FALSE,0,ROUND(SUM($BS95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG95=FALSE,0,ROUND(SUM($BT95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG95=FALSE,0,ROUND(SUM($BU95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG95=FALSE,0,ROUND(SUM($BV95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG95=FALSE,0,ROUND(SUM($BW95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG95=FALSE,0,ROUND(SUM($BX95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H95/$AD95*$X95),2),0)","v":0},{"$f":"ROUND(SUM($EU95*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET95=FALSE,$EV95,ROUND(MAX(0,SUM(SUM($EN95:$ES95)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY95=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I95","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ95*Account!$AA$2),SUM($EZ95*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA95>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E95<>\"D-CARE\",Tenant!$F95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB95=FALSE,0,ROUND(SUM($AF95*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA95>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA95>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA95>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD95=FALSE,0,SUM($CF95*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA95>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF95=FALSE,0,SUM($CF95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA95>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH95=TRUE,$AA95>0),SUM($CF95*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ95=FALSE,0,ROUND(SUM($BZ95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ95=FALSE,0,ROUND(SUM($CA95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ95=FALSE,0,ROUND(SUM($CB95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ95=FALSE,0,ROUND(SUM($CC95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ95=FALSE,0,ROUND(SUM($CD95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ95=FALSE,0,ROUND(SUM($CE95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H95/$AD95*$AA95),2),0)","v":0},{"$f":"ROUND(SUM($FX95*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW95=FALSE,$FY95,ROUND(MAX(0,SUM(SUM($FQ95:$FV95)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB95=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I95","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC95*Account!$AA$2),SUM($GC95*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D95<=FctrChngDts!$B$14,$E95>FctrChngDts!$B$14),AND($D95<=FctrChngDts!$C$14,$E95>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE95=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH95:$GJ95))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO95,$DB95,$GH95:$GJ95))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG95,$GK95,$GN95,$DR95,$DT95,$DV95,$DX95),IF(Account!$Q$2=TRUE,SUM($GG95,$GL95,$GN95,$DR95,$DT95,$DV95,$DX95),SUM($GG95,$GK95,$GL95,$GM95,$GN95,$DR95,$DT95,$DV95,$DX95)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D95,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A95,Tenant!$A:$J,8,FALSE)=TRUE,$GO95<0),0,SUM(SUM(SUM($GO95/$AD95*$GP95)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A95,Tenant!$A:$J,8,FALSE)=TRUE,$GO95<0),0,SUM(SUM(SUM($GO95/$AD95*$GQ95)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG95,$CO95,$DB95,$GM95)/$AD95)*$X95*FctrChngDts!$B$15),SUM(SUM(SUM($DG95,$CO95,$DB95,$GH95:$GJ95)/$AD95)*$X95*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG95,$CO95,$DB95,$GM95)/$AD95)*$AA95*FctrChngDts!$B$15),SUM(SUM(SUM($DG95,$CO95,$DB95,$GH95:$GJ95)/$AD95)*$AA95*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E95),$AD95,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D95,FctrChngDts!$C$17<=$E95),_xlfn.DAYS($D95,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E95),$AD95,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D95,FctrChngDts!$C$19<=$E95),_xlfn.DAYS($D95,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY95*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY95*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ95*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ95*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D95,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A95,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF95*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A95,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG95*Account!$AA$2)),2)","v":0}]
[95,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G96),0,IF($F96<=$G96,SUM($G96-$F96),IF($F96>$G96,SUM((Account!$L$2-$F96)+$G96+1))))","v":0},{"$f":"IF(AND($D96>=FctrChngDts!$C$2,$D96<=FctrChngDts!$D$2),$D96,\"\")","v":""},{"$f":"IF($I96=\"\",\"\",IF($E96<=FctrChngDts!$D$2,$E96,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D96<FctrChngDts!$E$2,$E96<FctrChngDts!$E$2),AND($D96>=FctrChngDts!$F$2,$E96>=FctrChngDts!$F$2)),\"\",IF(AND($D96>=FctrChngDts!$E$2,$D96<=FctrChngDts!$F$2),$D96,FctrChngDts!$E$2))","v":""},{"$f":"IF($K96=\"\",\"\",IF(AND($J96=$K96,$E96>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K96=$J96,$E96,IF(AND($E96>=FctrChngDts!$E$2,$E96<=FctrChngDts!$F$2),$E96,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D96<DATE(YEAR(Account!$J$2),6,1),$D96>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I96<FctrChngDts!$A$2,$J96<FctrChngDts!$A$2),AND($I96>=FctrChngDts!$B$2,$J96>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I96<FctrChngDts!$A$2,$J96>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I96>=FctrChngDts!$A$2,$J96<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I96<FctrChngDts!$B$2,$J96>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K96<FctrChngDts!$A$2,$L96<FctrChngDts!$A$2),AND($K96>=FctrChngDts!$B$2,$L96>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K96<FctrChngDts!$A$2,$L96>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K96>=FctrChngDts!$A$2,$L96<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K96<FctrChngDts!$B$2,$L96>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I96=\"\",$J96=0),0,IF(AND($N96=TRUE,$I96<>0),SUM($J96-$I96+1),IF($O96=TRUE,SUM(FctrChngDts!$A$2-$I96),IF($P96=TRUE,0,IF($Q96=TRUE,SUM($J96-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I96=\"\",$J96=0),0,IF($N96=TRUE,0,IF($O96=TRUE,SUM($J96-FctrChngDts!$A$2+1),IF(AND($P96=TRUE,$I96<>0),SUM($J96-$I96+1),IF($Q96=TRUE,SUM(FctrChngDts!$B$2-$I96),0)))))","v":0},0,{"$f":"IF(OR($K96=\"\",$L96=0),0,IF(AND($R96=TRUE,$K96<>0),SUM($L96-$K96+1),IF($S96=TRUE,SUM(FctrChngDts!$A$2-$K96),IF($T96=TRUE,0,IF($U96=TRUE,SUM($L96-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K96=\"\",$L96=0),0,IF($R96=TRUE,0,IF($S96=TRUE,SUM($L96-FctrChngDts!$A$2+1),IF(AND($T96=TRUE,$K96<>0),SUM($L96-$K96+1),IF($U96=TRUE,SUM(FctrChngDts!$B$2-$K96),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A96,Tenant!$A96:$J595,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR96=FALSE,VLOOKUP($AQ96,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ96,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR96=FALSE,VLOOKUP($AQ96,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ96,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR96=FALSE,VLOOKUP($AQ96,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ96,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR96=FALSE,VLOOKUP($AQ96,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ96,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A96,Tenant!$A96:$J595,6,FALSE)","v":0},{"$f":"VLOOKUP($A96,Tenant!$A96:$J595,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG96=FALSE,0,IF($DQ96=TRUE,SUM($BS96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS96*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DQ96=TRUE,SUM($BT96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT96*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DQ96=TRUE,SUM($BU96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU96*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DQ96=TRUE,SUM($BV96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DQ96=TRUE,SUM($BW96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW96*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DQ96=TRUE,SUM($BX96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX96*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN96=FALSE,0,ROUND(SUM($BY96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP96=FALSE,0,ROUND(SUM($X96*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY96=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X96),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X96)),2)","v":0},0,false,{"$f":"ROUND(IF($CT96=FALSE,0,IF($DU96=TRUE,SUM($BZ96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ96*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT96=FALSE,0,IF($DU96=TRUE,SUM($CA96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA96*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT96=FALSE,0,IF($DU96=TRUE,SUM($CB96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB96*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT96=FALSE,0,IF($DU96=TRUE,SUM($CC96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC96*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT96=FALSE,0,IF($DU96=TRUE,SUM($CD96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD96*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT96=FALSE,0,IF($DU96=TRUE,SUM($CE96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE96*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA96=FALSE,0,ROUND(SUM($CF96*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC96=FALSE,0,ROUND(SUM($AA96*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY96=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA96),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA96)),2)","v":0},0,0,{"$f":"SUM($DG96*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG96*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH96,IF(VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI96,$DG96))","v":0},0,false,0,false,0,{"$f":"IF(AND($X96>0,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ96=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH96:$CM96,$CQ96,$DZ96,$EF96,$EN96:$ES96)-SUM($BY96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH96:$CM96,$CQ96,$DZ96,$EF96,$EH96:$EM96)-SUM($BY96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X96>0,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS96=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH96:$CM96,$CO96,$CQ96,$CU96:$CZ96,$DB96,$DD96,$DZ96,$EB96,$ED96,$EF96,$EN96:$ES96,$FC96,$FE96,$FG96,$FI96,$FQ96:$FV96)/$AD96*$X96)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH96:$CM96,$CO96,$CQ96,$CU96:$CZ96,$DB96,$DD96,$DZ96,$EB96,$ED96,$EF96,$EH96:$EM96,$FC96,$FE96,$FG96,$FI96,$FK96:$FP96)/$AD96*$X96)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA96>0,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU96=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU96:$CZ96,$DD96,$DZ96,$FI96,$FQ96:$FV96)-SUM($CF96*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU96:$CZ96,$DD96,$DZ96,$FI96,$FK96:$FP96)-SUM($CF96*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA96>0,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW96=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH96:$CM96,$CO96,$CQ96,$CU96:$CZ96,$DB96,$DD96,$DZ96,$EB96,$ED96,$EF96,$EN96:$ES96,$FC96,$FE96,$FG96,$FI96,$FQ96:$FV96)/$AD96*$AA96)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH96:$CM96,$CO96,$CQ96,$CU96:$CZ96,$DB96,$DD96,$DZ96,$EB96,$ED96,$EF96,$EH96:$EM96,$FC96,$FE96,$FG96,$FI96,$FK96:$FP96)/$AD96*$AA96)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X96>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E96<>\"D-CARE\",Tenant!$F96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY96=FALSE,0,ROUND(SUM($AE96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X96>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X96>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X96>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA96=FALSE,0,SUM($BY96*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X96>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC96=FALSE,0,SUM($BY96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X96>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE96=TRUE,$X96>0),SUM($BY96*Account!$T$2),0)","v":0},{"$f":"IF(AND($X96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG96=FALSE,0,ROUND(SUM($BS96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG96=FALSE,0,ROUND(SUM($BT96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG96=FALSE,0,ROUND(SUM($BU96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG96=FALSE,0,ROUND(SUM($BV96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG96=FALSE,0,ROUND(SUM($BW96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG96=FALSE,0,ROUND(SUM($BX96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H96/$AD96*$X96),2),0)","v":0},{"$f":"ROUND(SUM($EU96*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET96=FALSE,$EV96,ROUND(MAX(0,SUM(SUM($EN96:$ES96)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY96=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I96","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ96*Account!$AA$2),SUM($EZ96*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA96>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E96<>\"D-CARE\",Tenant!$F96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB96=FALSE,0,ROUND(SUM($AF96*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA96>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA96>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA96>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD96=FALSE,0,SUM($CF96*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA96>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF96=FALSE,0,SUM($CF96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA96>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH96=TRUE,$AA96>0),SUM($CF96*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ96=FALSE,0,ROUND(SUM($BZ96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ96=FALSE,0,ROUND(SUM($CA96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ96=FALSE,0,ROUND(SUM($CB96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ96=FALSE,0,ROUND(SUM($CC96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ96=FALSE,0,ROUND(SUM($CD96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ96=FALSE,0,ROUND(SUM($CE96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H96/$AD96*$AA96),2),0)","v":0},{"$f":"ROUND(SUM($FX96*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW96=FALSE,$FY96,ROUND(MAX(0,SUM(SUM($FQ96:$FV96)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB96=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I96","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC96*Account!$AA$2),SUM($GC96*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D96<=FctrChngDts!$B$14,$E96>FctrChngDts!$B$14),AND($D96<=FctrChngDts!$C$14,$E96>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE96=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH96:$GJ96))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO96,$DB96,$GH96:$GJ96))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG96,$GK96,$GN96,$DR96,$DT96,$DV96,$DX96),IF(Account!$Q$2=TRUE,SUM($GG96,$GL96,$GN96,$DR96,$DT96,$DV96,$DX96),SUM($GG96,$GK96,$GL96,$GM96,$GN96,$DR96,$DT96,$DV96,$DX96)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D96,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A96,Tenant!$A:$J,8,FALSE)=TRUE,$GO96<0),0,SUM(SUM(SUM($GO96/$AD96*$GP96)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A96,Tenant!$A:$J,8,FALSE)=TRUE,$GO96<0),0,SUM(SUM(SUM($GO96/$AD96*$GQ96)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG96,$CO96,$DB96,$GM96)/$AD96)*$X96*FctrChngDts!$B$15),SUM(SUM(SUM($DG96,$CO96,$DB96,$GH96:$GJ96)/$AD96)*$X96*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG96,$CO96,$DB96,$GM96)/$AD96)*$AA96*FctrChngDts!$B$15),SUM(SUM(SUM($DG96,$CO96,$DB96,$GH96:$GJ96)/$AD96)*$AA96*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E96),$AD96,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D96,FctrChngDts!$C$17<=$E96),_xlfn.DAYS($D96,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E96),$AD96,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D96,FctrChngDts!$C$19<=$E96),_xlfn.DAYS($D96,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY96*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY96*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ96*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ96*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D96,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A96,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF96*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A96,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG96*Account!$AA$2)),2)","v":0}]
[96,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G97),0,IF($F97<=$G97,SUM($G97-$F97),IF($F97>$G97,SUM((Account!$L$2-$F97)+$G97+1))))","v":0},{"$f":"IF(AND($D97>=FctrChngDts!$C$2,$D97<=FctrChngDts!$D$2),$D97,\"\")","v":""},{"$f":"IF($I97=\"\",\"\",IF($E97<=FctrChngDts!$D$2,$E97,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D97<FctrChngDts!$E$2,$E97<FctrChngDts!$E$2),AND($D97>=FctrChngDts!$F$2,$E97>=FctrChngDts!$F$2)),\"\",IF(AND($D97>=FctrChngDts!$E$2,$D97<=FctrChngDts!$F$2),$D97,FctrChngDts!$E$2))","v":""},{"$f":"IF($K97=\"\",\"\",IF(AND($J97=$K97,$E97>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K97=$J97,$E97,IF(AND($E97>=FctrChngDts!$E$2,$E97<=FctrChngDts!$F$2),$E97,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D97<DATE(YEAR(Account!$J$2),6,1),$D97>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I97<FctrChngDts!$A$2,$J97<FctrChngDts!$A$2),AND($I97>=FctrChngDts!$B$2,$J97>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I97<FctrChngDts!$A$2,$J97>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I97>=FctrChngDts!$A$2,$J97<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I97<FctrChngDts!$B$2,$J97>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K97<FctrChngDts!$A$2,$L97<FctrChngDts!$A$2),AND($K97>=FctrChngDts!$B$2,$L97>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K97<FctrChngDts!$A$2,$L97>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K97>=FctrChngDts!$A$2,$L97<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K97<FctrChngDts!$B$2,$L97>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I97=\"\",$J97=0),0,IF(AND($N97=TRUE,$I97<>0),SUM($J97-$I97+1),IF($O97=TRUE,SUM(FctrChngDts!$A$2-$I97),IF($P97=TRUE,0,IF($Q97=TRUE,SUM($J97-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I97=\"\",$J97=0),0,IF($N97=TRUE,0,IF($O97=TRUE,SUM($J97-FctrChngDts!$A$2+1),IF(AND($P97=TRUE,$I97<>0),SUM($J97-$I97+1),IF($Q97=TRUE,SUM(FctrChngDts!$B$2-$I97),0)))))","v":0},0,{"$f":"IF(OR($K97=\"\",$L97=0),0,IF(AND($R97=TRUE,$K97<>0),SUM($L97-$K97+1),IF($S97=TRUE,SUM(FctrChngDts!$A$2-$K97),IF($T97=TRUE,0,IF($U97=TRUE,SUM($L97-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K97=\"\",$L97=0),0,IF($R97=TRUE,0,IF($S97=TRUE,SUM($L97-FctrChngDts!$A$2+1),IF(AND($T97=TRUE,$K97<>0),SUM($L97-$K97+1),IF($U97=TRUE,SUM(FctrChngDts!$B$2-$K97),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A97,Tenant!$A97:$J596,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR97=FALSE,VLOOKUP($AQ97,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ97,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR97=FALSE,VLOOKUP($AQ97,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ97,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR97=FALSE,VLOOKUP($AQ97,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ97,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR97=FALSE,VLOOKUP($AQ97,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ97,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A97,Tenant!$A97:$J596,6,FALSE)","v":0},{"$f":"VLOOKUP($A97,Tenant!$A97:$J596,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG97=FALSE,0,IF($DQ97=TRUE,SUM($BS97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS97*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DQ97=TRUE,SUM($BT97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT97*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DQ97=TRUE,SUM($BU97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU97*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DQ97=TRUE,SUM($BV97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DQ97=TRUE,SUM($BW97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW97*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DQ97=TRUE,SUM($BX97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX97*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN97=FALSE,0,ROUND(SUM($BY97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP97=FALSE,0,ROUND(SUM($X97*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY97=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X97),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X97)),2)","v":0},0,false,{"$f":"ROUND(IF($CT97=FALSE,0,IF($DU97=TRUE,SUM($BZ97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ97*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT97=FALSE,0,IF($DU97=TRUE,SUM($CA97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA97*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT97=FALSE,0,IF($DU97=TRUE,SUM($CB97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB97*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT97=FALSE,0,IF($DU97=TRUE,SUM($CC97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC97*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT97=FALSE,0,IF($DU97=TRUE,SUM($CD97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD97*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT97=FALSE,0,IF($DU97=TRUE,SUM($CE97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE97*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA97=FALSE,0,ROUND(SUM($CF97*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC97=FALSE,0,ROUND(SUM($AA97*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY97=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA97),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA97)),2)","v":0},0,0,{"$f":"SUM($DG97*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG97*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH97,IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI97,$DG97))","v":0},0,false,0,false,0,{"$f":"IF(AND($X97>0,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ97=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH97:$CM97,$CQ97,$DZ97,$EF97,$EN97:$ES97)-SUM($BY97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH97:$CM97,$CQ97,$DZ97,$EF97,$EH97:$EM97)-SUM($BY97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X97>0,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS97=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH97:$CM97,$CO97,$CQ97,$CU97:$CZ97,$DB97,$DD97,$DZ97,$EB97,$ED97,$EF97,$EN97:$ES97,$FC97,$FE97,$FG97,$FI97,$FQ97:$FV97)/$AD97*$X97)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH97:$CM97,$CO97,$CQ97,$CU97:$CZ97,$DB97,$DD97,$DZ97,$EB97,$ED97,$EF97,$EH97:$EM97,$FC97,$FE97,$FG97,$FI97,$FK97:$FP97)/$AD97*$X97)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA97>0,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU97=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU97:$CZ97,$DD97,$DZ97,$FI97,$FQ97:$FV97)-SUM($CF97*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU97:$CZ97,$DD97,$DZ97,$FI97,$FK97:$FP97)-SUM($CF97*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA97>0,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW97=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH97:$CM97,$CO97,$CQ97,$CU97:$CZ97,$DB97,$DD97,$DZ97,$EB97,$ED97,$EF97,$EN97:$ES97,$FC97,$FE97,$FG97,$FI97,$FQ97:$FV97)/$AD97*$AA97)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH97:$CM97,$CO97,$CQ97,$CU97:$CZ97,$DB97,$DD97,$DZ97,$EB97,$ED97,$EF97,$EH97:$EM97,$FC97,$FE97,$FG97,$FI97,$FK97:$FP97)/$AD97*$AA97)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E97<>\"D-CARE\",Tenant!$F97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY97=FALSE,0,ROUND(SUM($AE97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA97=FALSE,0,SUM($BY97*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X97>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC97=FALSE,0,SUM($BY97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X97>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE97=TRUE,$X97>0),SUM($BY97*Account!$T$2),0)","v":0},{"$f":"IF(AND($X97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG97=FALSE,0,ROUND(SUM($BS97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG97=FALSE,0,ROUND(SUM($BT97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG97=FALSE,0,ROUND(SUM($BU97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG97=FALSE,0,ROUND(SUM($BV97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG97=FALSE,0,ROUND(SUM($BW97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG97=FALSE,0,ROUND(SUM($BX97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H97/$AD97*$X97),2),0)","v":0},{"$f":"ROUND(SUM($EU97*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET97=FALSE,$EV97,ROUND(MAX(0,SUM(SUM($EN97:$ES97)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY97=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I97","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ97*Account!$AA$2),SUM($EZ97*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E97<>\"D-CARE\",Tenant!$F97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB97=FALSE,0,ROUND(SUM($AF97*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD97=FALSE,0,SUM($CF97*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA97>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF97=FALSE,0,SUM($CF97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA97>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH97=TRUE,$AA97>0),SUM($CF97*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ97=FALSE,0,ROUND(SUM($BZ97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ97=FALSE,0,ROUND(SUM($CA97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ97=FALSE,0,ROUND(SUM($CB97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ97=FALSE,0,ROUND(SUM($CC97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ97=FALSE,0,ROUND(SUM($CD97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ97=FALSE,0,ROUND(SUM($CE97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H97/$AD97*$AA97),2),0)","v":0},{"$f":"ROUND(SUM($FX97*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW97=FALSE,$FY97,ROUND(MAX(0,SUM(SUM($FQ97:$FV97)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB97=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I97","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC97*Account!$AA$2),SUM($GC97*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D97<=FctrChngDts!$B$14,$E97>FctrChngDts!$B$14),AND($D97<=FctrChngDts!$C$14,$E97>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE97=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH97:$GJ97))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO97,$DB97,$GH97:$GJ97))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG97,$GK97,$GN97,$DR97,$DT97,$DV97,$DX97),IF(Account!$Q$2=TRUE,SUM($GG97,$GL97,$GN97,$DR97,$DT97,$DV97,$DX97),SUM($GG97,$GK97,$GL97,$GM97,$GN97,$DR97,$DT97,$DV97,$DX97)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D97,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,8,FALSE)=TRUE,$GO97<0),0,SUM(SUM(SUM($GO97/$AD97*$GP97)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,8,FALSE)=TRUE,$GO97<0),0,SUM(SUM(SUM($GO97/$AD97*$GQ97)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG97,$CO97,$DB97,$GM97)/$AD97)*$X97*FctrChngDts!$B$15),SUM(SUM(SUM($DG97,$CO97,$DB97,$GH97:$GJ97)/$AD97)*$X97*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG97,$CO97,$DB97,$GM97)/$AD97)*$AA97*FctrChngDts!$B$15),SUM(SUM(SUM($DG97,$CO97,$DB97,$GH97:$GJ97)/$AD97)*$AA97*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E97),$AD97,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D97,FctrChngDts!$C$17<=$E97),_xlfn.DAYS($D97,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E97),$AD97,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D97,FctrChngDts!$C$19<=$E97),_xlfn.DAYS($D97,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY97*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY97*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ97*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ97*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D97,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF97*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG97*Account!$AA$2)),2)","v":0}]
[97,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G98),0,IF($F98<=$G98,SUM($G98-$F98),IF($F98>$G98,SUM((Account!$L$2-$F98)+$G98+1))))","v":0},{"$f":"IF(AND($D98>=FctrChngDts!$C$2,$D98<=FctrChngDts!$D$2),$D98,\"\")","v":""},{"$f":"IF($I98=\"\",\"\",IF($E98<=FctrChngDts!$D$2,$E98,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D98<FctrChngDts!$E$2,$E98<FctrChngDts!$E$2),AND($D98>=FctrChngDts!$F$2,$E98>=FctrChngDts!$F$2)),\"\",IF(AND($D98>=FctrChngDts!$E$2,$D98<=FctrChngDts!$F$2),$D98,FctrChngDts!$E$2))","v":""},{"$f":"IF($K98=\"\",\"\",IF(AND($J98=$K98,$E98>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K98=$J98,$E98,IF(AND($E98>=FctrChngDts!$E$2,$E98<=FctrChngDts!$F$2),$E98,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D98<DATE(YEAR(Account!$J$2),6,1),$D98>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I98<FctrChngDts!$A$2,$J98<FctrChngDts!$A$2),AND($I98>=FctrChngDts!$B$2,$J98>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I98<FctrChngDts!$A$2,$J98>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I98>=FctrChngDts!$A$2,$J98<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I98<FctrChngDts!$B$2,$J98>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K98<FctrChngDts!$A$2,$L98<FctrChngDts!$A$2),AND($K98>=FctrChngDts!$B$2,$L98>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K98<FctrChngDts!$A$2,$L98>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K98>=FctrChngDts!$A$2,$L98<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K98<FctrChngDts!$B$2,$L98>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I98=\"\",$J98=0),0,IF(AND($N98=TRUE,$I98<>0),SUM($J98-$I98+1),IF($O98=TRUE,SUM(FctrChngDts!$A$2-$I98),IF($P98=TRUE,0,IF($Q98=TRUE,SUM($J98-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I98=\"\",$J98=0),0,IF($N98=TRUE,0,IF($O98=TRUE,SUM($J98-FctrChngDts!$A$2+1),IF(AND($P98=TRUE,$I98<>0),SUM($J98-$I98+1),IF($Q98=TRUE,SUM(FctrChngDts!$B$2-$I98),0)))))","v":0},0,{"$f":"IF(OR($K98=\"\",$L98=0),0,IF(AND($R98=TRUE,$K98<>0),SUM($L98-$K98+1),IF($S98=TRUE,SUM(FctrChngDts!$A$2-$K98),IF($T98=TRUE,0,IF($U98=TRUE,SUM($L98-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K98=\"\",$L98=0),0,IF($R98=TRUE,0,IF($S98=TRUE,SUM($L98-FctrChngDts!$A$2+1),IF(AND($T98=TRUE,$K98<>0),SUM($L98-$K98+1),IF($U98=TRUE,SUM(FctrChngDts!$B$2-$K98),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A98,Tenant!$A98:$J597,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR98=FALSE,VLOOKUP($AQ98,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ98,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR98=FALSE,VLOOKUP($AQ98,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ98,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR98=FALSE,VLOOKUP($AQ98,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ98,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR98=FALSE,VLOOKUP($AQ98,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ98,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A98,Tenant!$A98:$J597,6,FALSE)","v":0},{"$f":"VLOOKUP($A98,Tenant!$A98:$J597,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG98=FALSE,0,IF($DQ98=TRUE,SUM($BS98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS98*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DQ98=TRUE,SUM($BT98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT98*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DQ98=TRUE,SUM($BU98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU98*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DQ98=TRUE,SUM($BV98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DQ98=TRUE,SUM($BW98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW98*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DQ98=TRUE,SUM($BX98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX98*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN98=FALSE,0,ROUND(SUM($BY98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP98=FALSE,0,ROUND(SUM($X98*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY98=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X98),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X98)),2)","v":0},0,false,{"$f":"ROUND(IF($CT98=FALSE,0,IF($DU98=TRUE,SUM($BZ98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ98*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT98=FALSE,0,IF($DU98=TRUE,SUM($CA98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA98*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT98=FALSE,0,IF($DU98=TRUE,SUM($CB98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB98*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT98=FALSE,0,IF($DU98=TRUE,SUM($CC98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC98*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT98=FALSE,0,IF($DU98=TRUE,SUM($CD98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD98*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT98=FALSE,0,IF($DU98=TRUE,SUM($CE98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE98*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA98=FALSE,0,ROUND(SUM($CF98*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC98=FALSE,0,ROUND(SUM($AA98*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY98=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA98),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA98)),2)","v":0},0,0,{"$f":"SUM($DG98*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG98*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH98,IF(VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI98,$DG98))","v":0},0,false,0,false,0,{"$f":"IF(AND($X98>0,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ98=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH98:$CM98,$CQ98,$DZ98,$EF98,$EN98:$ES98)-SUM($BY98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH98:$CM98,$CQ98,$DZ98,$EF98,$EH98:$EM98)-SUM($BY98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X98>0,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS98=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH98:$CM98,$CO98,$CQ98,$CU98:$CZ98,$DB98,$DD98,$DZ98,$EB98,$ED98,$EF98,$EN98:$ES98,$FC98,$FE98,$FG98,$FI98,$FQ98:$FV98)/$AD98*$X98)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH98:$CM98,$CO98,$CQ98,$CU98:$CZ98,$DB98,$DD98,$DZ98,$EB98,$ED98,$EF98,$EH98:$EM98,$FC98,$FE98,$FG98,$FI98,$FK98:$FP98)/$AD98*$X98)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA98>0,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU98=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU98:$CZ98,$DD98,$DZ98,$FI98,$FQ98:$FV98)-SUM($CF98*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU98:$CZ98,$DD98,$DZ98,$FI98,$FK98:$FP98)-SUM($CF98*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA98>0,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW98=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH98:$CM98,$CO98,$CQ98,$CU98:$CZ98,$DB98,$DD98,$DZ98,$EB98,$ED98,$EF98,$EN98:$ES98,$FC98,$FE98,$FG98,$FI98,$FQ98:$FV98)/$AD98*$AA98)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH98:$CM98,$CO98,$CQ98,$CU98:$CZ98,$DB98,$DD98,$DZ98,$EB98,$ED98,$EF98,$EH98:$EM98,$FC98,$FE98,$FG98,$FI98,$FK98:$FP98)/$AD98*$AA98)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X98>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E98<>\"D-CARE\",Tenant!$F98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY98=FALSE,0,ROUND(SUM($AE98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X98>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X98>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X98>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA98=FALSE,0,SUM($BY98*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X98>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC98=FALSE,0,SUM($BY98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X98>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE98=TRUE,$X98>0),SUM($BY98*Account!$T$2),0)","v":0},{"$f":"IF(AND($X98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG98=FALSE,0,ROUND(SUM($BS98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG98=FALSE,0,ROUND(SUM($BT98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG98=FALSE,0,ROUND(SUM($BU98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG98=FALSE,0,ROUND(SUM($BV98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG98=FALSE,0,ROUND(SUM($BW98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG98=FALSE,0,ROUND(SUM($BX98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H98/$AD98*$X98),2),0)","v":0},{"$f":"ROUND(SUM($EU98*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET98=FALSE,$EV98,ROUND(MAX(0,SUM(SUM($EN98:$ES98)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY98=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I98","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ98*Account!$AA$2),SUM($EZ98*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA98>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E98<>\"D-CARE\",Tenant!$F98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB98=FALSE,0,ROUND(SUM($AF98*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA98>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA98>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA98>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD98=FALSE,0,SUM($CF98*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA98>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF98=FALSE,0,SUM($CF98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA98>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH98=TRUE,$AA98>0),SUM($CF98*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ98=FALSE,0,ROUND(SUM($BZ98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ98=FALSE,0,ROUND(SUM($CA98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ98=FALSE,0,ROUND(SUM($CB98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ98=FALSE,0,ROUND(SUM($CC98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ98=FALSE,0,ROUND(SUM($CD98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ98=FALSE,0,ROUND(SUM($CE98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H98/$AD98*$AA98),2),0)","v":0},{"$f":"ROUND(SUM($FX98*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW98=FALSE,$FY98,ROUND(MAX(0,SUM(SUM($FQ98:$FV98)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB98=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I98","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC98*Account!$AA$2),SUM($GC98*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D98<=FctrChngDts!$B$14,$E98>FctrChngDts!$B$14),AND($D98<=FctrChngDts!$C$14,$E98>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE98=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH98:$GJ98))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO98,$DB98,$GH98:$GJ98))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG98,$GK98,$GN98,$DR98,$DT98,$DV98,$DX98),IF(Account!$Q$2=TRUE,SUM($GG98,$GL98,$GN98,$DR98,$DT98,$DV98,$DX98),SUM($GG98,$GK98,$GL98,$GM98,$GN98,$DR98,$DT98,$DV98,$DX98)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D98,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A98,Tenant!$A:$J,8,FALSE)=TRUE,$GO98<0),0,SUM(SUM(SUM($GO98/$AD98*$GP98)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A98,Tenant!$A:$J,8,FALSE)=TRUE,$GO98<0),0,SUM(SUM(SUM($GO98/$AD98*$GQ98)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG98,$CO98,$DB98,$GM98)/$AD98)*$X98*FctrChngDts!$B$15),SUM(SUM(SUM($DG98,$CO98,$DB98,$GH98:$GJ98)/$AD98)*$X98*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG98,$CO98,$DB98,$GM98)/$AD98)*$AA98*FctrChngDts!$B$15),SUM(SUM(SUM($DG98,$CO98,$DB98,$GH98:$GJ98)/$AD98)*$AA98*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E98),$AD98,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D98,FctrChngDts!$C$17<=$E98),_xlfn.DAYS($D98,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E98),$AD98,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D98,FctrChngDts!$C$19<=$E98),_xlfn.DAYS($D98,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY98*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY98*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ98*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ98*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D98,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A98,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF98*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A98,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG98*Account!$AA$2)),2)","v":0}]
[98,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G99),0,IF($F99<=$G99,SUM($G99-$F99),IF($F99>$G99,SUM((Account!$L$2-$F99)+$G99+1))))","v":0},{"$f":"IF(AND($D99>=FctrChngDts!$C$2,$D99<=FctrChngDts!$D$2),$D99,\"\")","v":""},{"$f":"IF($I99=\"\",\"\",IF($E99<=FctrChngDts!$D$2,$E99,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D99<FctrChngDts!$E$2,$E99<FctrChngDts!$E$2),AND($D99>=FctrChngDts!$F$2,$E99>=FctrChngDts!$F$2)),\"\",IF(AND($D99>=FctrChngDts!$E$2,$D99<=FctrChngDts!$F$2),$D99,FctrChngDts!$E$2))","v":""},{"$f":"IF($K99=\"\",\"\",IF(AND($J99=$K99,$E99>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K99=$J99,$E99,IF(AND($E99>=FctrChngDts!$E$2,$E99<=FctrChngDts!$F$2),$E99,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D99<DATE(YEAR(Account!$J$2),6,1),$D99>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I99<FctrChngDts!$A$2,$J99<FctrChngDts!$A$2),AND($I99>=FctrChngDts!$B$2,$J99>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I99<FctrChngDts!$A$2,$J99>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I99>=FctrChngDts!$A$2,$J99<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I99<FctrChngDts!$B$2,$J99>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K99<FctrChngDts!$A$2,$L99<FctrChngDts!$A$2),AND($K99>=FctrChngDts!$B$2,$L99>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K99<FctrChngDts!$A$2,$L99>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K99>=FctrChngDts!$A$2,$L99<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K99<FctrChngDts!$B$2,$L99>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I99=\"\",$J99=0),0,IF(AND($N99=TRUE,$I99<>0),SUM($J99-$I99+1),IF($O99=TRUE,SUM(FctrChngDts!$A$2-$I99),IF($P99=TRUE,0,IF($Q99=TRUE,SUM($J99-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I99=\"\",$J99=0),0,IF($N99=TRUE,0,IF($O99=TRUE,SUM($J99-FctrChngDts!$A$2+1),IF(AND($P99=TRUE,$I99<>0),SUM($J99-$I99+1),IF($Q99=TRUE,SUM(FctrChngDts!$B$2-$I99),0)))))","v":0},0,{"$f":"IF(OR($K99=\"\",$L99=0),0,IF(AND($R99=TRUE,$K99<>0),SUM($L99-$K99+1),IF($S99=TRUE,SUM(FctrChngDts!$A$2-$K99),IF($T99=TRUE,0,IF($U99=TRUE,SUM($L99-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K99=\"\",$L99=0),0,IF($R99=TRUE,0,IF($S99=TRUE,SUM($L99-FctrChngDts!$A$2+1),IF(AND($T99=TRUE,$K99<>0),SUM($L99-$K99+1),IF($U99=TRUE,SUM(FctrChngDts!$B$2-$K99),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A99,Tenant!$A99:$J598,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR99=FALSE,VLOOKUP($AQ99,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ99,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR99=FALSE,VLOOKUP($AQ99,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ99,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR99=FALSE,VLOOKUP($AQ99,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ99,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR99=FALSE,VLOOKUP($AQ99,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ99,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A99,Tenant!$A99:$J598,6,FALSE)","v":0},{"$f":"VLOOKUP($A99,Tenant!$A99:$J598,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG99=FALSE,0,IF($DQ99=TRUE,SUM($BS99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS99*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DQ99=TRUE,SUM($BT99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT99*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DQ99=TRUE,SUM($BU99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU99*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DQ99=TRUE,SUM($BV99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DQ99=TRUE,SUM($BW99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW99*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DQ99=TRUE,SUM($BX99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX99*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN99=FALSE,0,ROUND(SUM($BY99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP99=FALSE,0,ROUND(SUM($X99*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY99=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X99),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X99)),2)","v":0},0,false,{"$f":"ROUND(IF($CT99=FALSE,0,IF($DU99=TRUE,SUM($BZ99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ99*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT99=FALSE,0,IF($DU99=TRUE,SUM($CA99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA99*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT99=FALSE,0,IF($DU99=TRUE,SUM($CB99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB99*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT99=FALSE,0,IF($DU99=TRUE,SUM($CC99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC99*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT99=FALSE,0,IF($DU99=TRUE,SUM($CD99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD99*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT99=FALSE,0,IF($DU99=TRUE,SUM($CE99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE99*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA99=FALSE,0,ROUND(SUM($CF99*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC99=FALSE,0,ROUND(SUM($AA99*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY99=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA99),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA99)),2)","v":0},0,0,{"$f":"SUM($DG99*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG99*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH99,IF(VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI99,$DG99))","v":0},0,false,0,false,0,{"$f":"IF(AND($X99>0,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ99=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH99:$CM99,$CQ99,$DZ99,$EF99,$EN99:$ES99)-SUM($BY99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH99:$CM99,$CQ99,$DZ99,$EF99,$EH99:$EM99)-SUM($BY99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X99>0,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS99=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH99:$CM99,$CO99,$CQ99,$CU99:$CZ99,$DB99,$DD99,$DZ99,$EB99,$ED99,$EF99,$EN99:$ES99,$FC99,$FE99,$FG99,$FI99,$FQ99:$FV99)/$AD99*$X99)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH99:$CM99,$CO99,$CQ99,$CU99:$CZ99,$DB99,$DD99,$DZ99,$EB99,$ED99,$EF99,$EH99:$EM99,$FC99,$FE99,$FG99,$FI99,$FK99:$FP99)/$AD99*$X99)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA99>0,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU99=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU99:$CZ99,$DD99,$DZ99,$FI99,$FQ99:$FV99)-SUM($CF99*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU99:$CZ99,$DD99,$DZ99,$FI99,$FK99:$FP99)-SUM($CF99*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA99>0,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW99=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH99:$CM99,$CO99,$CQ99,$CU99:$CZ99,$DB99,$DD99,$DZ99,$EB99,$ED99,$EF99,$EN99:$ES99,$FC99,$FE99,$FG99,$FI99,$FQ99:$FV99)/$AD99*$AA99)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH99:$CM99,$CO99,$CQ99,$CU99:$CZ99,$DB99,$DD99,$DZ99,$EB99,$ED99,$EF99,$EH99:$EM99,$FC99,$FE99,$FG99,$FI99,$FK99:$FP99)/$AD99*$AA99)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X99>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E99<>\"D-CARE\",Tenant!$F99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY99=FALSE,0,ROUND(SUM($AE99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X99>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X99>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X99>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA99=FALSE,0,SUM($BY99*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X99>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC99=FALSE,0,SUM($BY99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X99>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE99=TRUE,$X99>0),SUM($BY99*Account!$T$2),0)","v":0},{"$f":"IF(AND($X99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG99=FALSE,0,ROUND(SUM($BS99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG99=FALSE,0,ROUND(SUM($BT99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG99=FALSE,0,ROUND(SUM($BU99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG99=FALSE,0,ROUND(SUM($BV99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG99=FALSE,0,ROUND(SUM($BW99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG99=FALSE,0,ROUND(SUM($BX99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H99/$AD99*$X99),2),0)","v":0},{"$f":"ROUND(SUM($EU99*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET99=FALSE,$EV99,ROUND(MAX(0,SUM(SUM($EN99:$ES99)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY99=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I99","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ99*Account!$AA$2),SUM($EZ99*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA99>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E99<>\"D-CARE\",Tenant!$F99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB99=FALSE,0,ROUND(SUM($AF99*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA99>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA99>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA99>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD99=FALSE,0,SUM($CF99*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA99>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF99=FALSE,0,SUM($CF99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA99>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH99=TRUE,$AA99>0),SUM($CF99*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ99=FALSE,0,ROUND(SUM($BZ99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ99=FALSE,0,ROUND(SUM($CA99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ99=FALSE,0,ROUND(SUM($CB99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ99=FALSE,0,ROUND(SUM($CC99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ99=FALSE,0,ROUND(SUM($CD99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ99=FALSE,0,ROUND(SUM($CE99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H99/$AD99*$AA99),2),0)","v":0},{"$f":"ROUND(SUM($FX99*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW99=FALSE,$FY99,ROUND(MAX(0,SUM(SUM($FQ99:$FV99)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB99=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I99","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC99*Account!$AA$2),SUM($GC99*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D99<=FctrChngDts!$B$14,$E99>FctrChngDts!$B$14),AND($D99<=FctrChngDts!$C$14,$E99>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE99=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH99:$GJ99))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO99,$DB99,$GH99:$GJ99))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG99,$GK99,$GN99,$DR99,$DT99,$DV99,$DX99),IF(Account!$Q$2=TRUE,SUM($GG99,$GL99,$GN99,$DR99,$DT99,$DV99,$DX99),SUM($GG99,$GK99,$GL99,$GM99,$GN99,$DR99,$DT99,$DV99,$DX99)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D99,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A99,Tenant!$A:$J,8,FALSE)=TRUE,$GO99<0),0,SUM(SUM(SUM($GO99/$AD99*$GP99)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A99,Tenant!$A:$J,8,FALSE)=TRUE,$GO99<0),0,SUM(SUM(SUM($GO99/$AD99*$GQ99)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG99,$CO99,$DB99,$GM99)/$AD99)*$X99*FctrChngDts!$B$15),SUM(SUM(SUM($DG99,$CO99,$DB99,$GH99:$GJ99)/$AD99)*$X99*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG99,$CO99,$DB99,$GM99)/$AD99)*$AA99*FctrChngDts!$B$15),SUM(SUM(SUM($DG99,$CO99,$DB99,$GH99:$GJ99)/$AD99)*$AA99*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E99),$AD99,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D99,FctrChngDts!$C$17<=$E99),_xlfn.DAYS($D99,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E99),$AD99,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D99,FctrChngDts!$C$19<=$E99),_xlfn.DAYS($D99,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY99*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY99*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ99*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ99*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D99,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A99,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF99*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A99,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG99*Account!$AA$2)),2)","v":0}]
[99,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G100),0,IF($F100<=$G100,SUM($G100-$F100),IF($F100>$G100,SUM((Account!$L$2-$F100)+$G100+1))))","v":0},{"$f":"IF(AND($D100>=FctrChngDts!$C$2,$D100<=FctrChngDts!$D$2),$D100,\"\")","v":""},{"$f":"IF($I100=\"\",\"\",IF($E100<=FctrChngDts!$D$2,$E100,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D100<FctrChngDts!$E$2,$E100<FctrChngDts!$E$2),AND($D100>=FctrChngDts!$F$2,$E100>=FctrChngDts!$F$2)),\"\",IF(AND($D100>=FctrChngDts!$E$2,$D100<=FctrChngDts!$F$2),$D100,FctrChngDts!$E$2))","v":""},{"$f":"IF($K100=\"\",\"\",IF(AND($J100=$K100,$E100>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K100=$J100,$E100,IF(AND($E100>=FctrChngDts!$E$2,$E100<=FctrChngDts!$F$2),$E100,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D100<DATE(YEAR(Account!$J$2),6,1),$D100>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I100<FctrChngDts!$A$2,$J100<FctrChngDts!$A$2),AND($I100>=FctrChngDts!$B$2,$J100>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I100<FctrChngDts!$A$2,$J100>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I100>=FctrChngDts!$A$2,$J100<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I100<FctrChngDts!$B$2,$J100>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K100<FctrChngDts!$A$2,$L100<FctrChngDts!$A$2),AND($K100>=FctrChngDts!$B$2,$L100>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K100<FctrChngDts!$A$2,$L100>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K100>=FctrChngDts!$A$2,$L100<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K100<FctrChngDts!$B$2,$L100>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I100=\"\",$J100=0),0,IF(AND($N100=TRUE,$I100<>0),SUM($J100-$I100+1),IF($O100=TRUE,SUM(FctrChngDts!$A$2-$I100),IF($P100=TRUE,0,IF($Q100=TRUE,SUM($J100-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I100=\"\",$J100=0),0,IF($N100=TRUE,0,IF($O100=TRUE,SUM($J100-FctrChngDts!$A$2+1),IF(AND($P100=TRUE,$I100<>0),SUM($J100-$I100+1),IF($Q100=TRUE,SUM(FctrChngDts!$B$2-$I100),0)))))","v":0},0,{"$f":"IF(OR($K100=\"\",$L100=0),0,IF(AND($R100=TRUE,$K100<>0),SUM($L100-$K100+1),IF($S100=TRUE,SUM(FctrChngDts!$A$2-$K100),IF($T100=TRUE,0,IF($U100=TRUE,SUM($L100-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K100=\"\",$L100=0),0,IF($R100=TRUE,0,IF($S100=TRUE,SUM($L100-FctrChngDts!$A$2+1),IF(AND($T100=TRUE,$K100<>0),SUM($L100-$K100+1),IF($U100=TRUE,SUM(FctrChngDts!$B$2-$K100),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A100,Tenant!$A100:$J599,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR100=FALSE,VLOOKUP($AQ100,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ100,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR100=FALSE,VLOOKUP($AQ100,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ100,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR100=FALSE,VLOOKUP($AQ100,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ100,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR100=FALSE,VLOOKUP($AQ100,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ100,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A100,Tenant!$A100:$J599,6,FALSE)","v":0},{"$f":"VLOOKUP($A100,Tenant!$A100:$J599,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG100=FALSE,0,IF($DQ100=TRUE,SUM($BS100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS100*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DQ100=TRUE,SUM($BT100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT100*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DQ100=TRUE,SUM($BU100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU100*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DQ100=TRUE,SUM($BV100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DQ100=TRUE,SUM($BW100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW100*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DQ100=TRUE,SUM($BX100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX100*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN100=FALSE,0,ROUND(SUM($BY100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP100=FALSE,0,ROUND(SUM($X100*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY100=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X100),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X100)),2)","v":0},0,false,{"$f":"ROUND(IF($CT100=FALSE,0,IF($DU100=TRUE,SUM($BZ100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ100*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT100=FALSE,0,IF($DU100=TRUE,SUM($CA100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA100*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT100=FALSE,0,IF($DU100=TRUE,SUM($CB100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB100*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT100=FALSE,0,IF($DU100=TRUE,SUM($CC100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC100*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT100=FALSE,0,IF($DU100=TRUE,SUM($CD100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD100*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT100=FALSE,0,IF($DU100=TRUE,SUM($CE100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE100*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA100=FALSE,0,ROUND(SUM($CF100*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC100=FALSE,0,ROUND(SUM($AA100*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY100=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA100),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA100)),2)","v":0},0,0,{"$f":"SUM($DG100*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG100*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH100,IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI100,$DG100))","v":0},0,false,0,false,0,{"$f":"IF(AND($X100>0,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ100=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH100:$CM100,$CQ100,$DZ100,$EF100,$EN100:$ES100)-SUM($BY100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH100:$CM100,$CQ100,$DZ100,$EF100,$EH100:$EM100)-SUM($BY100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X100>0,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS100=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH100:$CM100,$CO100,$CQ100,$CU100:$CZ100,$DB100,$DD100,$DZ100,$EB100,$ED100,$EF100,$EN100:$ES100,$FC100,$FE100,$FG100,$FI100,$FQ100:$FV100)/$AD100*$X100)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH100:$CM100,$CO100,$CQ100,$CU100:$CZ100,$DB100,$DD100,$DZ100,$EB100,$ED100,$EF100,$EH100:$EM100,$FC100,$FE100,$FG100,$FI100,$FK100:$FP100)/$AD100*$X100)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA100>0,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU100=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU100:$CZ100,$DD100,$DZ100,$FI100,$FQ100:$FV100)-SUM($CF100*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU100:$CZ100,$DD100,$DZ100,$FI100,$FK100:$FP100)-SUM($CF100*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA100>0,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW100=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH100:$CM100,$CO100,$CQ100,$CU100:$CZ100,$DB100,$DD100,$DZ100,$EB100,$ED100,$EF100,$EN100:$ES100,$FC100,$FE100,$FG100,$FI100,$FQ100:$FV100)/$AD100*$AA100)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH100:$CM100,$CO100,$CQ100,$CU100:$CZ100,$DB100,$DD100,$DZ100,$EB100,$ED100,$EF100,$EH100:$EM100,$FC100,$FE100,$FG100,$FI100,$FK100:$FP100)/$AD100*$AA100)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E100<>\"D-CARE\",Tenant!$F100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY100=FALSE,0,ROUND(SUM($AE100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA100=FALSE,0,SUM($BY100*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X100>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC100=FALSE,0,SUM($BY100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X100>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE100=TRUE,$X100>0),SUM($BY100*Account!$T$2),0)","v":0},{"$f":"IF(AND($X100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG100=FALSE,0,ROUND(SUM($BS100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG100=FALSE,0,ROUND(SUM($BT100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG100=FALSE,0,ROUND(SUM($BU100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG100=FALSE,0,ROUND(SUM($BV100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG100=FALSE,0,ROUND(SUM($BW100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG100=FALSE,0,ROUND(SUM($BX100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H100/$AD100*$X100),2),0)","v":0},{"$f":"ROUND(SUM($EU100*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET100=FALSE,$EV100,ROUND(MAX(0,SUM(SUM($EN100:$ES100)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY100=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I100","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ100*Account!$AA$2),SUM($EZ100*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E100<>\"D-CARE\",Tenant!$F100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB100=FALSE,0,ROUND(SUM($AF100*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD100=FALSE,0,SUM($CF100*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA100>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF100=FALSE,0,SUM($CF100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA100>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH100=TRUE,$AA100>0),SUM($CF100*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ100=FALSE,0,ROUND(SUM($BZ100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ100=FALSE,0,ROUND(SUM($CA100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ100=FALSE,0,ROUND(SUM($CB100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ100=FALSE,0,ROUND(SUM($CC100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ100=FALSE,0,ROUND(SUM($CD100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ100=FALSE,0,ROUND(SUM($CE100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H100/$AD100*$AA100),2),0)","v":0},{"$f":"ROUND(SUM($FX100*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW100=FALSE,$FY100,ROUND(MAX(0,SUM(SUM($FQ100:$FV100)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB100=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I100","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC100*Account!$AA$2),SUM($GC100*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D100<=FctrChngDts!$B$14,$E100>FctrChngDts!$B$14),AND($D100<=FctrChngDts!$C$14,$E100>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE100=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH100:$GJ100))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO100,$DB100,$GH100:$GJ100))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG100,$GK100,$GN100,$DR100,$DT100,$DV100,$DX100),IF(Account!$Q$2=TRUE,SUM($GG100,$GL100,$GN100,$DR100,$DT100,$DV100,$DX100),SUM($GG100,$GK100,$GL100,$GM100,$GN100,$DR100,$DT100,$DV100,$DX100)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D100,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,8,FALSE)=TRUE,$GO100<0),0,SUM(SUM(SUM($GO100/$AD100*$GP100)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,8,FALSE)=TRUE,$GO100<0),0,SUM(SUM(SUM($GO100/$AD100*$GQ100)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG100,$CO100,$DB100,$GM100)/$AD100)*$X100*FctrChngDts!$B$15),SUM(SUM(SUM($DG100,$CO100,$DB100,$GH100:$GJ100)/$AD100)*$X100*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG100,$CO100,$DB100,$GM100)/$AD100)*$AA100*FctrChngDts!$B$15),SUM(SUM(SUM($DG100,$CO100,$DB100,$GH100:$GJ100)/$AD100)*$AA100*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E100),$AD100,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D100,FctrChngDts!$C$17<=$E100),_xlfn.DAYS($D100,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E100),$AD100,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D100,FctrChngDts!$C$19<=$E100),_xlfn.DAYS($D100,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY100*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY100*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ100*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ100*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D100,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF100*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG100*Account!$AA$2)),2)","v":0}]
[100,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G101),0,IF($F101<=$G101,SUM($G101-$F101),IF($F101>$G101,SUM((Account!$L$2-$F101)+$G101+1))))","v":0},{"$f":"IF(AND($D101>=FctrChngDts!$C$2,$D101<=FctrChngDts!$D$2),$D101,\"\")","v":""},{"$f":"IF($I101=\"\",\"\",IF($E101<=FctrChngDts!$D$2,$E101,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D101<FctrChngDts!$E$2,$E101<FctrChngDts!$E$2),AND($D101>=FctrChngDts!$F$2,$E101>=FctrChngDts!$F$2)),\"\",IF(AND($D101>=FctrChngDts!$E$2,$D101<=FctrChngDts!$F$2),$D101,FctrChngDts!$E$2))","v":""},{"$f":"IF($K101=\"\",\"\",IF(AND($J101=$K101,$E101>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K101=$J101,$E101,IF(AND($E101>=FctrChngDts!$E$2,$E101<=FctrChngDts!$F$2),$E101,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D101<DATE(YEAR(Account!$J$2),6,1),$D101>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I101<FctrChngDts!$A$2,$J101<FctrChngDts!$A$2),AND($I101>=FctrChngDts!$B$2,$J101>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I101<FctrChngDts!$A$2,$J101>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I101>=FctrChngDts!$A$2,$J101<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I101<FctrChngDts!$B$2,$J101>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K101<FctrChngDts!$A$2,$L101<FctrChngDts!$A$2),AND($K101>=FctrChngDts!$B$2,$L101>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K101<FctrChngDts!$A$2,$L101>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K101>=FctrChngDts!$A$2,$L101<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K101<FctrChngDts!$B$2,$L101>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I101=\"\",$J101=0),0,IF(AND($N101=TRUE,$I101<>0),SUM($J101-$I101+1),IF($O101=TRUE,SUM(FctrChngDts!$A$2-$I101),IF($P101=TRUE,0,IF($Q101=TRUE,SUM($J101-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I101=\"\",$J101=0),0,IF($N101=TRUE,0,IF($O101=TRUE,SUM($J101-FctrChngDts!$A$2+1),IF(AND($P101=TRUE,$I101<>0),SUM($J101-$I101+1),IF($Q101=TRUE,SUM(FctrChngDts!$B$2-$I101),0)))))","v":0},0,{"$f":"IF(OR($K101=\"\",$L101=0),0,IF(AND($R101=TRUE,$K101<>0),SUM($L101-$K101+1),IF($S101=TRUE,SUM(FctrChngDts!$A$2-$K101),IF($T101=TRUE,0,IF($U101=TRUE,SUM($L101-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K101=\"\",$L101=0),0,IF($R101=TRUE,0,IF($S101=TRUE,SUM($L101-FctrChngDts!$A$2+1),IF(AND($T101=TRUE,$K101<>0),SUM($L101-$K101+1),IF($U101=TRUE,SUM(FctrChngDts!$B$2-$K101),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A101,Tenant!$A101:$J600,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR101=FALSE,VLOOKUP($AQ101,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ101,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR101=FALSE,VLOOKUP($AQ101,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ101,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR101=FALSE,VLOOKUP($AQ101,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ101,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR101=FALSE,VLOOKUP($AQ101,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ101,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A101,Tenant!$A101:$J600,6,FALSE)","v":0},{"$f":"VLOOKUP($A101,Tenant!$A101:$J600,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG101=FALSE,0,IF($DQ101=TRUE,SUM($BS101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS101*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DQ101=TRUE,SUM($BT101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT101*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DQ101=TRUE,SUM($BU101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU101*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DQ101=TRUE,SUM($BV101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DQ101=TRUE,SUM($BW101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW101*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DQ101=TRUE,SUM($BX101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX101*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN101=FALSE,0,ROUND(SUM($BY101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP101=FALSE,0,ROUND(SUM($X101*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY101=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X101),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X101)),2)","v":0},0,false,{"$f":"ROUND(IF($CT101=FALSE,0,IF($DU101=TRUE,SUM($BZ101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ101*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT101=FALSE,0,IF($DU101=TRUE,SUM($CA101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA101*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT101=FALSE,0,IF($DU101=TRUE,SUM($CB101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB101*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT101=FALSE,0,IF($DU101=TRUE,SUM($CC101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC101*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT101=FALSE,0,IF($DU101=TRUE,SUM($CD101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD101*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT101=FALSE,0,IF($DU101=TRUE,SUM($CE101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE101*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA101=FALSE,0,ROUND(SUM($CF101*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC101=FALSE,0,ROUND(SUM($AA101*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY101=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA101),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA101)),2)","v":0},0,0,{"$f":"SUM($DG101*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG101*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH101,IF(VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI101,$DG101))","v":0},0,false,0,false,0,{"$f":"IF(AND($X101>0,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ101=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH101:$CM101,$CQ101,$DZ101,$EF101,$EN101:$ES101)-SUM($BY101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH101:$CM101,$CQ101,$DZ101,$EF101,$EH101:$EM101)-SUM($BY101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X101>0,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS101=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH101:$CM101,$CO101,$CQ101,$CU101:$CZ101,$DB101,$DD101,$DZ101,$EB101,$ED101,$EF101,$EN101:$ES101,$FC101,$FE101,$FG101,$FI101,$FQ101:$FV101)/$AD101*$X101)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH101:$CM101,$CO101,$CQ101,$CU101:$CZ101,$DB101,$DD101,$DZ101,$EB101,$ED101,$EF101,$EH101:$EM101,$FC101,$FE101,$FG101,$FI101,$FK101:$FP101)/$AD101*$X101)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA101>0,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU101=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU101:$CZ101,$DD101,$DZ101,$FI101,$FQ101:$FV101)-SUM($CF101*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU101:$CZ101,$DD101,$DZ101,$FI101,$FK101:$FP101)-SUM($CF101*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA101>0,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW101=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH101:$CM101,$CO101,$CQ101,$CU101:$CZ101,$DB101,$DD101,$DZ101,$EB101,$ED101,$EF101,$EN101:$ES101,$FC101,$FE101,$FG101,$FI101,$FQ101:$FV101)/$AD101*$AA101)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH101:$CM101,$CO101,$CQ101,$CU101:$CZ101,$DB101,$DD101,$DZ101,$EB101,$ED101,$EF101,$EH101:$EM101,$FC101,$FE101,$FG101,$FI101,$FK101:$FP101)/$AD101*$AA101)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X101>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E101<>\"D-CARE\",Tenant!$F101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY101=FALSE,0,ROUND(SUM($AE101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X101>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X101>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X101>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA101=FALSE,0,SUM($BY101*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X101>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC101=FALSE,0,SUM($BY101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X101>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE101=TRUE,$X101>0),SUM($BY101*Account!$T$2),0)","v":0},{"$f":"IF(AND($X101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG101=FALSE,0,ROUND(SUM($BS101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG101=FALSE,0,ROUND(SUM($BT101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG101=FALSE,0,ROUND(SUM($BU101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG101=FALSE,0,ROUND(SUM($BV101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG101=FALSE,0,ROUND(SUM($BW101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG101=FALSE,0,ROUND(SUM($BX101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H101/$AD101*$X101),2),0)","v":0},{"$f":"ROUND(SUM($EU101*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET101=FALSE,$EV101,ROUND(MAX(0,SUM(SUM($EN101:$ES101)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY101=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I101","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ101*Account!$AA$2),SUM($EZ101*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA101>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E101<>\"D-CARE\",Tenant!$F101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB101=FALSE,0,ROUND(SUM($AF101*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA101>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA101>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA101>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD101=FALSE,0,SUM($CF101*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA101>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF101=FALSE,0,SUM($CF101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA101>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH101=TRUE,$AA101>0),SUM($CF101*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ101=FALSE,0,ROUND(SUM($BZ101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ101=FALSE,0,ROUND(SUM($CA101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ101=FALSE,0,ROUND(SUM($CB101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ101=FALSE,0,ROUND(SUM($CC101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ101=FALSE,0,ROUND(SUM($CD101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ101=FALSE,0,ROUND(SUM($CE101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H101/$AD101*$AA101),2),0)","v":0},{"$f":"ROUND(SUM($FX101*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW101=FALSE,$FY101,ROUND(MAX(0,SUM(SUM($FQ101:$FV101)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB101=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I101","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC101*Account!$AA$2),SUM($GC101*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D101<=FctrChngDts!$B$14,$E101>FctrChngDts!$B$14),AND($D101<=FctrChngDts!$C$14,$E101>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE101=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH101:$GJ101))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO101,$DB101,$GH101:$GJ101))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG101,$GK101,$GN101,$DR101,$DT101,$DV101,$DX101),IF(Account!$Q$2=TRUE,SUM($GG101,$GL101,$GN101,$DR101,$DT101,$DV101,$DX101),SUM($GG101,$GK101,$GL101,$GM101,$GN101,$DR101,$DT101,$DV101,$DX101)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D101,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A101,Tenant!$A:$J,8,FALSE)=TRUE,$GO101<0),0,SUM(SUM(SUM($GO101/$AD101*$GP101)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A101,Tenant!$A:$J,8,FALSE)=TRUE,$GO101<0),0,SUM(SUM(SUM($GO101/$AD101*$GQ101)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG101,$CO101,$DB101,$GM101)/$AD101)*$X101*FctrChngDts!$B$15),SUM(SUM(SUM($DG101,$CO101,$DB101,$GH101:$GJ101)/$AD101)*$X101*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG101,$CO101,$DB101,$GM101)/$AD101)*$AA101*FctrChngDts!$B$15),SUM(SUM(SUM($DG101,$CO101,$DB101,$GH101:$GJ101)/$AD101)*$AA101*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E101),$AD101,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D101,FctrChngDts!$C$17<=$E101),_xlfn.DAYS($D101,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E101),$AD101,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D101,FctrChngDts!$C$19<=$E101),_xlfn.DAYS($D101,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY101*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY101*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ101*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ101*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D101,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A101,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF101*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A101,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG101*Account!$AA$2)),2)","v":0}]
[101,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G102),0,IF($F102<=$G102,SUM($G102-$F102),IF($F102>$G102,SUM((Account!$L$2-$F102)+$G102+1))))","v":0},{"$f":"IF(AND($D102>=FctrChngDts!$C$2,$D102<=FctrChngDts!$D$2),$D102,\"\")","v":""},{"$f":"IF($I102=\"\",\"\",IF($E102<=FctrChngDts!$D$2,$E102,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D102<FctrChngDts!$E$2,$E102<FctrChngDts!$E$2),AND($D102>=FctrChngDts!$F$2,$E102>=FctrChngDts!$F$2)),\"\",IF(AND($D102>=FctrChngDts!$E$2,$D102<=FctrChngDts!$F$2),$D102,FctrChngDts!$E$2))","v":""},{"$f":"IF($K102=\"\",\"\",IF(AND($J102=$K102,$E102>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K102=$J102,$E102,IF(AND($E102>=FctrChngDts!$E$2,$E102<=FctrChngDts!$F$2),$E102,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D102<DATE(YEAR(Account!$J$2),6,1),$D102>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I102<FctrChngDts!$A$2,$J102<FctrChngDts!$A$2),AND($I102>=FctrChngDts!$B$2,$J102>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I102<FctrChngDts!$A$2,$J102>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I102>=FctrChngDts!$A$2,$J102<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I102<FctrChngDts!$B$2,$J102>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K102<FctrChngDts!$A$2,$L102<FctrChngDts!$A$2),AND($K102>=FctrChngDts!$B$2,$L102>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K102<FctrChngDts!$A$2,$L102>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K102>=FctrChngDts!$A$2,$L102<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K102<FctrChngDts!$B$2,$L102>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I102=\"\",$J102=0),0,IF(AND($N102=TRUE,$I102<>0),SUM($J102-$I102+1),IF($O102=TRUE,SUM(FctrChngDts!$A$2-$I102),IF($P102=TRUE,0,IF($Q102=TRUE,SUM($J102-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I102=\"\",$J102=0),0,IF($N102=TRUE,0,IF($O102=TRUE,SUM($J102-FctrChngDts!$A$2+1),IF(AND($P102=TRUE,$I102<>0),SUM($J102-$I102+1),IF($Q102=TRUE,SUM(FctrChngDts!$B$2-$I102),0)))))","v":0},0,{"$f":"IF(OR($K102=\"\",$L102=0),0,IF(AND($R102=TRUE,$K102<>0),SUM($L102-$K102+1),IF($S102=TRUE,SUM(FctrChngDts!$A$2-$K102),IF($T102=TRUE,0,IF($U102=TRUE,SUM($L102-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K102=\"\",$L102=0),0,IF($R102=TRUE,0,IF($S102=TRUE,SUM($L102-FctrChngDts!$A$2+1),IF(AND($T102=TRUE,$K102<>0),SUM($L102-$K102+1),IF($U102=TRUE,SUM(FctrChngDts!$B$2-$K102),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A102,Tenant!$A102:$J601,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR102=FALSE,VLOOKUP($AQ102,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ102,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR102=FALSE,VLOOKUP($AQ102,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ102,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR102=FALSE,VLOOKUP($AQ102,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ102,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR102=FALSE,VLOOKUP($AQ102,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ102,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A102,Tenant!$A102:$J601,6,FALSE)","v":0},{"$f":"VLOOKUP($A102,Tenant!$A102:$J601,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG102=FALSE,0,IF($DQ102=TRUE,SUM($BS102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS102*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DQ102=TRUE,SUM($BT102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT102*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DQ102=TRUE,SUM($BU102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU102*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DQ102=TRUE,SUM($BV102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DQ102=TRUE,SUM($BW102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW102*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DQ102=TRUE,SUM($BX102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX102*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN102=FALSE,0,ROUND(SUM($BY102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP102=FALSE,0,ROUND(SUM($X102*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY102=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X102),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X102)),2)","v":0},0,false,{"$f":"ROUND(IF($CT102=FALSE,0,IF($DU102=TRUE,SUM($BZ102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ102*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT102=FALSE,0,IF($DU102=TRUE,SUM($CA102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA102*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT102=FALSE,0,IF($DU102=TRUE,SUM($CB102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB102*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT102=FALSE,0,IF($DU102=TRUE,SUM($CC102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC102*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT102=FALSE,0,IF($DU102=TRUE,SUM($CD102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD102*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT102=FALSE,0,IF($DU102=TRUE,SUM($CE102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE102*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA102=FALSE,0,ROUND(SUM($CF102*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC102=FALSE,0,ROUND(SUM($AA102*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY102=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA102),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA102)),2)","v":0},0,0,{"$f":"SUM($DG102*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG102*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH102,IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI102,$DG102))","v":0},0,false,0,false,0,{"$f":"IF(AND($X102>0,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ102=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH102:$CM102,$CQ102,$DZ102,$EF102,$EN102:$ES102)-SUM($BY102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH102:$CM102,$CQ102,$DZ102,$EF102,$EH102:$EM102)-SUM($BY102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X102>0,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS102=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH102:$CM102,$CO102,$CQ102,$CU102:$CZ102,$DB102,$DD102,$DZ102,$EB102,$ED102,$EF102,$EN102:$ES102,$FC102,$FE102,$FG102,$FI102,$FQ102:$FV102)/$AD102*$X102)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH102:$CM102,$CO102,$CQ102,$CU102:$CZ102,$DB102,$DD102,$DZ102,$EB102,$ED102,$EF102,$EH102:$EM102,$FC102,$FE102,$FG102,$FI102,$FK102:$FP102)/$AD102*$X102)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA102>0,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU102=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU102:$CZ102,$DD102,$DZ102,$FI102,$FQ102:$FV102)-SUM($CF102*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU102:$CZ102,$DD102,$DZ102,$FI102,$FK102:$FP102)-SUM($CF102*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA102>0,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW102=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH102:$CM102,$CO102,$CQ102,$CU102:$CZ102,$DB102,$DD102,$DZ102,$EB102,$ED102,$EF102,$EN102:$ES102,$FC102,$FE102,$FG102,$FI102,$FQ102:$FV102)/$AD102*$AA102)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH102:$CM102,$CO102,$CQ102,$CU102:$CZ102,$DB102,$DD102,$DZ102,$EB102,$ED102,$EF102,$EH102:$EM102,$FC102,$FE102,$FG102,$FI102,$FK102:$FP102)/$AD102*$AA102)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E102<>\"D-CARE\",Tenant!$F102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY102=FALSE,0,ROUND(SUM($AE102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA102=FALSE,0,SUM($BY102*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X102>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC102=FALSE,0,SUM($BY102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X102>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE102=TRUE,$X102>0),SUM($BY102*Account!$T$2),0)","v":0},{"$f":"IF(AND($X102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG102=FALSE,0,ROUND(SUM($BS102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG102=FALSE,0,ROUND(SUM($BT102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG102=FALSE,0,ROUND(SUM($BU102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG102=FALSE,0,ROUND(SUM($BV102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG102=FALSE,0,ROUND(SUM($BW102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG102=FALSE,0,ROUND(SUM($BX102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H102/$AD102*$X102),2),0)","v":0},{"$f":"ROUND(SUM($EU102*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET102=FALSE,$EV102,ROUND(MAX(0,SUM(SUM($EN102:$ES102)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY102=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I102","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ102*Account!$AA$2),SUM($EZ102*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E102<>\"D-CARE\",Tenant!$F102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB102=FALSE,0,ROUND(SUM($AF102*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD102=FALSE,0,SUM($CF102*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA102>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF102=FALSE,0,SUM($CF102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA102>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH102=TRUE,$AA102>0),SUM($CF102*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ102=FALSE,0,ROUND(SUM($BZ102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ102=FALSE,0,ROUND(SUM($CA102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ102=FALSE,0,ROUND(SUM($CB102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ102=FALSE,0,ROUND(SUM($CC102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ102=FALSE,0,ROUND(SUM($CD102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ102=FALSE,0,ROUND(SUM($CE102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H102/$AD102*$AA102),2),0)","v":0},{"$f":"ROUND(SUM($FX102*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW102=FALSE,$FY102,ROUND(MAX(0,SUM(SUM($FQ102:$FV102)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB102=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I102","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC102*Account!$AA$2),SUM($GC102*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D102<=FctrChngDts!$B$14,$E102>FctrChngDts!$B$14),AND($D102<=FctrChngDts!$C$14,$E102>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE102=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH102:$GJ102))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO102,$DB102,$GH102:$GJ102))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG102,$GK102,$GN102,$DR102,$DT102,$DV102,$DX102),IF(Account!$Q$2=TRUE,SUM($GG102,$GL102,$GN102,$DR102,$DT102,$DV102,$DX102),SUM($GG102,$GK102,$GL102,$GM102,$GN102,$DR102,$DT102,$DV102,$DX102)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D102,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,8,FALSE)=TRUE,$GO102<0),0,SUM(SUM(SUM($GO102/$AD102*$GP102)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,8,FALSE)=TRUE,$GO102<0),0,SUM(SUM(SUM($GO102/$AD102*$GQ102)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG102,$CO102,$DB102,$GM102)/$AD102)*$X102*FctrChngDts!$B$15),SUM(SUM(SUM($DG102,$CO102,$DB102,$GH102:$GJ102)/$AD102)*$X102*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG102,$CO102,$DB102,$GM102)/$AD102)*$AA102*FctrChngDts!$B$15),SUM(SUM(SUM($DG102,$CO102,$DB102,$GH102:$GJ102)/$AD102)*$AA102*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E102),$AD102,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D102,FctrChngDts!$C$17<=$E102),_xlfn.DAYS($D102,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E102),$AD102,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D102,FctrChngDts!$C$19<=$E102),_xlfn.DAYS($D102,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY102*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY102*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ102*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ102*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D102,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF102*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG102*Account!$AA$2)),2)","v":0}]
[102,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G103),0,IF($F103<=$G103,SUM($G103-$F103),IF($F103>$G103,SUM((Account!$L$2-$F103)+$G103+1))))","v":0},{"$f":"IF(AND($D103>=FctrChngDts!$C$2,$D103<=FctrChngDts!$D$2),$D103,\"\")","v":""},{"$f":"IF($I103=\"\",\"\",IF($E103<=FctrChngDts!$D$2,$E103,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D103<FctrChngDts!$E$2,$E103<FctrChngDts!$E$2),AND($D103>=FctrChngDts!$F$2,$E103>=FctrChngDts!$F$2)),\"\",IF(AND($D103>=FctrChngDts!$E$2,$D103<=FctrChngDts!$F$2),$D103,FctrChngDts!$E$2))","v":""},{"$f":"IF($K103=\"\",\"\",IF(AND($J103=$K103,$E103>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K103=$J103,$E103,IF(AND($E103>=FctrChngDts!$E$2,$E103<=FctrChngDts!$F$2),$E103,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D103<DATE(YEAR(Account!$J$2),6,1),$D103>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I103<FctrChngDts!$A$2,$J103<FctrChngDts!$A$2),AND($I103>=FctrChngDts!$B$2,$J103>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I103<FctrChngDts!$A$2,$J103>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I103>=FctrChngDts!$A$2,$J103<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I103<FctrChngDts!$B$2,$J103>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K103<FctrChngDts!$A$2,$L103<FctrChngDts!$A$2),AND($K103>=FctrChngDts!$B$2,$L103>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K103<FctrChngDts!$A$2,$L103>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K103>=FctrChngDts!$A$2,$L103<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K103<FctrChngDts!$B$2,$L103>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I103=\"\",$J103=0),0,IF(AND($N103=TRUE,$I103<>0),SUM($J103-$I103+1),IF($O103=TRUE,SUM(FctrChngDts!$A$2-$I103),IF($P103=TRUE,0,IF($Q103=TRUE,SUM($J103-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I103=\"\",$J103=0),0,IF($N103=TRUE,0,IF($O103=TRUE,SUM($J103-FctrChngDts!$A$2+1),IF(AND($P103=TRUE,$I103<>0),SUM($J103-$I103+1),IF($Q103=TRUE,SUM(FctrChngDts!$B$2-$I103),0)))))","v":0},0,{"$f":"IF(OR($K103=\"\",$L103=0),0,IF(AND($R103=TRUE,$K103<>0),SUM($L103-$K103+1),IF($S103=TRUE,SUM(FctrChngDts!$A$2-$K103),IF($T103=TRUE,0,IF($U103=TRUE,SUM($L103-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K103=\"\",$L103=0),0,IF($R103=TRUE,0,IF($S103=TRUE,SUM($L103-FctrChngDts!$A$2+1),IF(AND($T103=TRUE,$K103<>0),SUM($L103-$K103+1),IF($U103=TRUE,SUM(FctrChngDts!$B$2-$K103),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A103,Tenant!$A103:$J602,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR103=FALSE,VLOOKUP($AQ103,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ103,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR103=FALSE,VLOOKUP($AQ103,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ103,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR103=FALSE,VLOOKUP($AQ103,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ103,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR103=FALSE,VLOOKUP($AQ103,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ103,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A103,Tenant!$A103:$J602,6,FALSE)","v":0},{"$f":"VLOOKUP($A103,Tenant!$A103:$J602,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG103=FALSE,0,IF($DQ103=TRUE,SUM($BS103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS103*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DQ103=TRUE,SUM($BT103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT103*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DQ103=TRUE,SUM($BU103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU103*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DQ103=TRUE,SUM($BV103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DQ103=TRUE,SUM($BW103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW103*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DQ103=TRUE,SUM($BX103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX103*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN103=FALSE,0,ROUND(SUM($BY103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP103=FALSE,0,ROUND(SUM($X103*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY103=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X103),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X103)),2)","v":0},0,false,{"$f":"ROUND(IF($CT103=FALSE,0,IF($DU103=TRUE,SUM($BZ103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ103*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT103=FALSE,0,IF($DU103=TRUE,SUM($CA103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA103*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT103=FALSE,0,IF($DU103=TRUE,SUM($CB103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB103*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT103=FALSE,0,IF($DU103=TRUE,SUM($CC103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC103*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT103=FALSE,0,IF($DU103=TRUE,SUM($CD103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD103*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT103=FALSE,0,IF($DU103=TRUE,SUM($CE103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE103*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA103=FALSE,0,ROUND(SUM($CF103*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC103=FALSE,0,ROUND(SUM($AA103*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY103=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA103),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA103)),2)","v":0},0,0,{"$f":"SUM($DG103*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG103*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH103,IF(VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI103,$DG103))","v":0},0,false,0,false,0,{"$f":"IF(AND($X103>0,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ103=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH103:$CM103,$CQ103,$DZ103,$EF103,$EN103:$ES103)-SUM($BY103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH103:$CM103,$CQ103,$DZ103,$EF103,$EH103:$EM103)-SUM($BY103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X103>0,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS103=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH103:$CM103,$CO103,$CQ103,$CU103:$CZ103,$DB103,$DD103,$DZ103,$EB103,$ED103,$EF103,$EN103:$ES103,$FC103,$FE103,$FG103,$FI103,$FQ103:$FV103)/$AD103*$X103)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH103:$CM103,$CO103,$CQ103,$CU103:$CZ103,$DB103,$DD103,$DZ103,$EB103,$ED103,$EF103,$EH103:$EM103,$FC103,$FE103,$FG103,$FI103,$FK103:$FP103)/$AD103*$X103)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA103>0,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU103=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU103:$CZ103,$DD103,$DZ103,$FI103,$FQ103:$FV103)-SUM($CF103*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU103:$CZ103,$DD103,$DZ103,$FI103,$FK103:$FP103)-SUM($CF103*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA103>0,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW103=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH103:$CM103,$CO103,$CQ103,$CU103:$CZ103,$DB103,$DD103,$DZ103,$EB103,$ED103,$EF103,$EN103:$ES103,$FC103,$FE103,$FG103,$FI103,$FQ103:$FV103)/$AD103*$AA103)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH103:$CM103,$CO103,$CQ103,$CU103:$CZ103,$DB103,$DD103,$DZ103,$EB103,$ED103,$EF103,$EH103:$EM103,$FC103,$FE103,$FG103,$FI103,$FK103:$FP103)/$AD103*$AA103)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X103>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E103<>\"D-CARE\",Tenant!$F103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY103=FALSE,0,ROUND(SUM($AE103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X103>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X103>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X103>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA103=FALSE,0,SUM($BY103*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X103>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC103=FALSE,0,SUM($BY103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X103>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE103=TRUE,$X103>0),SUM($BY103*Account!$T$2),0)","v":0},{"$f":"IF(AND($X103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG103=FALSE,0,ROUND(SUM($BS103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG103=FALSE,0,ROUND(SUM($BT103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG103=FALSE,0,ROUND(SUM($BU103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG103=FALSE,0,ROUND(SUM($BV103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG103=FALSE,0,ROUND(SUM($BW103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG103=FALSE,0,ROUND(SUM($BX103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H103/$AD103*$X103),2),0)","v":0},{"$f":"ROUND(SUM($EU103*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET103=FALSE,$EV103,ROUND(MAX(0,SUM(SUM($EN103:$ES103)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY103=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I103","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ103*Account!$AA$2),SUM($EZ103*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA103>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E103<>\"D-CARE\",Tenant!$F103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB103=FALSE,0,ROUND(SUM($AF103*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA103>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA103>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA103>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD103=FALSE,0,SUM($CF103*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA103>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF103=FALSE,0,SUM($CF103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA103>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH103=TRUE,$AA103>0),SUM($CF103*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ103=FALSE,0,ROUND(SUM($BZ103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ103=FALSE,0,ROUND(SUM($CA103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ103=FALSE,0,ROUND(SUM($CB103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ103=FALSE,0,ROUND(SUM($CC103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ103=FALSE,0,ROUND(SUM($CD103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ103=FALSE,0,ROUND(SUM($CE103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H103/$AD103*$AA103),2),0)","v":0},{"$f":"ROUND(SUM($FX103*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW103=FALSE,$FY103,ROUND(MAX(0,SUM(SUM($FQ103:$FV103)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB103=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I103","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC103*Account!$AA$2),SUM($GC103*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D103<=FctrChngDts!$B$14,$E103>FctrChngDts!$B$14),AND($D103<=FctrChngDts!$C$14,$E103>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE103=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH103:$GJ103))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO103,$DB103,$GH103:$GJ103))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG103,$GK103,$GN103,$DR103,$DT103,$DV103,$DX103),IF(Account!$Q$2=TRUE,SUM($GG103,$GL103,$GN103,$DR103,$DT103,$DV103,$DX103),SUM($GG103,$GK103,$GL103,$GM103,$GN103,$DR103,$DT103,$DV103,$DX103)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D103,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A103,Tenant!$A:$J,8,FALSE)=TRUE,$GO103<0),0,SUM(SUM(SUM($GO103/$AD103*$GP103)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A103,Tenant!$A:$J,8,FALSE)=TRUE,$GO103<0),0,SUM(SUM(SUM($GO103/$AD103*$GQ103)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG103,$CO103,$DB103,$GM103)/$AD103)*$X103*FctrChngDts!$B$15),SUM(SUM(SUM($DG103,$CO103,$DB103,$GH103:$GJ103)/$AD103)*$X103*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG103,$CO103,$DB103,$GM103)/$AD103)*$AA103*FctrChngDts!$B$15),SUM(SUM(SUM($DG103,$CO103,$DB103,$GH103:$GJ103)/$AD103)*$AA103*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E103),$AD103,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D103,FctrChngDts!$C$17<=$E103),_xlfn.DAYS($D103,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E103),$AD103,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D103,FctrChngDts!$C$19<=$E103),_xlfn.DAYS($D103,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY103*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY103*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ103*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ103*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D103,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A103,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF103*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A103,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG103*Account!$AA$2)),2)","v":0}]
[103,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G104),0,IF($F104<=$G104,SUM($G104-$F104),IF($F104>$G104,SUM((Account!$L$2-$F104)+$G104+1))))","v":0},{"$f":"IF(AND($D104>=FctrChngDts!$C$2,$D104<=FctrChngDts!$D$2),$D104,\"\")","v":""},{"$f":"IF($I104=\"\",\"\",IF($E104<=FctrChngDts!$D$2,$E104,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D104<FctrChngDts!$E$2,$E104<FctrChngDts!$E$2),AND($D104>=FctrChngDts!$F$2,$E104>=FctrChngDts!$F$2)),\"\",IF(AND($D104>=FctrChngDts!$E$2,$D104<=FctrChngDts!$F$2),$D104,FctrChngDts!$E$2))","v":""},{"$f":"IF($K104=\"\",\"\",IF(AND($J104=$K104,$E104>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K104=$J104,$E104,IF(AND($E104>=FctrChngDts!$E$2,$E104<=FctrChngDts!$F$2),$E104,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D104<DATE(YEAR(Account!$J$2),6,1),$D104>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I104<FctrChngDts!$A$2,$J104<FctrChngDts!$A$2),AND($I104>=FctrChngDts!$B$2,$J104>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I104<FctrChngDts!$A$2,$J104>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I104>=FctrChngDts!$A$2,$J104<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I104<FctrChngDts!$B$2,$J104>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K104<FctrChngDts!$A$2,$L104<FctrChngDts!$A$2),AND($K104>=FctrChngDts!$B$2,$L104>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K104<FctrChngDts!$A$2,$L104>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K104>=FctrChngDts!$A$2,$L104<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K104<FctrChngDts!$B$2,$L104>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I104=\"\",$J104=0),0,IF(AND($N104=TRUE,$I104<>0),SUM($J104-$I104+1),IF($O104=TRUE,SUM(FctrChngDts!$A$2-$I104),IF($P104=TRUE,0,IF($Q104=TRUE,SUM($J104-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I104=\"\",$J104=0),0,IF($N104=TRUE,0,IF($O104=TRUE,SUM($J104-FctrChngDts!$A$2+1),IF(AND($P104=TRUE,$I104<>0),SUM($J104-$I104+1),IF($Q104=TRUE,SUM(FctrChngDts!$B$2-$I104),0)))))","v":0},0,{"$f":"IF(OR($K104=\"\",$L104=0),0,IF(AND($R104=TRUE,$K104<>0),SUM($L104-$K104+1),IF($S104=TRUE,SUM(FctrChngDts!$A$2-$K104),IF($T104=TRUE,0,IF($U104=TRUE,SUM($L104-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K104=\"\",$L104=0),0,IF($R104=TRUE,0,IF($S104=TRUE,SUM($L104-FctrChngDts!$A$2+1),IF(AND($T104=TRUE,$K104<>0),SUM($L104-$K104+1),IF($U104=TRUE,SUM(FctrChngDts!$B$2-$K104),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A104,Tenant!$A104:$J603,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR104=FALSE,VLOOKUP($AQ104,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ104,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR104=FALSE,VLOOKUP($AQ104,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ104,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR104=FALSE,VLOOKUP($AQ104,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ104,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR104=FALSE,VLOOKUP($AQ104,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ104,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A104,Tenant!$A104:$J603,6,FALSE)","v":0},{"$f":"VLOOKUP($A104,Tenant!$A104:$J603,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG104=FALSE,0,IF($DQ104=TRUE,SUM($BS104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS104*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DQ104=TRUE,SUM($BT104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT104*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DQ104=TRUE,SUM($BU104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU104*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DQ104=TRUE,SUM($BV104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DQ104=TRUE,SUM($BW104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW104*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DQ104=TRUE,SUM($BX104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX104*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN104=FALSE,0,ROUND(SUM($BY104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP104=FALSE,0,ROUND(SUM($X104*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY104=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X104),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X104)),2)","v":0},0,false,{"$f":"ROUND(IF($CT104=FALSE,0,IF($DU104=TRUE,SUM($BZ104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ104*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT104=FALSE,0,IF($DU104=TRUE,SUM($CA104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA104*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT104=FALSE,0,IF($DU104=TRUE,SUM($CB104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB104*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT104=FALSE,0,IF($DU104=TRUE,SUM($CC104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC104*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT104=FALSE,0,IF($DU104=TRUE,SUM($CD104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD104*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT104=FALSE,0,IF($DU104=TRUE,SUM($CE104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE104*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA104=FALSE,0,ROUND(SUM($CF104*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC104=FALSE,0,ROUND(SUM($AA104*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY104=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA104),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA104)),2)","v":0},0,0,{"$f":"SUM($DG104*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG104*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH104,IF(VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI104,$DG104))","v":0},0,false,0,false,0,{"$f":"IF(AND($X104>0,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ104=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH104:$CM104,$CQ104,$DZ104,$EF104,$EN104:$ES104)-SUM($BY104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH104:$CM104,$CQ104,$DZ104,$EF104,$EH104:$EM104)-SUM($BY104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X104>0,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS104=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH104:$CM104,$CO104,$CQ104,$CU104:$CZ104,$DB104,$DD104,$DZ104,$EB104,$ED104,$EF104,$EN104:$ES104,$FC104,$FE104,$FG104,$FI104,$FQ104:$FV104)/$AD104*$X104)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH104:$CM104,$CO104,$CQ104,$CU104:$CZ104,$DB104,$DD104,$DZ104,$EB104,$ED104,$EF104,$EH104:$EM104,$FC104,$FE104,$FG104,$FI104,$FK104:$FP104)/$AD104*$X104)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA104>0,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU104=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU104:$CZ104,$DD104,$DZ104,$FI104,$FQ104:$FV104)-SUM($CF104*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU104:$CZ104,$DD104,$DZ104,$FI104,$FK104:$FP104)-SUM($CF104*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA104>0,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW104=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH104:$CM104,$CO104,$CQ104,$CU104:$CZ104,$DB104,$DD104,$DZ104,$EB104,$ED104,$EF104,$EN104:$ES104,$FC104,$FE104,$FG104,$FI104,$FQ104:$FV104)/$AD104*$AA104)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH104:$CM104,$CO104,$CQ104,$CU104:$CZ104,$DB104,$DD104,$DZ104,$EB104,$ED104,$EF104,$EH104:$EM104,$FC104,$FE104,$FG104,$FI104,$FK104:$FP104)/$AD104*$AA104)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X104>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E104<>\"D-CARE\",Tenant!$F104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY104=FALSE,0,ROUND(SUM($AE104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X104>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X104>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X104>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA104=FALSE,0,SUM($BY104*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X104>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC104=FALSE,0,SUM($BY104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X104>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE104=TRUE,$X104>0),SUM($BY104*Account!$T$2),0)","v":0},{"$f":"IF(AND($X104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG104=FALSE,0,ROUND(SUM($BS104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG104=FALSE,0,ROUND(SUM($BT104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG104=FALSE,0,ROUND(SUM($BU104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG104=FALSE,0,ROUND(SUM($BV104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG104=FALSE,0,ROUND(SUM($BW104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG104=FALSE,0,ROUND(SUM($BX104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H104/$AD104*$X104),2),0)","v":0},{"$f":"ROUND(SUM($EU104*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET104=FALSE,$EV104,ROUND(MAX(0,SUM(SUM($EN104:$ES104)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY104=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I104","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ104*Account!$AA$2),SUM($EZ104*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA104>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E104<>\"D-CARE\",Tenant!$F104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB104=FALSE,0,ROUND(SUM($AF104*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA104>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA104>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA104>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD104=FALSE,0,SUM($CF104*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA104>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF104=FALSE,0,SUM($CF104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA104>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH104=TRUE,$AA104>0),SUM($CF104*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ104=FALSE,0,ROUND(SUM($BZ104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ104=FALSE,0,ROUND(SUM($CA104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ104=FALSE,0,ROUND(SUM($CB104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ104=FALSE,0,ROUND(SUM($CC104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ104=FALSE,0,ROUND(SUM($CD104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ104=FALSE,0,ROUND(SUM($CE104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H104/$AD104*$AA104),2),0)","v":0},{"$f":"ROUND(SUM($FX104*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW104=FALSE,$FY104,ROUND(MAX(0,SUM(SUM($FQ104:$FV104)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB104=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I104","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC104*Account!$AA$2),SUM($GC104*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D104<=FctrChngDts!$B$14,$E104>FctrChngDts!$B$14),AND($D104<=FctrChngDts!$C$14,$E104>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE104=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH104:$GJ104))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO104,$DB104,$GH104:$GJ104))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG104,$GK104,$GN104,$DR104,$DT104,$DV104,$DX104),IF(Account!$Q$2=TRUE,SUM($GG104,$GL104,$GN104,$DR104,$DT104,$DV104,$DX104),SUM($GG104,$GK104,$GL104,$GM104,$GN104,$DR104,$DT104,$DV104,$DX104)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D104,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A104,Tenant!$A:$J,8,FALSE)=TRUE,$GO104<0),0,SUM(SUM(SUM($GO104/$AD104*$GP104)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A104,Tenant!$A:$J,8,FALSE)=TRUE,$GO104<0),0,SUM(SUM(SUM($GO104/$AD104*$GQ104)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG104,$CO104,$DB104,$GM104)/$AD104)*$X104*FctrChngDts!$B$15),SUM(SUM(SUM($DG104,$CO104,$DB104,$GH104:$GJ104)/$AD104)*$X104*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG104,$CO104,$DB104,$GM104)/$AD104)*$AA104*FctrChngDts!$B$15),SUM(SUM(SUM($DG104,$CO104,$DB104,$GH104:$GJ104)/$AD104)*$AA104*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E104),$AD104,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D104,FctrChngDts!$C$17<=$E104),_xlfn.DAYS($D104,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E104),$AD104,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D104,FctrChngDts!$C$19<=$E104),_xlfn.DAYS($D104,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY104*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY104*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ104*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ104*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D104,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A104,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF104*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A104,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG104*Account!$AA$2)),2)","v":0}]
[104,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G105),0,IF($F105<=$G105,SUM($G105-$F105),IF($F105>$G105,SUM((Account!$L$2-$F105)+$G105+1))))","v":0},{"$f":"IF(AND($D105>=FctrChngDts!$C$2,$D105<=FctrChngDts!$D$2),$D105,\"\")","v":""},{"$f":"IF($I105=\"\",\"\",IF($E105<=FctrChngDts!$D$2,$E105,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D105<FctrChngDts!$E$2,$E105<FctrChngDts!$E$2),AND($D105>=FctrChngDts!$F$2,$E105>=FctrChngDts!$F$2)),\"\",IF(AND($D105>=FctrChngDts!$E$2,$D105<=FctrChngDts!$F$2),$D105,FctrChngDts!$E$2))","v":""},{"$f":"IF($K105=\"\",\"\",IF(AND($J105=$K105,$E105>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K105=$J105,$E105,IF(AND($E105>=FctrChngDts!$E$2,$E105<=FctrChngDts!$F$2),$E105,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D105<DATE(YEAR(Account!$J$2),6,1),$D105>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I105<FctrChngDts!$A$2,$J105<FctrChngDts!$A$2),AND($I105>=FctrChngDts!$B$2,$J105>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I105<FctrChngDts!$A$2,$J105>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I105>=FctrChngDts!$A$2,$J105<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I105<FctrChngDts!$B$2,$J105>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K105<FctrChngDts!$A$2,$L105<FctrChngDts!$A$2),AND($K105>=FctrChngDts!$B$2,$L105>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K105<FctrChngDts!$A$2,$L105>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K105>=FctrChngDts!$A$2,$L105<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K105<FctrChngDts!$B$2,$L105>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I105=\"\",$J105=0),0,IF(AND($N105=TRUE,$I105<>0),SUM($J105-$I105+1),IF($O105=TRUE,SUM(FctrChngDts!$A$2-$I105),IF($P105=TRUE,0,IF($Q105=TRUE,SUM($J105-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I105=\"\",$J105=0),0,IF($N105=TRUE,0,IF($O105=TRUE,SUM($J105-FctrChngDts!$A$2+1),IF(AND($P105=TRUE,$I105<>0),SUM($J105-$I105+1),IF($Q105=TRUE,SUM(FctrChngDts!$B$2-$I105),0)))))","v":0},0,{"$f":"IF(OR($K105=\"\",$L105=0),0,IF(AND($R105=TRUE,$K105<>0),SUM($L105-$K105+1),IF($S105=TRUE,SUM(FctrChngDts!$A$2-$K105),IF($T105=TRUE,0,IF($U105=TRUE,SUM($L105-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K105=\"\",$L105=0),0,IF($R105=TRUE,0,IF($S105=TRUE,SUM($L105-FctrChngDts!$A$2+1),IF(AND($T105=TRUE,$K105<>0),SUM($L105-$K105+1),IF($U105=TRUE,SUM(FctrChngDts!$B$2-$K105),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A105,Tenant!$A105:$J604,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR105=FALSE,VLOOKUP($AQ105,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ105,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR105=FALSE,VLOOKUP($AQ105,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ105,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR105=FALSE,VLOOKUP($AQ105,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ105,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR105=FALSE,VLOOKUP($AQ105,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ105,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A105,Tenant!$A105:$J604,6,FALSE)","v":0},{"$f":"VLOOKUP($A105,Tenant!$A105:$J604,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG105=FALSE,0,IF($DQ105=TRUE,SUM($BS105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS105*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DQ105=TRUE,SUM($BT105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT105*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DQ105=TRUE,SUM($BU105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU105*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DQ105=TRUE,SUM($BV105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DQ105=TRUE,SUM($BW105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW105*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DQ105=TRUE,SUM($BX105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX105*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN105=FALSE,0,ROUND(SUM($BY105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP105=FALSE,0,ROUND(SUM($X105*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY105=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X105),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X105)),2)","v":0},0,false,{"$f":"ROUND(IF($CT105=FALSE,0,IF($DU105=TRUE,SUM($BZ105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ105*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT105=FALSE,0,IF($DU105=TRUE,SUM($CA105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA105*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT105=FALSE,0,IF($DU105=TRUE,SUM($CB105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB105*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT105=FALSE,0,IF($DU105=TRUE,SUM($CC105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC105*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT105=FALSE,0,IF($DU105=TRUE,SUM($CD105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD105*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT105=FALSE,0,IF($DU105=TRUE,SUM($CE105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE105*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA105=FALSE,0,ROUND(SUM($CF105*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC105=FALSE,0,ROUND(SUM($AA105*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY105=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA105),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA105)),2)","v":0},0,0,{"$f":"SUM($DG105*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG105*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH105,IF(VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI105,$DG105))","v":0},0,false,0,false,0,{"$f":"IF(AND($X105>0,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ105=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH105:$CM105,$CQ105,$DZ105,$EF105,$EN105:$ES105)-SUM($BY105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH105:$CM105,$CQ105,$DZ105,$EF105,$EH105:$EM105)-SUM($BY105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X105>0,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS105=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH105:$CM105,$CO105,$CQ105,$CU105:$CZ105,$DB105,$DD105,$DZ105,$EB105,$ED105,$EF105,$EN105:$ES105,$FC105,$FE105,$FG105,$FI105,$FQ105:$FV105)/$AD105*$X105)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH105:$CM105,$CO105,$CQ105,$CU105:$CZ105,$DB105,$DD105,$DZ105,$EB105,$ED105,$EF105,$EH105:$EM105,$FC105,$FE105,$FG105,$FI105,$FK105:$FP105)/$AD105*$X105)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA105>0,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU105=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU105:$CZ105,$DD105,$DZ105,$FI105,$FQ105:$FV105)-SUM($CF105*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU105:$CZ105,$DD105,$DZ105,$FI105,$FK105:$FP105)-SUM($CF105*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA105>0,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW105=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH105:$CM105,$CO105,$CQ105,$CU105:$CZ105,$DB105,$DD105,$DZ105,$EB105,$ED105,$EF105,$EN105:$ES105,$FC105,$FE105,$FG105,$FI105,$FQ105:$FV105)/$AD105*$AA105)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH105:$CM105,$CO105,$CQ105,$CU105:$CZ105,$DB105,$DD105,$DZ105,$EB105,$ED105,$EF105,$EH105:$EM105,$FC105,$FE105,$FG105,$FI105,$FK105:$FP105)/$AD105*$AA105)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X105>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E105<>\"D-CARE\",Tenant!$F105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY105=FALSE,0,ROUND(SUM($AE105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X105>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X105>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X105>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA105=FALSE,0,SUM($BY105*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X105>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC105=FALSE,0,SUM($BY105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X105>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE105=TRUE,$X105>0),SUM($BY105*Account!$T$2),0)","v":0},{"$f":"IF(AND($X105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG105=FALSE,0,ROUND(SUM($BS105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG105=FALSE,0,ROUND(SUM($BT105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG105=FALSE,0,ROUND(SUM($BU105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG105=FALSE,0,ROUND(SUM($BV105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG105=FALSE,0,ROUND(SUM($BW105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG105=FALSE,0,ROUND(SUM($BX105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H105/$AD105*$X105),2),0)","v":0},{"$f":"ROUND(SUM($EU105*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET105=FALSE,$EV105,ROUND(MAX(0,SUM(SUM($EN105:$ES105)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY105=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I105","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ105*Account!$AA$2),SUM($EZ105*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA105>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E105<>\"D-CARE\",Tenant!$F105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB105=FALSE,0,ROUND(SUM($AF105*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA105>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA105>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA105>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD105=FALSE,0,SUM($CF105*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA105>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF105=FALSE,0,SUM($CF105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA105>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH105=TRUE,$AA105>0),SUM($CF105*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ105=FALSE,0,ROUND(SUM($BZ105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ105=FALSE,0,ROUND(SUM($CA105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ105=FALSE,0,ROUND(SUM($CB105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ105=FALSE,0,ROUND(SUM($CC105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ105=FALSE,0,ROUND(SUM($CD105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ105=FALSE,0,ROUND(SUM($CE105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H105/$AD105*$AA105),2),0)","v":0},{"$f":"ROUND(SUM($FX105*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW105=FALSE,$FY105,ROUND(MAX(0,SUM(SUM($FQ105:$FV105)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB105=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I105","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC105*Account!$AA$2),SUM($GC105*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D105<=FctrChngDts!$B$14,$E105>FctrChngDts!$B$14),AND($D105<=FctrChngDts!$C$14,$E105>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE105=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH105:$GJ105))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO105,$DB105,$GH105:$GJ105))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG105,$GK105,$GN105,$DR105,$DT105,$DV105,$DX105),IF(Account!$Q$2=TRUE,SUM($GG105,$GL105,$GN105,$DR105,$DT105,$DV105,$DX105),SUM($GG105,$GK105,$GL105,$GM105,$GN105,$DR105,$DT105,$DV105,$DX105)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D105,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A105,Tenant!$A:$J,8,FALSE)=TRUE,$GO105<0),0,SUM(SUM(SUM($GO105/$AD105*$GP105)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A105,Tenant!$A:$J,8,FALSE)=TRUE,$GO105<0),0,SUM(SUM(SUM($GO105/$AD105*$GQ105)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG105,$CO105,$DB105,$GM105)/$AD105)*$X105*FctrChngDts!$B$15),SUM(SUM(SUM($DG105,$CO105,$DB105,$GH105:$GJ105)/$AD105)*$X105*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG105,$CO105,$DB105,$GM105)/$AD105)*$AA105*FctrChngDts!$B$15),SUM(SUM(SUM($DG105,$CO105,$DB105,$GH105:$GJ105)/$AD105)*$AA105*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E105),$AD105,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D105,FctrChngDts!$C$17<=$E105),_xlfn.DAYS($D105,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E105),$AD105,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D105,FctrChngDts!$C$19<=$E105),_xlfn.DAYS($D105,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY105*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY105*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ105*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ105*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D105,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A105,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF105*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A105,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG105*Account!$AA$2)),2)","v":0}]
[105,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G106),0,IF($F106<=$G106,SUM($G106-$F106),IF($F106>$G106,SUM((Account!$L$2-$F106)+$G106+1))))","v":0},{"$f":"IF(AND($D106>=FctrChngDts!$C$2,$D106<=FctrChngDts!$D$2),$D106,\"\")","v":""},{"$f":"IF($I106=\"\",\"\",IF($E106<=FctrChngDts!$D$2,$E106,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D106<FctrChngDts!$E$2,$E106<FctrChngDts!$E$2),AND($D106>=FctrChngDts!$F$2,$E106>=FctrChngDts!$F$2)),\"\",IF(AND($D106>=FctrChngDts!$E$2,$D106<=FctrChngDts!$F$2),$D106,FctrChngDts!$E$2))","v":""},{"$f":"IF($K106=\"\",\"\",IF(AND($J106=$K106,$E106>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K106=$J106,$E106,IF(AND($E106>=FctrChngDts!$E$2,$E106<=FctrChngDts!$F$2),$E106,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D106<DATE(YEAR(Account!$J$2),6,1),$D106>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I106<FctrChngDts!$A$2,$J106<FctrChngDts!$A$2),AND($I106>=FctrChngDts!$B$2,$J106>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I106<FctrChngDts!$A$2,$J106>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I106>=FctrChngDts!$A$2,$J106<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I106<FctrChngDts!$B$2,$J106>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K106<FctrChngDts!$A$2,$L106<FctrChngDts!$A$2),AND($K106>=FctrChngDts!$B$2,$L106>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K106<FctrChngDts!$A$2,$L106>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K106>=FctrChngDts!$A$2,$L106<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K106<FctrChngDts!$B$2,$L106>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I106=\"\",$J106=0),0,IF(AND($N106=TRUE,$I106<>0),SUM($J106-$I106+1),IF($O106=TRUE,SUM(FctrChngDts!$A$2-$I106),IF($P106=TRUE,0,IF($Q106=TRUE,SUM($J106-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I106=\"\",$J106=0),0,IF($N106=TRUE,0,IF($O106=TRUE,SUM($J106-FctrChngDts!$A$2+1),IF(AND($P106=TRUE,$I106<>0),SUM($J106-$I106+1),IF($Q106=TRUE,SUM(FctrChngDts!$B$2-$I106),0)))))","v":0},0,{"$f":"IF(OR($K106=\"\",$L106=0),0,IF(AND($R106=TRUE,$K106<>0),SUM($L106-$K106+1),IF($S106=TRUE,SUM(FctrChngDts!$A$2-$K106),IF($T106=TRUE,0,IF($U106=TRUE,SUM($L106-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K106=\"\",$L106=0),0,IF($R106=TRUE,0,IF($S106=TRUE,SUM($L106-FctrChngDts!$A$2+1),IF(AND($T106=TRUE,$K106<>0),SUM($L106-$K106+1),IF($U106=TRUE,SUM(FctrChngDts!$B$2-$K106),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A106,Tenant!$A106:$J605,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR106=FALSE,VLOOKUP($AQ106,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ106,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR106=FALSE,VLOOKUP($AQ106,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ106,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR106=FALSE,VLOOKUP($AQ106,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ106,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR106=FALSE,VLOOKUP($AQ106,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ106,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A106,Tenant!$A106:$J605,6,FALSE)","v":0},{"$f":"VLOOKUP($A106,Tenant!$A106:$J605,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG106=FALSE,0,IF($DQ106=TRUE,SUM($BS106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS106*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DQ106=TRUE,SUM($BT106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT106*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DQ106=TRUE,SUM($BU106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU106*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DQ106=TRUE,SUM($BV106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DQ106=TRUE,SUM($BW106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW106*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DQ106=TRUE,SUM($BX106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX106*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN106=FALSE,0,ROUND(SUM($BY106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP106=FALSE,0,ROUND(SUM($X106*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY106=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X106),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X106)),2)","v":0},0,false,{"$f":"ROUND(IF($CT106=FALSE,0,IF($DU106=TRUE,SUM($BZ106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ106*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT106=FALSE,0,IF($DU106=TRUE,SUM($CA106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA106*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT106=FALSE,0,IF($DU106=TRUE,SUM($CB106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB106*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT106=FALSE,0,IF($DU106=TRUE,SUM($CC106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC106*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT106=FALSE,0,IF($DU106=TRUE,SUM($CD106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD106*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT106=FALSE,0,IF($DU106=TRUE,SUM($CE106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE106*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA106=FALSE,0,ROUND(SUM($CF106*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC106=FALSE,0,ROUND(SUM($AA106*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY106=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA106),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA106)),2)","v":0},0,0,{"$f":"SUM($DG106*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG106*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH106,IF(VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI106,$DG106))","v":0},0,false,0,false,0,{"$f":"IF(AND($X106>0,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ106=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH106:$CM106,$CQ106,$DZ106,$EF106,$EN106:$ES106)-SUM($BY106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH106:$CM106,$CQ106,$DZ106,$EF106,$EH106:$EM106)-SUM($BY106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X106>0,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS106=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH106:$CM106,$CO106,$CQ106,$CU106:$CZ106,$DB106,$DD106,$DZ106,$EB106,$ED106,$EF106,$EN106:$ES106,$FC106,$FE106,$FG106,$FI106,$FQ106:$FV106)/$AD106*$X106)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH106:$CM106,$CO106,$CQ106,$CU106:$CZ106,$DB106,$DD106,$DZ106,$EB106,$ED106,$EF106,$EH106:$EM106,$FC106,$FE106,$FG106,$FI106,$FK106:$FP106)/$AD106*$X106)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA106>0,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU106=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU106:$CZ106,$DD106,$DZ106,$FI106,$FQ106:$FV106)-SUM($CF106*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU106:$CZ106,$DD106,$DZ106,$FI106,$FK106:$FP106)-SUM($CF106*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA106>0,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW106=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH106:$CM106,$CO106,$CQ106,$CU106:$CZ106,$DB106,$DD106,$DZ106,$EB106,$ED106,$EF106,$EN106:$ES106,$FC106,$FE106,$FG106,$FI106,$FQ106:$FV106)/$AD106*$AA106)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH106:$CM106,$CO106,$CQ106,$CU106:$CZ106,$DB106,$DD106,$DZ106,$EB106,$ED106,$EF106,$EH106:$EM106,$FC106,$FE106,$FG106,$FI106,$FK106:$FP106)/$AD106*$AA106)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X106>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E106<>\"D-CARE\",Tenant!$F106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY106=FALSE,0,ROUND(SUM($AE106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X106>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X106>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X106>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA106=FALSE,0,SUM($BY106*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X106>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC106=FALSE,0,SUM($BY106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X106>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE106=TRUE,$X106>0),SUM($BY106*Account!$T$2),0)","v":0},{"$f":"IF(AND($X106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG106=FALSE,0,ROUND(SUM($BS106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG106=FALSE,0,ROUND(SUM($BT106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG106=FALSE,0,ROUND(SUM($BU106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG106=FALSE,0,ROUND(SUM($BV106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG106=FALSE,0,ROUND(SUM($BW106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG106=FALSE,0,ROUND(SUM($BX106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H106/$AD106*$X106),2),0)","v":0},{"$f":"ROUND(SUM($EU106*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET106=FALSE,$EV106,ROUND(MAX(0,SUM(SUM($EN106:$ES106)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY106=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I106","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ106*Account!$AA$2),SUM($EZ106*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA106>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E106<>\"D-CARE\",Tenant!$F106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB106=FALSE,0,ROUND(SUM($AF106*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA106>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA106>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA106>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD106=FALSE,0,SUM($CF106*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA106>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF106=FALSE,0,SUM($CF106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA106>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH106=TRUE,$AA106>0),SUM($CF106*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ106=FALSE,0,ROUND(SUM($BZ106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ106=FALSE,0,ROUND(SUM($CA106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ106=FALSE,0,ROUND(SUM($CB106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ106=FALSE,0,ROUND(SUM($CC106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ106=FALSE,0,ROUND(SUM($CD106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ106=FALSE,0,ROUND(SUM($CE106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H106/$AD106*$AA106),2),0)","v":0},{"$f":"ROUND(SUM($FX106*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW106=FALSE,$FY106,ROUND(MAX(0,SUM(SUM($FQ106:$FV106)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB106=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I106","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC106*Account!$AA$2),SUM($GC106*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D106<=FctrChngDts!$B$14,$E106>FctrChngDts!$B$14),AND($D106<=FctrChngDts!$C$14,$E106>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE106=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH106:$GJ106))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO106,$DB106,$GH106:$GJ106))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG106,$GK106,$GN106,$DR106,$DT106,$DV106,$DX106),IF(Account!$Q$2=TRUE,SUM($GG106,$GL106,$GN106,$DR106,$DT106,$DV106,$DX106),SUM($GG106,$GK106,$GL106,$GM106,$GN106,$DR106,$DT106,$DV106,$DX106)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D106,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A106,Tenant!$A:$J,8,FALSE)=TRUE,$GO106<0),0,SUM(SUM(SUM($GO106/$AD106*$GP106)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A106,Tenant!$A:$J,8,FALSE)=TRUE,$GO106<0),0,SUM(SUM(SUM($GO106/$AD106*$GQ106)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG106,$CO106,$DB106,$GM106)/$AD106)*$X106*FctrChngDts!$B$15),SUM(SUM(SUM($DG106,$CO106,$DB106,$GH106:$GJ106)/$AD106)*$X106*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG106,$CO106,$DB106,$GM106)/$AD106)*$AA106*FctrChngDts!$B$15),SUM(SUM(SUM($DG106,$CO106,$DB106,$GH106:$GJ106)/$AD106)*$AA106*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E106),$AD106,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D106,FctrChngDts!$C$17<=$E106),_xlfn.DAYS($D106,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E106),$AD106,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D106,FctrChngDts!$C$19<=$E106),_xlfn.DAYS($D106,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY106*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY106*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ106*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ106*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D106,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A106,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF106*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A106,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG106*Account!$AA$2)),2)","v":0}]
[106,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G107),0,IF($F107<=$G107,SUM($G107-$F107),IF($F107>$G107,SUM((Account!$L$2-$F107)+$G107+1))))","v":0},{"$f":"IF(AND($D107>=FctrChngDts!$C$2,$D107<=FctrChngDts!$D$2),$D107,\"\")","v":""},{"$f":"IF($I107=\"\",\"\",IF($E107<=FctrChngDts!$D$2,$E107,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D107<FctrChngDts!$E$2,$E107<FctrChngDts!$E$2),AND($D107>=FctrChngDts!$F$2,$E107>=FctrChngDts!$F$2)),\"\",IF(AND($D107>=FctrChngDts!$E$2,$D107<=FctrChngDts!$F$2),$D107,FctrChngDts!$E$2))","v":""},{"$f":"IF($K107=\"\",\"\",IF(AND($J107=$K107,$E107>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K107=$J107,$E107,IF(AND($E107>=FctrChngDts!$E$2,$E107<=FctrChngDts!$F$2),$E107,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D107<DATE(YEAR(Account!$J$2),6,1),$D107>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I107<FctrChngDts!$A$2,$J107<FctrChngDts!$A$2),AND($I107>=FctrChngDts!$B$2,$J107>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I107<FctrChngDts!$A$2,$J107>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I107>=FctrChngDts!$A$2,$J107<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I107<FctrChngDts!$B$2,$J107>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K107<FctrChngDts!$A$2,$L107<FctrChngDts!$A$2),AND($K107>=FctrChngDts!$B$2,$L107>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K107<FctrChngDts!$A$2,$L107>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K107>=FctrChngDts!$A$2,$L107<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K107<FctrChngDts!$B$2,$L107>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I107=\"\",$J107=0),0,IF(AND($N107=TRUE,$I107<>0),SUM($J107-$I107+1),IF($O107=TRUE,SUM(FctrChngDts!$A$2-$I107),IF($P107=TRUE,0,IF($Q107=TRUE,SUM($J107-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I107=\"\",$J107=0),0,IF($N107=TRUE,0,IF($O107=TRUE,SUM($J107-FctrChngDts!$A$2+1),IF(AND($P107=TRUE,$I107<>0),SUM($J107-$I107+1),IF($Q107=TRUE,SUM(FctrChngDts!$B$2-$I107),0)))))","v":0},0,{"$f":"IF(OR($K107=\"\",$L107=0),0,IF(AND($R107=TRUE,$K107<>0),SUM($L107-$K107+1),IF($S107=TRUE,SUM(FctrChngDts!$A$2-$K107),IF($T107=TRUE,0,IF($U107=TRUE,SUM($L107-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K107=\"\",$L107=0),0,IF($R107=TRUE,0,IF($S107=TRUE,SUM($L107-FctrChngDts!$A$2+1),IF(AND($T107=TRUE,$K107<>0),SUM($L107-$K107+1),IF($U107=TRUE,SUM(FctrChngDts!$B$2-$K107),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A107,Tenant!$A107:$J606,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR107=FALSE,VLOOKUP($AQ107,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ107,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR107=FALSE,VLOOKUP($AQ107,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ107,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR107=FALSE,VLOOKUP($AQ107,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ107,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR107=FALSE,VLOOKUP($AQ107,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ107,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A107,Tenant!$A107:$J606,6,FALSE)","v":0},{"$f":"VLOOKUP($A107,Tenant!$A107:$J606,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG107=FALSE,0,IF($DQ107=TRUE,SUM($BS107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS107*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DQ107=TRUE,SUM($BT107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT107*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DQ107=TRUE,SUM($BU107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU107*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DQ107=TRUE,SUM($BV107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DQ107=TRUE,SUM($BW107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW107*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DQ107=TRUE,SUM($BX107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX107*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN107=FALSE,0,ROUND(SUM($BY107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP107=FALSE,0,ROUND(SUM($X107*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY107=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X107),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X107)),2)","v":0},0,false,{"$f":"ROUND(IF($CT107=FALSE,0,IF($DU107=TRUE,SUM($BZ107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ107*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT107=FALSE,0,IF($DU107=TRUE,SUM($CA107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA107*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT107=FALSE,0,IF($DU107=TRUE,SUM($CB107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB107*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT107=FALSE,0,IF($DU107=TRUE,SUM($CC107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC107*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT107=FALSE,0,IF($DU107=TRUE,SUM($CD107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD107*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT107=FALSE,0,IF($DU107=TRUE,SUM($CE107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE107*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA107=FALSE,0,ROUND(SUM($CF107*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC107=FALSE,0,ROUND(SUM($AA107*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY107=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA107),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA107)),2)","v":0},0,0,{"$f":"SUM($DG107*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG107*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH107,IF(VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI107,$DG107))","v":0},0,false,0,false,0,{"$f":"IF(AND($X107>0,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ107=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH107:$CM107,$CQ107,$DZ107,$EF107,$EN107:$ES107)-SUM($BY107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH107:$CM107,$CQ107,$DZ107,$EF107,$EH107:$EM107)-SUM($BY107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X107>0,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS107=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH107:$CM107,$CO107,$CQ107,$CU107:$CZ107,$DB107,$DD107,$DZ107,$EB107,$ED107,$EF107,$EN107:$ES107,$FC107,$FE107,$FG107,$FI107,$FQ107:$FV107)/$AD107*$X107)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH107:$CM107,$CO107,$CQ107,$CU107:$CZ107,$DB107,$DD107,$DZ107,$EB107,$ED107,$EF107,$EH107:$EM107,$FC107,$FE107,$FG107,$FI107,$FK107:$FP107)/$AD107*$X107)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA107>0,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU107=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU107:$CZ107,$DD107,$DZ107,$FI107,$FQ107:$FV107)-SUM($CF107*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU107:$CZ107,$DD107,$DZ107,$FI107,$FK107:$FP107)-SUM($CF107*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA107>0,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW107=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH107:$CM107,$CO107,$CQ107,$CU107:$CZ107,$DB107,$DD107,$DZ107,$EB107,$ED107,$EF107,$EN107:$ES107,$FC107,$FE107,$FG107,$FI107,$FQ107:$FV107)/$AD107*$AA107)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH107:$CM107,$CO107,$CQ107,$CU107:$CZ107,$DB107,$DD107,$DZ107,$EB107,$ED107,$EF107,$EH107:$EM107,$FC107,$FE107,$FG107,$FI107,$FK107:$FP107)/$AD107*$AA107)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X107>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E107<>\"D-CARE\",Tenant!$F107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY107=FALSE,0,ROUND(SUM($AE107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X107>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X107>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X107>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA107=FALSE,0,SUM($BY107*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X107>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC107=FALSE,0,SUM($BY107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X107>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE107=TRUE,$X107>0),SUM($BY107*Account!$T$2),0)","v":0},{"$f":"IF(AND($X107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG107=FALSE,0,ROUND(SUM($BS107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG107=FALSE,0,ROUND(SUM($BT107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG107=FALSE,0,ROUND(SUM($BU107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG107=FALSE,0,ROUND(SUM($BV107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG107=FALSE,0,ROUND(SUM($BW107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG107=FALSE,0,ROUND(SUM($BX107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H107/$AD107*$X107),2),0)","v":0},{"$f":"ROUND(SUM($EU107*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET107=FALSE,$EV107,ROUND(MAX(0,SUM(SUM($EN107:$ES107)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY107=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I107","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ107*Account!$AA$2),SUM($EZ107*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA107>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E107<>\"D-CARE\",Tenant!$F107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB107=FALSE,0,ROUND(SUM($AF107*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA107>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA107>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA107>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD107=FALSE,0,SUM($CF107*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA107>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF107=FALSE,0,SUM($CF107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA107>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH107=TRUE,$AA107>0),SUM($CF107*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ107=FALSE,0,ROUND(SUM($BZ107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ107=FALSE,0,ROUND(SUM($CA107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ107=FALSE,0,ROUND(SUM($CB107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ107=FALSE,0,ROUND(SUM($CC107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ107=FALSE,0,ROUND(SUM($CD107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ107=FALSE,0,ROUND(SUM($CE107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H107/$AD107*$AA107),2),0)","v":0},{"$f":"ROUND(SUM($FX107*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW107=FALSE,$FY107,ROUND(MAX(0,SUM(SUM($FQ107:$FV107)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB107=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I107","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC107*Account!$AA$2),SUM($GC107*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D107<=FctrChngDts!$B$14,$E107>FctrChngDts!$B$14),AND($D107<=FctrChngDts!$C$14,$E107>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE107=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH107:$GJ107))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO107,$DB107,$GH107:$GJ107))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG107,$GK107,$GN107,$DR107,$DT107,$DV107,$DX107),IF(Account!$Q$2=TRUE,SUM($GG107,$GL107,$GN107,$DR107,$DT107,$DV107,$DX107),SUM($GG107,$GK107,$GL107,$GM107,$GN107,$DR107,$DT107,$DV107,$DX107)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D107,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A107,Tenant!$A:$J,8,FALSE)=TRUE,$GO107<0),0,SUM(SUM(SUM($GO107/$AD107*$GP107)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A107,Tenant!$A:$J,8,FALSE)=TRUE,$GO107<0),0,SUM(SUM(SUM($GO107/$AD107*$GQ107)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG107,$CO107,$DB107,$GM107)/$AD107)*$X107*FctrChngDts!$B$15),SUM(SUM(SUM($DG107,$CO107,$DB107,$GH107:$GJ107)/$AD107)*$X107*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG107,$CO107,$DB107,$GM107)/$AD107)*$AA107*FctrChngDts!$B$15),SUM(SUM(SUM($DG107,$CO107,$DB107,$GH107:$GJ107)/$AD107)*$AA107*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E107),$AD107,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D107,FctrChngDts!$C$17<=$E107),_xlfn.DAYS($D107,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E107),$AD107,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D107,FctrChngDts!$C$19<=$E107),_xlfn.DAYS($D107,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY107*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY107*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ107*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ107*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D107,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A107,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF107*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A107,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG107*Account!$AA$2)),2)","v":0}]
[107,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G108),0,IF($F108<=$G108,SUM($G108-$F108),IF($F108>$G108,SUM((Account!$L$2-$F108)+$G108+1))))","v":0},{"$f":"IF(AND($D108>=FctrChngDts!$C$2,$D108<=FctrChngDts!$D$2),$D108,\"\")","v":""},{"$f":"IF($I108=\"\",\"\",IF($E108<=FctrChngDts!$D$2,$E108,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D108<FctrChngDts!$E$2,$E108<FctrChngDts!$E$2),AND($D108>=FctrChngDts!$F$2,$E108>=FctrChngDts!$F$2)),\"\",IF(AND($D108>=FctrChngDts!$E$2,$D108<=FctrChngDts!$F$2),$D108,FctrChngDts!$E$2))","v":""},{"$f":"IF($K108=\"\",\"\",IF(AND($J108=$K108,$E108>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K108=$J108,$E108,IF(AND($E108>=FctrChngDts!$E$2,$E108<=FctrChngDts!$F$2),$E108,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D108<DATE(YEAR(Account!$J$2),6,1),$D108>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I108<FctrChngDts!$A$2,$J108<FctrChngDts!$A$2),AND($I108>=FctrChngDts!$B$2,$J108>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I108<FctrChngDts!$A$2,$J108>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I108>=FctrChngDts!$A$2,$J108<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I108<FctrChngDts!$B$2,$J108>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K108<FctrChngDts!$A$2,$L108<FctrChngDts!$A$2),AND($K108>=FctrChngDts!$B$2,$L108>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K108<FctrChngDts!$A$2,$L108>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K108>=FctrChngDts!$A$2,$L108<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K108<FctrChngDts!$B$2,$L108>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I108=\"\",$J108=0),0,IF(AND($N108=TRUE,$I108<>0),SUM($J108-$I108+1),IF($O108=TRUE,SUM(FctrChngDts!$A$2-$I108),IF($P108=TRUE,0,IF($Q108=TRUE,SUM($J108-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I108=\"\",$J108=0),0,IF($N108=TRUE,0,IF($O108=TRUE,SUM($J108-FctrChngDts!$A$2+1),IF(AND($P108=TRUE,$I108<>0),SUM($J108-$I108+1),IF($Q108=TRUE,SUM(FctrChngDts!$B$2-$I108),0)))))","v":0},0,{"$f":"IF(OR($K108=\"\",$L108=0),0,IF(AND($R108=TRUE,$K108<>0),SUM($L108-$K108+1),IF($S108=TRUE,SUM(FctrChngDts!$A$2-$K108),IF($T108=TRUE,0,IF($U108=TRUE,SUM($L108-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K108=\"\",$L108=0),0,IF($R108=TRUE,0,IF($S108=TRUE,SUM($L108-FctrChngDts!$A$2+1),IF(AND($T108=TRUE,$K108<>0),SUM($L108-$K108+1),IF($U108=TRUE,SUM(FctrChngDts!$B$2-$K108),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A108,Tenant!$A108:$J607,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR108=FALSE,VLOOKUP($AQ108,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ108,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR108=FALSE,VLOOKUP($AQ108,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ108,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR108=FALSE,VLOOKUP($AQ108,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ108,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR108=FALSE,VLOOKUP($AQ108,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ108,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A108,Tenant!$A108:$J607,6,FALSE)","v":0},{"$f":"VLOOKUP($A108,Tenant!$A108:$J607,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG108=FALSE,0,IF($DQ108=TRUE,SUM($BS108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS108*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DQ108=TRUE,SUM($BT108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT108*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DQ108=TRUE,SUM($BU108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU108*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DQ108=TRUE,SUM($BV108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DQ108=TRUE,SUM($BW108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW108*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DQ108=TRUE,SUM($BX108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX108*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN108=FALSE,0,ROUND(SUM($BY108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP108=FALSE,0,ROUND(SUM($X108*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY108=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X108),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X108)),2)","v":0},0,false,{"$f":"ROUND(IF($CT108=FALSE,0,IF($DU108=TRUE,SUM($BZ108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ108*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT108=FALSE,0,IF($DU108=TRUE,SUM($CA108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA108*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT108=FALSE,0,IF($DU108=TRUE,SUM($CB108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB108*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT108=FALSE,0,IF($DU108=TRUE,SUM($CC108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC108*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT108=FALSE,0,IF($DU108=TRUE,SUM($CD108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD108*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT108=FALSE,0,IF($DU108=TRUE,SUM($CE108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE108*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA108=FALSE,0,ROUND(SUM($CF108*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC108=FALSE,0,ROUND(SUM($AA108*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY108=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA108),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA108)),2)","v":0},0,0,{"$f":"SUM($DG108*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG108*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH108,IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI108,$DG108))","v":0},0,false,0,false,0,{"$f":"IF(AND($X108>0,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ108=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH108:$CM108,$CQ108,$DZ108,$EF108,$EN108:$ES108)-SUM($BY108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH108:$CM108,$CQ108,$DZ108,$EF108,$EH108:$EM108)-SUM($BY108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X108>0,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS108=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH108:$CM108,$CO108,$CQ108,$CU108:$CZ108,$DB108,$DD108,$DZ108,$EB108,$ED108,$EF108,$EN108:$ES108,$FC108,$FE108,$FG108,$FI108,$FQ108:$FV108)/$AD108*$X108)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH108:$CM108,$CO108,$CQ108,$CU108:$CZ108,$DB108,$DD108,$DZ108,$EB108,$ED108,$EF108,$EH108:$EM108,$FC108,$FE108,$FG108,$FI108,$FK108:$FP108)/$AD108*$X108)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA108>0,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU108=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU108:$CZ108,$DD108,$DZ108,$FI108,$FQ108:$FV108)-SUM($CF108*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU108:$CZ108,$DD108,$DZ108,$FI108,$FK108:$FP108)-SUM($CF108*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA108>0,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW108=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH108:$CM108,$CO108,$CQ108,$CU108:$CZ108,$DB108,$DD108,$DZ108,$EB108,$ED108,$EF108,$EN108:$ES108,$FC108,$FE108,$FG108,$FI108,$FQ108:$FV108)/$AD108*$AA108)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH108:$CM108,$CO108,$CQ108,$CU108:$CZ108,$DB108,$DD108,$DZ108,$EB108,$ED108,$EF108,$EH108:$EM108,$FC108,$FE108,$FG108,$FI108,$FK108:$FP108)/$AD108*$AA108)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E108<>\"D-CARE\",Tenant!$F108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY108=FALSE,0,ROUND(SUM($AE108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA108=FALSE,0,SUM($BY108*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X108>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC108=FALSE,0,SUM($BY108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X108>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE108=TRUE,$X108>0),SUM($BY108*Account!$T$2),0)","v":0},{"$f":"IF(AND($X108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG108=FALSE,0,ROUND(SUM($BS108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG108=FALSE,0,ROUND(SUM($BT108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG108=FALSE,0,ROUND(SUM($BU108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG108=FALSE,0,ROUND(SUM($BV108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG108=FALSE,0,ROUND(SUM($BW108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG108=FALSE,0,ROUND(SUM($BX108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H108/$AD108*$X108),2),0)","v":0},{"$f":"ROUND(SUM($EU108*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET108=FALSE,$EV108,ROUND(MAX(0,SUM(SUM($EN108:$ES108)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY108=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I108","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ108*Account!$AA$2),SUM($EZ108*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E108<>\"D-CARE\",Tenant!$F108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB108=FALSE,0,ROUND(SUM($AF108*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD108=FALSE,0,SUM($CF108*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA108>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF108=FALSE,0,SUM($CF108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA108>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH108=TRUE,$AA108>0),SUM($CF108*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ108=FALSE,0,ROUND(SUM($BZ108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ108=FALSE,0,ROUND(SUM($CA108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ108=FALSE,0,ROUND(SUM($CB108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ108=FALSE,0,ROUND(SUM($CC108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ108=FALSE,0,ROUND(SUM($CD108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ108=FALSE,0,ROUND(SUM($CE108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H108/$AD108*$AA108),2),0)","v":0},{"$f":"ROUND(SUM($FX108*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW108=FALSE,$FY108,ROUND(MAX(0,SUM(SUM($FQ108:$FV108)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB108=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I108","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC108*Account!$AA$2),SUM($GC108*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D108<=FctrChngDts!$B$14,$E108>FctrChngDts!$B$14),AND($D108<=FctrChngDts!$C$14,$E108>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE108=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH108:$GJ108))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO108,$DB108,$GH108:$GJ108))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG108,$GK108,$GN108,$DR108,$DT108,$DV108,$DX108),IF(Account!$Q$2=TRUE,SUM($GG108,$GL108,$GN108,$DR108,$DT108,$DV108,$DX108),SUM($GG108,$GK108,$GL108,$GM108,$GN108,$DR108,$DT108,$DV108,$DX108)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D108,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,8,FALSE)=TRUE,$GO108<0),0,SUM(SUM(SUM($GO108/$AD108*$GP108)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,8,FALSE)=TRUE,$GO108<0),0,SUM(SUM(SUM($GO108/$AD108*$GQ108)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG108,$CO108,$DB108,$GM108)/$AD108)*$X108*FctrChngDts!$B$15),SUM(SUM(SUM($DG108,$CO108,$DB108,$GH108:$GJ108)/$AD108)*$X108*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG108,$CO108,$DB108,$GM108)/$AD108)*$AA108*FctrChngDts!$B$15),SUM(SUM(SUM($DG108,$CO108,$DB108,$GH108:$GJ108)/$AD108)*$AA108*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E108),$AD108,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D108,FctrChngDts!$C$17<=$E108),_xlfn.DAYS($D108,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E108),$AD108,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D108,FctrChngDts!$C$19<=$E108),_xlfn.DAYS($D108,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY108*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY108*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ108*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ108*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D108,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF108*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG108*Account!$AA$2)),2)","v":0}]
[108,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G109),0,IF($F109<=$G109,SUM($G109-$F109),IF($F109>$G109,SUM((Account!$L$2-$F109)+$G109+1))))","v":0},{"$f":"IF(AND($D109>=FctrChngDts!$C$2,$D109<=FctrChngDts!$D$2),$D109,\"\")","v":""},{"$f":"IF($I109=\"\",\"\",IF($E109<=FctrChngDts!$D$2,$E109,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D109<FctrChngDts!$E$2,$E109<FctrChngDts!$E$2),AND($D109>=FctrChngDts!$F$2,$E109>=FctrChngDts!$F$2)),\"\",IF(AND($D109>=FctrChngDts!$E$2,$D109<=FctrChngDts!$F$2),$D109,FctrChngDts!$E$2))","v":""},{"$f":"IF($K109=\"\",\"\",IF(AND($J109=$K109,$E109>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K109=$J109,$E109,IF(AND($E109>=FctrChngDts!$E$2,$E109<=FctrChngDts!$F$2),$E109,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D109<DATE(YEAR(Account!$J$2),6,1),$D109>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I109<FctrChngDts!$A$2,$J109<FctrChngDts!$A$2),AND($I109>=FctrChngDts!$B$2,$J109>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I109<FctrChngDts!$A$2,$J109>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I109>=FctrChngDts!$A$2,$J109<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I109<FctrChngDts!$B$2,$J109>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K109<FctrChngDts!$A$2,$L109<FctrChngDts!$A$2),AND($K109>=FctrChngDts!$B$2,$L109>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K109<FctrChngDts!$A$2,$L109>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K109>=FctrChngDts!$A$2,$L109<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K109<FctrChngDts!$B$2,$L109>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I109=\"\",$J109=0),0,IF(AND($N109=TRUE,$I109<>0),SUM($J109-$I109+1),IF($O109=TRUE,SUM(FctrChngDts!$A$2-$I109),IF($P109=TRUE,0,IF($Q109=TRUE,SUM($J109-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I109=\"\",$J109=0),0,IF($N109=TRUE,0,IF($O109=TRUE,SUM($J109-FctrChngDts!$A$2+1),IF(AND($P109=TRUE,$I109<>0),SUM($J109-$I109+1),IF($Q109=TRUE,SUM(FctrChngDts!$B$2-$I109),0)))))","v":0},0,{"$f":"IF(OR($K109=\"\",$L109=0),0,IF(AND($R109=TRUE,$K109<>0),SUM($L109-$K109+1),IF($S109=TRUE,SUM(FctrChngDts!$A$2-$K109),IF($T109=TRUE,0,IF($U109=TRUE,SUM($L109-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K109=\"\",$L109=0),0,IF($R109=TRUE,0,IF($S109=TRUE,SUM($L109-FctrChngDts!$A$2+1),IF(AND($T109=TRUE,$K109<>0),SUM($L109-$K109+1),IF($U109=TRUE,SUM(FctrChngDts!$B$2-$K109),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A109,Tenant!$A109:$J608,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR109=FALSE,VLOOKUP($AQ109,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ109,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR109=FALSE,VLOOKUP($AQ109,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ109,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR109=FALSE,VLOOKUP($AQ109,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ109,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR109=FALSE,VLOOKUP($AQ109,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ109,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A109,Tenant!$A109:$J608,6,FALSE)","v":0},{"$f":"VLOOKUP($A109,Tenant!$A109:$J608,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG109=FALSE,0,IF($DQ109=TRUE,SUM($BS109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS109*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DQ109=TRUE,SUM($BT109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT109*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DQ109=TRUE,SUM($BU109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU109*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DQ109=TRUE,SUM($BV109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DQ109=TRUE,SUM($BW109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW109*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DQ109=TRUE,SUM($BX109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX109*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN109=FALSE,0,ROUND(SUM($BY109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP109=FALSE,0,ROUND(SUM($X109*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY109=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X109),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X109)),2)","v":0},0,false,{"$f":"ROUND(IF($CT109=FALSE,0,IF($DU109=TRUE,SUM($BZ109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ109*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT109=FALSE,0,IF($DU109=TRUE,SUM($CA109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA109*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT109=FALSE,0,IF($DU109=TRUE,SUM($CB109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB109*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT109=FALSE,0,IF($DU109=TRUE,SUM($CC109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC109*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT109=FALSE,0,IF($DU109=TRUE,SUM($CD109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD109*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT109=FALSE,0,IF($DU109=TRUE,SUM($CE109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE109*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA109=FALSE,0,ROUND(SUM($CF109*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC109=FALSE,0,ROUND(SUM($AA109*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY109=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA109),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA109)),2)","v":0},0,0,{"$f":"SUM($DG109*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG109*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH109,IF(VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI109,$DG109))","v":0},0,false,0,false,0,{"$f":"IF(AND($X109>0,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ109=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH109:$CM109,$CQ109,$DZ109,$EF109,$EN109:$ES109)-SUM($BY109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH109:$CM109,$CQ109,$DZ109,$EF109,$EH109:$EM109)-SUM($BY109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X109>0,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS109=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH109:$CM109,$CO109,$CQ109,$CU109:$CZ109,$DB109,$DD109,$DZ109,$EB109,$ED109,$EF109,$EN109:$ES109,$FC109,$FE109,$FG109,$FI109,$FQ109:$FV109)/$AD109*$X109)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH109:$CM109,$CO109,$CQ109,$CU109:$CZ109,$DB109,$DD109,$DZ109,$EB109,$ED109,$EF109,$EH109:$EM109,$FC109,$FE109,$FG109,$FI109,$FK109:$FP109)/$AD109*$X109)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA109>0,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU109=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU109:$CZ109,$DD109,$DZ109,$FI109,$FQ109:$FV109)-SUM($CF109*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU109:$CZ109,$DD109,$DZ109,$FI109,$FK109:$FP109)-SUM($CF109*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA109>0,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW109=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH109:$CM109,$CO109,$CQ109,$CU109:$CZ109,$DB109,$DD109,$DZ109,$EB109,$ED109,$EF109,$EN109:$ES109,$FC109,$FE109,$FG109,$FI109,$FQ109:$FV109)/$AD109*$AA109)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH109:$CM109,$CO109,$CQ109,$CU109:$CZ109,$DB109,$DD109,$DZ109,$EB109,$ED109,$EF109,$EH109:$EM109,$FC109,$FE109,$FG109,$FI109,$FK109:$FP109)/$AD109*$AA109)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X109>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E109<>\"D-CARE\",Tenant!$F109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY109=FALSE,0,ROUND(SUM($AE109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X109>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X109>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X109>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA109=FALSE,0,SUM($BY109*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X109>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC109=FALSE,0,SUM($BY109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X109>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE109=TRUE,$X109>0),SUM($BY109*Account!$T$2),0)","v":0},{"$f":"IF(AND($X109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG109=FALSE,0,ROUND(SUM($BS109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG109=FALSE,0,ROUND(SUM($BT109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG109=FALSE,0,ROUND(SUM($BU109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG109=FALSE,0,ROUND(SUM($BV109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG109=FALSE,0,ROUND(SUM($BW109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG109=FALSE,0,ROUND(SUM($BX109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H109/$AD109*$X109),2),0)","v":0},{"$f":"ROUND(SUM($EU109*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET109=FALSE,$EV109,ROUND(MAX(0,SUM(SUM($EN109:$ES109)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY109=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I109","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ109*Account!$AA$2),SUM($EZ109*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA109>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E109<>\"D-CARE\",Tenant!$F109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB109=FALSE,0,ROUND(SUM($AF109*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA109>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA109>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA109>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD109=FALSE,0,SUM($CF109*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA109>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF109=FALSE,0,SUM($CF109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA109>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH109=TRUE,$AA109>0),SUM($CF109*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ109=FALSE,0,ROUND(SUM($BZ109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ109=FALSE,0,ROUND(SUM($CA109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ109=FALSE,0,ROUND(SUM($CB109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ109=FALSE,0,ROUND(SUM($CC109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ109=FALSE,0,ROUND(SUM($CD109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ109=FALSE,0,ROUND(SUM($CE109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H109/$AD109*$AA109),2),0)","v":0},{"$f":"ROUND(SUM($FX109*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW109=FALSE,$FY109,ROUND(MAX(0,SUM(SUM($FQ109:$FV109)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB109=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I109","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC109*Account!$AA$2),SUM($GC109*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D109<=FctrChngDts!$B$14,$E109>FctrChngDts!$B$14),AND($D109<=FctrChngDts!$C$14,$E109>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE109=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH109:$GJ109))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO109,$DB109,$GH109:$GJ109))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG109,$GK109,$GN109,$DR109,$DT109,$DV109,$DX109),IF(Account!$Q$2=TRUE,SUM($GG109,$GL109,$GN109,$DR109,$DT109,$DV109,$DX109),SUM($GG109,$GK109,$GL109,$GM109,$GN109,$DR109,$DT109,$DV109,$DX109)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D109,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A109,Tenant!$A:$J,8,FALSE)=TRUE,$GO109<0),0,SUM(SUM(SUM($GO109/$AD109*$GP109)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A109,Tenant!$A:$J,8,FALSE)=TRUE,$GO109<0),0,SUM(SUM(SUM($GO109/$AD109*$GQ109)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG109,$CO109,$DB109,$GM109)/$AD109)*$X109*FctrChngDts!$B$15),SUM(SUM(SUM($DG109,$CO109,$DB109,$GH109:$GJ109)/$AD109)*$X109*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG109,$CO109,$DB109,$GM109)/$AD109)*$AA109*FctrChngDts!$B$15),SUM(SUM(SUM($DG109,$CO109,$DB109,$GH109:$GJ109)/$AD109)*$AA109*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E109),$AD109,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D109,FctrChngDts!$C$17<=$E109),_xlfn.DAYS($D109,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E109),$AD109,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D109,FctrChngDts!$C$19<=$E109),_xlfn.DAYS($D109,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY109*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY109*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ109*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ109*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D109,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A109,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF109*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A109,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG109*Account!$AA$2)),2)","v":0}]
[109,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G110),0,IF($F110<=$G110,SUM($G110-$F110),IF($F110>$G110,SUM((Account!$L$2-$F110)+$G110+1))))","v":0},{"$f":"IF(AND($D110>=FctrChngDts!$C$2,$D110<=FctrChngDts!$D$2),$D110,\"\")","v":""},{"$f":"IF($I110=\"\",\"\",IF($E110<=FctrChngDts!$D$2,$E110,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D110<FctrChngDts!$E$2,$E110<FctrChngDts!$E$2),AND($D110>=FctrChngDts!$F$2,$E110>=FctrChngDts!$F$2)),\"\",IF(AND($D110>=FctrChngDts!$E$2,$D110<=FctrChngDts!$F$2),$D110,FctrChngDts!$E$2))","v":""},{"$f":"IF($K110=\"\",\"\",IF(AND($J110=$K110,$E110>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K110=$J110,$E110,IF(AND($E110>=FctrChngDts!$E$2,$E110<=FctrChngDts!$F$2),$E110,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D110<DATE(YEAR(Account!$J$2),6,1),$D110>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I110<FctrChngDts!$A$2,$J110<FctrChngDts!$A$2),AND($I110>=FctrChngDts!$B$2,$J110>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I110<FctrChngDts!$A$2,$J110>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I110>=FctrChngDts!$A$2,$J110<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I110<FctrChngDts!$B$2,$J110>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K110<FctrChngDts!$A$2,$L110<FctrChngDts!$A$2),AND($K110>=FctrChngDts!$B$2,$L110>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K110<FctrChngDts!$A$2,$L110>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K110>=FctrChngDts!$A$2,$L110<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K110<FctrChngDts!$B$2,$L110>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I110=\"\",$J110=0),0,IF(AND($N110=TRUE,$I110<>0),SUM($J110-$I110+1),IF($O110=TRUE,SUM(FctrChngDts!$A$2-$I110),IF($P110=TRUE,0,IF($Q110=TRUE,SUM($J110-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I110=\"\",$J110=0),0,IF($N110=TRUE,0,IF($O110=TRUE,SUM($J110-FctrChngDts!$A$2+1),IF(AND($P110=TRUE,$I110<>0),SUM($J110-$I110+1),IF($Q110=TRUE,SUM(FctrChngDts!$B$2-$I110),0)))))","v":0},0,{"$f":"IF(OR($K110=\"\",$L110=0),0,IF(AND($R110=TRUE,$K110<>0),SUM($L110-$K110+1),IF($S110=TRUE,SUM(FctrChngDts!$A$2-$K110),IF($T110=TRUE,0,IF($U110=TRUE,SUM($L110-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K110=\"\",$L110=0),0,IF($R110=TRUE,0,IF($S110=TRUE,SUM($L110-FctrChngDts!$A$2+1),IF(AND($T110=TRUE,$K110<>0),SUM($L110-$K110+1),IF($U110=TRUE,SUM(FctrChngDts!$B$2-$K110),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A110,Tenant!$A110:$J609,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR110=FALSE,VLOOKUP($AQ110,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ110,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR110=FALSE,VLOOKUP($AQ110,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ110,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR110=FALSE,VLOOKUP($AQ110,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ110,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR110=FALSE,VLOOKUP($AQ110,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ110,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A110,Tenant!$A110:$J609,6,FALSE)","v":0},{"$f":"VLOOKUP($A110,Tenant!$A110:$J609,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG110=FALSE,0,IF($DQ110=TRUE,SUM($BS110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS110*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DQ110=TRUE,SUM($BT110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT110*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DQ110=TRUE,SUM($BU110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU110*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DQ110=TRUE,SUM($BV110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DQ110=TRUE,SUM($BW110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW110*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DQ110=TRUE,SUM($BX110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX110*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN110=FALSE,0,ROUND(SUM($BY110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP110=FALSE,0,ROUND(SUM($X110*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY110=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X110),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X110)),2)","v":0},0,false,{"$f":"ROUND(IF($CT110=FALSE,0,IF($DU110=TRUE,SUM($BZ110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ110*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT110=FALSE,0,IF($DU110=TRUE,SUM($CA110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA110*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT110=FALSE,0,IF($DU110=TRUE,SUM($CB110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB110*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT110=FALSE,0,IF($DU110=TRUE,SUM($CC110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC110*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT110=FALSE,0,IF($DU110=TRUE,SUM($CD110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD110*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT110=FALSE,0,IF($DU110=TRUE,SUM($CE110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE110*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA110=FALSE,0,ROUND(SUM($CF110*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC110=FALSE,0,ROUND(SUM($AA110*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY110=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA110),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA110)),2)","v":0},0,0,{"$f":"SUM($DG110*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG110*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH110,IF(VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI110,$DG110))","v":0},0,false,0,false,0,{"$f":"IF(AND($X110>0,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ110=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH110:$CM110,$CQ110,$DZ110,$EF110,$EN110:$ES110)-SUM($BY110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH110:$CM110,$CQ110,$DZ110,$EF110,$EH110:$EM110)-SUM($BY110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X110>0,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS110=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH110:$CM110,$CO110,$CQ110,$CU110:$CZ110,$DB110,$DD110,$DZ110,$EB110,$ED110,$EF110,$EN110:$ES110,$FC110,$FE110,$FG110,$FI110,$FQ110:$FV110)/$AD110*$X110)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH110:$CM110,$CO110,$CQ110,$CU110:$CZ110,$DB110,$DD110,$DZ110,$EB110,$ED110,$EF110,$EH110:$EM110,$FC110,$FE110,$FG110,$FI110,$FK110:$FP110)/$AD110*$X110)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA110>0,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU110=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU110:$CZ110,$DD110,$DZ110,$FI110,$FQ110:$FV110)-SUM($CF110*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU110:$CZ110,$DD110,$DZ110,$FI110,$FK110:$FP110)-SUM($CF110*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA110>0,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW110=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH110:$CM110,$CO110,$CQ110,$CU110:$CZ110,$DB110,$DD110,$DZ110,$EB110,$ED110,$EF110,$EN110:$ES110,$FC110,$FE110,$FG110,$FI110,$FQ110:$FV110)/$AD110*$AA110)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH110:$CM110,$CO110,$CQ110,$CU110:$CZ110,$DB110,$DD110,$DZ110,$EB110,$ED110,$EF110,$EH110:$EM110,$FC110,$FE110,$FG110,$FI110,$FK110:$FP110)/$AD110*$AA110)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X110>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E110<>\"D-CARE\",Tenant!$F110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY110=FALSE,0,ROUND(SUM($AE110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X110>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X110>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X110>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA110=FALSE,0,SUM($BY110*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X110>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC110=FALSE,0,SUM($BY110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X110>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE110=TRUE,$X110>0),SUM($BY110*Account!$T$2),0)","v":0},{"$f":"IF(AND($X110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG110=FALSE,0,ROUND(SUM($BS110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG110=FALSE,0,ROUND(SUM($BT110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG110=FALSE,0,ROUND(SUM($BU110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG110=FALSE,0,ROUND(SUM($BV110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG110=FALSE,0,ROUND(SUM($BW110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG110=FALSE,0,ROUND(SUM($BX110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H110/$AD110*$X110),2),0)","v":0},{"$f":"ROUND(SUM($EU110*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET110=FALSE,$EV110,ROUND(MAX(0,SUM(SUM($EN110:$ES110)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY110=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I110","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ110*Account!$AA$2),SUM($EZ110*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA110>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E110<>\"D-CARE\",Tenant!$F110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB110=FALSE,0,ROUND(SUM($AF110*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA110>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA110>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA110>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD110=FALSE,0,SUM($CF110*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA110>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF110=FALSE,0,SUM($CF110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA110>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH110=TRUE,$AA110>0),SUM($CF110*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ110=FALSE,0,ROUND(SUM($BZ110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ110=FALSE,0,ROUND(SUM($CA110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ110=FALSE,0,ROUND(SUM($CB110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ110=FALSE,0,ROUND(SUM($CC110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ110=FALSE,0,ROUND(SUM($CD110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ110=FALSE,0,ROUND(SUM($CE110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H110/$AD110*$AA110),2),0)","v":0},{"$f":"ROUND(SUM($FX110*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW110=FALSE,$FY110,ROUND(MAX(0,SUM(SUM($FQ110:$FV110)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB110=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I110","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC110*Account!$AA$2),SUM($GC110*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D110<=FctrChngDts!$B$14,$E110>FctrChngDts!$B$14),AND($D110<=FctrChngDts!$C$14,$E110>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE110=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH110:$GJ110))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO110,$DB110,$GH110:$GJ110))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG110,$GK110,$GN110,$DR110,$DT110,$DV110,$DX110),IF(Account!$Q$2=TRUE,SUM($GG110,$GL110,$GN110,$DR110,$DT110,$DV110,$DX110),SUM($GG110,$GK110,$GL110,$GM110,$GN110,$DR110,$DT110,$DV110,$DX110)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D110,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A110,Tenant!$A:$J,8,FALSE)=TRUE,$GO110<0),0,SUM(SUM(SUM($GO110/$AD110*$GP110)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A110,Tenant!$A:$J,8,FALSE)=TRUE,$GO110<0),0,SUM(SUM(SUM($GO110/$AD110*$GQ110)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG110,$CO110,$DB110,$GM110)/$AD110)*$X110*FctrChngDts!$B$15),SUM(SUM(SUM($DG110,$CO110,$DB110,$GH110:$GJ110)/$AD110)*$X110*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG110,$CO110,$DB110,$GM110)/$AD110)*$AA110*FctrChngDts!$B$15),SUM(SUM(SUM($DG110,$CO110,$DB110,$GH110:$GJ110)/$AD110)*$AA110*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E110),$AD110,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D110,FctrChngDts!$C$17<=$E110),_xlfn.DAYS($D110,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E110),$AD110,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D110,FctrChngDts!$C$19<=$E110),_xlfn.DAYS($D110,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY110*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY110*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ110*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ110*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D110,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A110,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF110*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A110,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG110*Account!$AA$2)),2)","v":0}]
[110,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G111),0,IF($F111<=$G111,SUM($G111-$F111),IF($F111>$G111,SUM((Account!$L$2-$F111)+$G111+1))))","v":0},{"$f":"IF(AND($D111>=FctrChngDts!$C$2,$D111<=FctrChngDts!$D$2),$D111,\"\")","v":""},{"$f":"IF($I111=\"\",\"\",IF($E111<=FctrChngDts!$D$2,$E111,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D111<FctrChngDts!$E$2,$E111<FctrChngDts!$E$2),AND($D111>=FctrChngDts!$F$2,$E111>=FctrChngDts!$F$2)),\"\",IF(AND($D111>=FctrChngDts!$E$2,$D111<=FctrChngDts!$F$2),$D111,FctrChngDts!$E$2))","v":""},{"$f":"IF($K111=\"\",\"\",IF(AND($J111=$K111,$E111>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K111=$J111,$E111,IF(AND($E111>=FctrChngDts!$E$2,$E111<=FctrChngDts!$F$2),$E111,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D111<DATE(YEAR(Account!$J$2),6,1),$D111>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I111<FctrChngDts!$A$2,$J111<FctrChngDts!$A$2),AND($I111>=FctrChngDts!$B$2,$J111>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I111<FctrChngDts!$A$2,$J111>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I111>=FctrChngDts!$A$2,$J111<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I111<FctrChngDts!$B$2,$J111>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K111<FctrChngDts!$A$2,$L111<FctrChngDts!$A$2),AND($K111>=FctrChngDts!$B$2,$L111>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K111<FctrChngDts!$A$2,$L111>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K111>=FctrChngDts!$A$2,$L111<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K111<FctrChngDts!$B$2,$L111>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I111=\"\",$J111=0),0,IF(AND($N111=TRUE,$I111<>0),SUM($J111-$I111+1),IF($O111=TRUE,SUM(FctrChngDts!$A$2-$I111),IF($P111=TRUE,0,IF($Q111=TRUE,SUM($J111-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I111=\"\",$J111=0),0,IF($N111=TRUE,0,IF($O111=TRUE,SUM($J111-FctrChngDts!$A$2+1),IF(AND($P111=TRUE,$I111<>0),SUM($J111-$I111+1),IF($Q111=TRUE,SUM(FctrChngDts!$B$2-$I111),0)))))","v":0},0,{"$f":"IF(OR($K111=\"\",$L111=0),0,IF(AND($R111=TRUE,$K111<>0),SUM($L111-$K111+1),IF($S111=TRUE,SUM(FctrChngDts!$A$2-$K111),IF($T111=TRUE,0,IF($U111=TRUE,SUM($L111-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K111=\"\",$L111=0),0,IF($R111=TRUE,0,IF($S111=TRUE,SUM($L111-FctrChngDts!$A$2+1),IF(AND($T111=TRUE,$K111<>0),SUM($L111-$K111+1),IF($U111=TRUE,SUM(FctrChngDts!$B$2-$K111),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A111,Tenant!$A111:$J610,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR111=FALSE,VLOOKUP($AQ111,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ111,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR111=FALSE,VLOOKUP($AQ111,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ111,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR111=FALSE,VLOOKUP($AQ111,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ111,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR111=FALSE,VLOOKUP($AQ111,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ111,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A111,Tenant!$A111:$J610,6,FALSE)","v":0},{"$f":"VLOOKUP($A111,Tenant!$A111:$J610,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG111=FALSE,0,IF($DQ111=TRUE,SUM($BS111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS111*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DQ111=TRUE,SUM($BT111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT111*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DQ111=TRUE,SUM($BU111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU111*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DQ111=TRUE,SUM($BV111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DQ111=TRUE,SUM($BW111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW111*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DQ111=TRUE,SUM($BX111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX111*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN111=FALSE,0,ROUND(SUM($BY111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP111=FALSE,0,ROUND(SUM($X111*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY111=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X111),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X111)),2)","v":0},0,false,{"$f":"ROUND(IF($CT111=FALSE,0,IF($DU111=TRUE,SUM($BZ111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ111*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT111=FALSE,0,IF($DU111=TRUE,SUM($CA111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA111*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT111=FALSE,0,IF($DU111=TRUE,SUM($CB111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB111*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT111=FALSE,0,IF($DU111=TRUE,SUM($CC111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC111*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT111=FALSE,0,IF($DU111=TRUE,SUM($CD111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD111*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT111=FALSE,0,IF($DU111=TRUE,SUM($CE111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE111*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA111=FALSE,0,ROUND(SUM($CF111*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC111=FALSE,0,ROUND(SUM($AA111*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY111=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA111),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA111)),2)","v":0},0,0,{"$f":"SUM($DG111*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG111*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH111,IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI111,$DG111))","v":0},0,false,0,false,0,{"$f":"IF(AND($X111>0,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ111=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH111:$CM111,$CQ111,$DZ111,$EF111,$EN111:$ES111)-SUM($BY111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH111:$CM111,$CQ111,$DZ111,$EF111,$EH111:$EM111)-SUM($BY111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X111>0,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS111=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH111:$CM111,$CO111,$CQ111,$CU111:$CZ111,$DB111,$DD111,$DZ111,$EB111,$ED111,$EF111,$EN111:$ES111,$FC111,$FE111,$FG111,$FI111,$FQ111:$FV111)/$AD111*$X111)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH111:$CM111,$CO111,$CQ111,$CU111:$CZ111,$DB111,$DD111,$DZ111,$EB111,$ED111,$EF111,$EH111:$EM111,$FC111,$FE111,$FG111,$FI111,$FK111:$FP111)/$AD111*$X111)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA111>0,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU111=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU111:$CZ111,$DD111,$DZ111,$FI111,$FQ111:$FV111)-SUM($CF111*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU111:$CZ111,$DD111,$DZ111,$FI111,$FK111:$FP111)-SUM($CF111*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA111>0,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW111=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH111:$CM111,$CO111,$CQ111,$CU111:$CZ111,$DB111,$DD111,$DZ111,$EB111,$ED111,$EF111,$EN111:$ES111,$FC111,$FE111,$FG111,$FI111,$FQ111:$FV111)/$AD111*$AA111)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH111:$CM111,$CO111,$CQ111,$CU111:$CZ111,$DB111,$DD111,$DZ111,$EB111,$ED111,$EF111,$EH111:$EM111,$FC111,$FE111,$FG111,$FI111,$FK111:$FP111)/$AD111*$AA111)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E111<>\"D-CARE\",Tenant!$F111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY111=FALSE,0,ROUND(SUM($AE111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA111=FALSE,0,SUM($BY111*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X111>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC111=FALSE,0,SUM($BY111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X111>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE111=TRUE,$X111>0),SUM($BY111*Account!$T$2),0)","v":0},{"$f":"IF(AND($X111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG111=FALSE,0,ROUND(SUM($BS111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG111=FALSE,0,ROUND(SUM($BT111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG111=FALSE,0,ROUND(SUM($BU111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG111=FALSE,0,ROUND(SUM($BV111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG111=FALSE,0,ROUND(SUM($BW111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG111=FALSE,0,ROUND(SUM($BX111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H111/$AD111*$X111),2),0)","v":0},{"$f":"ROUND(SUM($EU111*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET111=FALSE,$EV111,ROUND(MAX(0,SUM(SUM($EN111:$ES111)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY111=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I111","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ111*Account!$AA$2),SUM($EZ111*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E111<>\"D-CARE\",Tenant!$F111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB111=FALSE,0,ROUND(SUM($AF111*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD111=FALSE,0,SUM($CF111*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA111>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF111=FALSE,0,SUM($CF111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA111>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH111=TRUE,$AA111>0),SUM($CF111*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ111=FALSE,0,ROUND(SUM($BZ111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ111=FALSE,0,ROUND(SUM($CA111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ111=FALSE,0,ROUND(SUM($CB111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ111=FALSE,0,ROUND(SUM($CC111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ111=FALSE,0,ROUND(SUM($CD111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ111=FALSE,0,ROUND(SUM($CE111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H111/$AD111*$AA111),2),0)","v":0},{"$f":"ROUND(SUM($FX111*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW111=FALSE,$FY111,ROUND(MAX(0,SUM(SUM($FQ111:$FV111)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB111=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I111","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC111*Account!$AA$2),SUM($GC111*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D111<=FctrChngDts!$B$14,$E111>FctrChngDts!$B$14),AND($D111<=FctrChngDts!$C$14,$E111>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE111=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH111:$GJ111))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO111,$DB111,$GH111:$GJ111))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG111,$GK111,$GN111,$DR111,$DT111,$DV111,$DX111),IF(Account!$Q$2=TRUE,SUM($GG111,$GL111,$GN111,$DR111,$DT111,$DV111,$DX111),SUM($GG111,$GK111,$GL111,$GM111,$GN111,$DR111,$DT111,$DV111,$DX111)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D111,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,8,FALSE)=TRUE,$GO111<0),0,SUM(SUM(SUM($GO111/$AD111*$GP111)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,8,FALSE)=TRUE,$GO111<0),0,SUM(SUM(SUM($GO111/$AD111*$GQ111)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG111,$CO111,$DB111,$GM111)/$AD111)*$X111*FctrChngDts!$B$15),SUM(SUM(SUM($DG111,$CO111,$DB111,$GH111:$GJ111)/$AD111)*$X111*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG111,$CO111,$DB111,$GM111)/$AD111)*$AA111*FctrChngDts!$B$15),SUM(SUM(SUM($DG111,$CO111,$DB111,$GH111:$GJ111)/$AD111)*$AA111*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E111),$AD111,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D111,FctrChngDts!$C$17<=$E111),_xlfn.DAYS($D111,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E111),$AD111,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D111,FctrChngDts!$C$19<=$E111),_xlfn.DAYS($D111,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY111*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY111*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ111*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ111*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D111,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF111*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG111*Account!$AA$2)),2)","v":0}]
[111,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G112),0,IF($F112<=$G112,SUM($G112-$F112),IF($F112>$G112,SUM((Account!$L$2-$F112)+$G112+1))))","v":0},{"$f":"IF(AND($D112>=FctrChngDts!$C$2,$D112<=FctrChngDts!$D$2),$D112,\"\")","v":""},{"$f":"IF($I112=\"\",\"\",IF($E112<=FctrChngDts!$D$2,$E112,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D112<FctrChngDts!$E$2,$E112<FctrChngDts!$E$2),AND($D112>=FctrChngDts!$F$2,$E112>=FctrChngDts!$F$2)),\"\",IF(AND($D112>=FctrChngDts!$E$2,$D112<=FctrChngDts!$F$2),$D112,FctrChngDts!$E$2))","v":""},{"$f":"IF($K112=\"\",\"\",IF(AND($J112=$K112,$E112>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K112=$J112,$E112,IF(AND($E112>=FctrChngDts!$E$2,$E112<=FctrChngDts!$F$2),$E112,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D112<DATE(YEAR(Account!$J$2),6,1),$D112>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I112<FctrChngDts!$A$2,$J112<FctrChngDts!$A$2),AND($I112>=FctrChngDts!$B$2,$J112>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I112<FctrChngDts!$A$2,$J112>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I112>=FctrChngDts!$A$2,$J112<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I112<FctrChngDts!$B$2,$J112>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K112<FctrChngDts!$A$2,$L112<FctrChngDts!$A$2),AND($K112>=FctrChngDts!$B$2,$L112>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K112<FctrChngDts!$A$2,$L112>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K112>=FctrChngDts!$A$2,$L112<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K112<FctrChngDts!$B$2,$L112>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I112=\"\",$J112=0),0,IF(AND($N112=TRUE,$I112<>0),SUM($J112-$I112+1),IF($O112=TRUE,SUM(FctrChngDts!$A$2-$I112),IF($P112=TRUE,0,IF($Q112=TRUE,SUM($J112-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I112=\"\",$J112=0),0,IF($N112=TRUE,0,IF($O112=TRUE,SUM($J112-FctrChngDts!$A$2+1),IF(AND($P112=TRUE,$I112<>0),SUM($J112-$I112+1),IF($Q112=TRUE,SUM(FctrChngDts!$B$2-$I112),0)))))","v":0},0,{"$f":"IF(OR($K112=\"\",$L112=0),0,IF(AND($R112=TRUE,$K112<>0),SUM($L112-$K112+1),IF($S112=TRUE,SUM(FctrChngDts!$A$2-$K112),IF($T112=TRUE,0,IF($U112=TRUE,SUM($L112-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K112=\"\",$L112=0),0,IF($R112=TRUE,0,IF($S112=TRUE,SUM($L112-FctrChngDts!$A$2+1),IF(AND($T112=TRUE,$K112<>0),SUM($L112-$K112+1),IF($U112=TRUE,SUM(FctrChngDts!$B$2-$K112),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A112,Tenant!$A112:$J611,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR112=FALSE,VLOOKUP($AQ112,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ112,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR112=FALSE,VLOOKUP($AQ112,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ112,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR112=FALSE,VLOOKUP($AQ112,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ112,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR112=FALSE,VLOOKUP($AQ112,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ112,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A112,Tenant!$A112:$J611,6,FALSE)","v":0},{"$f":"VLOOKUP($A112,Tenant!$A112:$J611,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG112=FALSE,0,IF($DQ112=TRUE,SUM($BS112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS112*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DQ112=TRUE,SUM($BT112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT112*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DQ112=TRUE,SUM($BU112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU112*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DQ112=TRUE,SUM($BV112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DQ112=TRUE,SUM($BW112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW112*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DQ112=TRUE,SUM($BX112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX112*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN112=FALSE,0,ROUND(SUM($BY112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP112=FALSE,0,ROUND(SUM($X112*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY112=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X112),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X112)),2)","v":0},0,false,{"$f":"ROUND(IF($CT112=FALSE,0,IF($DU112=TRUE,SUM($BZ112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ112*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT112=FALSE,0,IF($DU112=TRUE,SUM($CA112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA112*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT112=FALSE,0,IF($DU112=TRUE,SUM($CB112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB112*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT112=FALSE,0,IF($DU112=TRUE,SUM($CC112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC112*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT112=FALSE,0,IF($DU112=TRUE,SUM($CD112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD112*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT112=FALSE,0,IF($DU112=TRUE,SUM($CE112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE112*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA112=FALSE,0,ROUND(SUM($CF112*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC112=FALSE,0,ROUND(SUM($AA112*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY112=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA112),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA112)),2)","v":0},0,0,{"$f":"SUM($DG112*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG112*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH112,IF(VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI112,$DG112))","v":0},0,false,0,false,0,{"$f":"IF(AND($X112>0,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ112=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH112:$CM112,$CQ112,$DZ112,$EF112,$EN112:$ES112)-SUM($BY112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH112:$CM112,$CQ112,$DZ112,$EF112,$EH112:$EM112)-SUM($BY112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X112>0,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS112=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH112:$CM112,$CO112,$CQ112,$CU112:$CZ112,$DB112,$DD112,$DZ112,$EB112,$ED112,$EF112,$EN112:$ES112,$FC112,$FE112,$FG112,$FI112,$FQ112:$FV112)/$AD112*$X112)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH112:$CM112,$CO112,$CQ112,$CU112:$CZ112,$DB112,$DD112,$DZ112,$EB112,$ED112,$EF112,$EH112:$EM112,$FC112,$FE112,$FG112,$FI112,$FK112:$FP112)/$AD112*$X112)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA112>0,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU112=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU112:$CZ112,$DD112,$DZ112,$FI112,$FQ112:$FV112)-SUM($CF112*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU112:$CZ112,$DD112,$DZ112,$FI112,$FK112:$FP112)-SUM($CF112*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA112>0,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW112=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH112:$CM112,$CO112,$CQ112,$CU112:$CZ112,$DB112,$DD112,$DZ112,$EB112,$ED112,$EF112,$EN112:$ES112,$FC112,$FE112,$FG112,$FI112,$FQ112:$FV112)/$AD112*$AA112)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH112:$CM112,$CO112,$CQ112,$CU112:$CZ112,$DB112,$DD112,$DZ112,$EB112,$ED112,$EF112,$EH112:$EM112,$FC112,$FE112,$FG112,$FI112,$FK112:$FP112)/$AD112*$AA112)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X112>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E112<>\"D-CARE\",Tenant!$F112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY112=FALSE,0,ROUND(SUM($AE112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X112>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X112>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X112>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA112=FALSE,0,SUM($BY112*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X112>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC112=FALSE,0,SUM($BY112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X112>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE112=TRUE,$X112>0),SUM($BY112*Account!$T$2),0)","v":0},{"$f":"IF(AND($X112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG112=FALSE,0,ROUND(SUM($BS112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG112=FALSE,0,ROUND(SUM($BT112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG112=FALSE,0,ROUND(SUM($BU112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG112=FALSE,0,ROUND(SUM($BV112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG112=FALSE,0,ROUND(SUM($BW112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG112=FALSE,0,ROUND(SUM($BX112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H112/$AD112*$X112),2),0)","v":0},{"$f":"ROUND(SUM($EU112*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET112=FALSE,$EV112,ROUND(MAX(0,SUM(SUM($EN112:$ES112)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY112=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I112","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ112*Account!$AA$2),SUM($EZ112*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA112>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E112<>\"D-CARE\",Tenant!$F112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB112=FALSE,0,ROUND(SUM($AF112*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA112>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA112>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA112>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD112=FALSE,0,SUM($CF112*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA112>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF112=FALSE,0,SUM($CF112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA112>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH112=TRUE,$AA112>0),SUM($CF112*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ112=FALSE,0,ROUND(SUM($BZ112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ112=FALSE,0,ROUND(SUM($CA112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ112=FALSE,0,ROUND(SUM($CB112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ112=FALSE,0,ROUND(SUM($CC112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ112=FALSE,0,ROUND(SUM($CD112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ112=FALSE,0,ROUND(SUM($CE112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H112/$AD112*$AA112),2),0)","v":0},{"$f":"ROUND(SUM($FX112*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW112=FALSE,$FY112,ROUND(MAX(0,SUM(SUM($FQ112:$FV112)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB112=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I112","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC112*Account!$AA$2),SUM($GC112*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D112<=FctrChngDts!$B$14,$E112>FctrChngDts!$B$14),AND($D112<=FctrChngDts!$C$14,$E112>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE112=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH112:$GJ112))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO112,$DB112,$GH112:$GJ112))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG112,$GK112,$GN112,$DR112,$DT112,$DV112,$DX112),IF(Account!$Q$2=TRUE,SUM($GG112,$GL112,$GN112,$DR112,$DT112,$DV112,$DX112),SUM($GG112,$GK112,$GL112,$GM112,$GN112,$DR112,$DT112,$DV112,$DX112)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D112,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A112,Tenant!$A:$J,8,FALSE)=TRUE,$GO112<0),0,SUM(SUM(SUM($GO112/$AD112*$GP112)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A112,Tenant!$A:$J,8,FALSE)=TRUE,$GO112<0),0,SUM(SUM(SUM($GO112/$AD112*$GQ112)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG112,$CO112,$DB112,$GM112)/$AD112)*$X112*FctrChngDts!$B$15),SUM(SUM(SUM($DG112,$CO112,$DB112,$GH112:$GJ112)/$AD112)*$X112*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG112,$CO112,$DB112,$GM112)/$AD112)*$AA112*FctrChngDts!$B$15),SUM(SUM(SUM($DG112,$CO112,$DB112,$GH112:$GJ112)/$AD112)*$AA112*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E112),$AD112,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D112,FctrChngDts!$C$17<=$E112),_xlfn.DAYS($D112,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E112),$AD112,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D112,FctrChngDts!$C$19<=$E112),_xlfn.DAYS($D112,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY112*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY112*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ112*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ112*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D112,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A112,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF112*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A112,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG112*Account!$AA$2)),2)","v":0}]
[112,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G113),0,IF($F113<=$G113,SUM($G113-$F113),IF($F113>$G113,SUM((Account!$L$2-$F113)+$G113+1))))","v":0},{"$f":"IF(AND($D113>=FctrChngDts!$C$2,$D113<=FctrChngDts!$D$2),$D113,\"\")","v":""},{"$f":"IF($I113=\"\",\"\",IF($E113<=FctrChngDts!$D$2,$E113,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D113<FctrChngDts!$E$2,$E113<FctrChngDts!$E$2),AND($D113>=FctrChngDts!$F$2,$E113>=FctrChngDts!$F$2)),\"\",IF(AND($D113>=FctrChngDts!$E$2,$D113<=FctrChngDts!$F$2),$D113,FctrChngDts!$E$2))","v":""},{"$f":"IF($K113=\"\",\"\",IF(AND($J113=$K113,$E113>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K113=$J113,$E113,IF(AND($E113>=FctrChngDts!$E$2,$E113<=FctrChngDts!$F$2),$E113,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D113<DATE(YEAR(Account!$J$2),6,1),$D113>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I113<FctrChngDts!$A$2,$J113<FctrChngDts!$A$2),AND($I113>=FctrChngDts!$B$2,$J113>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I113<FctrChngDts!$A$2,$J113>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I113>=FctrChngDts!$A$2,$J113<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I113<FctrChngDts!$B$2,$J113>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K113<FctrChngDts!$A$2,$L113<FctrChngDts!$A$2),AND($K113>=FctrChngDts!$B$2,$L113>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K113<FctrChngDts!$A$2,$L113>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K113>=FctrChngDts!$A$2,$L113<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K113<FctrChngDts!$B$2,$L113>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I113=\"\",$J113=0),0,IF(AND($N113=TRUE,$I113<>0),SUM($J113-$I113+1),IF($O113=TRUE,SUM(FctrChngDts!$A$2-$I113),IF($P113=TRUE,0,IF($Q113=TRUE,SUM($J113-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I113=\"\",$J113=0),0,IF($N113=TRUE,0,IF($O113=TRUE,SUM($J113-FctrChngDts!$A$2+1),IF(AND($P113=TRUE,$I113<>0),SUM($J113-$I113+1),IF($Q113=TRUE,SUM(FctrChngDts!$B$2-$I113),0)))))","v":0},0,{"$f":"IF(OR($K113=\"\",$L113=0),0,IF(AND($R113=TRUE,$K113<>0),SUM($L113-$K113+1),IF($S113=TRUE,SUM(FctrChngDts!$A$2-$K113),IF($T113=TRUE,0,IF($U113=TRUE,SUM($L113-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K113=\"\",$L113=0),0,IF($R113=TRUE,0,IF($S113=TRUE,SUM($L113-FctrChngDts!$A$2+1),IF(AND($T113=TRUE,$K113<>0),SUM($L113-$K113+1),IF($U113=TRUE,SUM(FctrChngDts!$B$2-$K113),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A113,Tenant!$A113:$J612,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR113=FALSE,VLOOKUP($AQ113,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ113,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR113=FALSE,VLOOKUP($AQ113,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ113,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR113=FALSE,VLOOKUP($AQ113,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ113,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR113=FALSE,VLOOKUP($AQ113,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ113,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A113,Tenant!$A113:$J612,6,FALSE)","v":0},{"$f":"VLOOKUP($A113,Tenant!$A113:$J612,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG113=FALSE,0,IF($DQ113=TRUE,SUM($BS113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS113*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DQ113=TRUE,SUM($BT113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT113*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DQ113=TRUE,SUM($BU113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU113*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DQ113=TRUE,SUM($BV113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DQ113=TRUE,SUM($BW113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW113*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DQ113=TRUE,SUM($BX113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX113*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN113=FALSE,0,ROUND(SUM($BY113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP113=FALSE,0,ROUND(SUM($X113*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY113=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X113),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X113)),2)","v":0},0,false,{"$f":"ROUND(IF($CT113=FALSE,0,IF($DU113=TRUE,SUM($BZ113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ113*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT113=FALSE,0,IF($DU113=TRUE,SUM($CA113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA113*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT113=FALSE,0,IF($DU113=TRUE,SUM($CB113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB113*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT113=FALSE,0,IF($DU113=TRUE,SUM($CC113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC113*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT113=FALSE,0,IF($DU113=TRUE,SUM($CD113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD113*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT113=FALSE,0,IF($DU113=TRUE,SUM($CE113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE113*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA113=FALSE,0,ROUND(SUM($CF113*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC113=FALSE,0,ROUND(SUM($AA113*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY113=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA113),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA113)),2)","v":0},0,0,{"$f":"SUM($DG113*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG113*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH113,IF(VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI113,$DG113))","v":0},0,false,0,false,0,{"$f":"IF(AND($X113>0,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ113=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH113:$CM113,$CQ113,$DZ113,$EF113,$EN113:$ES113)-SUM($BY113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH113:$CM113,$CQ113,$DZ113,$EF113,$EH113:$EM113)-SUM($BY113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X113>0,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS113=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH113:$CM113,$CO113,$CQ113,$CU113:$CZ113,$DB113,$DD113,$DZ113,$EB113,$ED113,$EF113,$EN113:$ES113,$FC113,$FE113,$FG113,$FI113,$FQ113:$FV113)/$AD113*$X113)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH113:$CM113,$CO113,$CQ113,$CU113:$CZ113,$DB113,$DD113,$DZ113,$EB113,$ED113,$EF113,$EH113:$EM113,$FC113,$FE113,$FG113,$FI113,$FK113:$FP113)/$AD113*$X113)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA113>0,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU113=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU113:$CZ113,$DD113,$DZ113,$FI113,$FQ113:$FV113)-SUM($CF113*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU113:$CZ113,$DD113,$DZ113,$FI113,$FK113:$FP113)-SUM($CF113*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA113>0,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW113=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH113:$CM113,$CO113,$CQ113,$CU113:$CZ113,$DB113,$DD113,$DZ113,$EB113,$ED113,$EF113,$EN113:$ES113,$FC113,$FE113,$FG113,$FI113,$FQ113:$FV113)/$AD113*$AA113)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH113:$CM113,$CO113,$CQ113,$CU113:$CZ113,$DB113,$DD113,$DZ113,$EB113,$ED113,$EF113,$EH113:$EM113,$FC113,$FE113,$FG113,$FI113,$FK113:$FP113)/$AD113*$AA113)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X113>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E113<>\"D-CARE\",Tenant!$F113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY113=FALSE,0,ROUND(SUM($AE113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X113>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X113>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X113>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA113=FALSE,0,SUM($BY113*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X113>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC113=FALSE,0,SUM($BY113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X113>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE113=TRUE,$X113>0),SUM($BY113*Account!$T$2),0)","v":0},{"$f":"IF(AND($X113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG113=FALSE,0,ROUND(SUM($BS113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG113=FALSE,0,ROUND(SUM($BT113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG113=FALSE,0,ROUND(SUM($BU113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG113=FALSE,0,ROUND(SUM($BV113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG113=FALSE,0,ROUND(SUM($BW113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG113=FALSE,0,ROUND(SUM($BX113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H113/$AD113*$X113),2),0)","v":0},{"$f":"ROUND(SUM($EU113*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET113=FALSE,$EV113,ROUND(MAX(0,SUM(SUM($EN113:$ES113)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY113=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I113","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ113*Account!$AA$2),SUM($EZ113*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA113>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E113<>\"D-CARE\",Tenant!$F113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB113=FALSE,0,ROUND(SUM($AF113*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA113>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA113>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA113>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD113=FALSE,0,SUM($CF113*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA113>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF113=FALSE,0,SUM($CF113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA113>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH113=TRUE,$AA113>0),SUM($CF113*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ113=FALSE,0,ROUND(SUM($BZ113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ113=FALSE,0,ROUND(SUM($CA113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ113=FALSE,0,ROUND(SUM($CB113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ113=FALSE,0,ROUND(SUM($CC113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ113=FALSE,0,ROUND(SUM($CD113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ113=FALSE,0,ROUND(SUM($CE113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H113/$AD113*$AA113),2),0)","v":0},{"$f":"ROUND(SUM($FX113*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW113=FALSE,$FY113,ROUND(MAX(0,SUM(SUM($FQ113:$FV113)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB113=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I113","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC113*Account!$AA$2),SUM($GC113*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D113<=FctrChngDts!$B$14,$E113>FctrChngDts!$B$14),AND($D113<=FctrChngDts!$C$14,$E113>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE113=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH113:$GJ113))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO113,$DB113,$GH113:$GJ113))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG113,$GK113,$GN113,$DR113,$DT113,$DV113,$DX113),IF(Account!$Q$2=TRUE,SUM($GG113,$GL113,$GN113,$DR113,$DT113,$DV113,$DX113),SUM($GG113,$GK113,$GL113,$GM113,$GN113,$DR113,$DT113,$DV113,$DX113)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D113,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A113,Tenant!$A:$J,8,FALSE)=TRUE,$GO113<0),0,SUM(SUM(SUM($GO113/$AD113*$GP113)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A113,Tenant!$A:$J,8,FALSE)=TRUE,$GO113<0),0,SUM(SUM(SUM($GO113/$AD113*$GQ113)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG113,$CO113,$DB113,$GM113)/$AD113)*$X113*FctrChngDts!$B$15),SUM(SUM(SUM($DG113,$CO113,$DB113,$GH113:$GJ113)/$AD113)*$X113*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG113,$CO113,$DB113,$GM113)/$AD113)*$AA113*FctrChngDts!$B$15),SUM(SUM(SUM($DG113,$CO113,$DB113,$GH113:$GJ113)/$AD113)*$AA113*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E113),$AD113,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D113,FctrChngDts!$C$17<=$E113),_xlfn.DAYS($D113,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E113),$AD113,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D113,FctrChngDts!$C$19<=$E113),_xlfn.DAYS($D113,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY113*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY113*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ113*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ113*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D113,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A113,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF113*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A113,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG113*Account!$AA$2)),2)","v":0}]
[113,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G114),0,IF($F114<=$G114,SUM($G114-$F114),IF($F114>$G114,SUM((Account!$L$2-$F114)+$G114+1))))","v":0},{"$f":"IF(AND($D114>=FctrChngDts!$C$2,$D114<=FctrChngDts!$D$2),$D114,\"\")","v":""},{"$f":"IF($I114=\"\",\"\",IF($E114<=FctrChngDts!$D$2,$E114,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D114<FctrChngDts!$E$2,$E114<FctrChngDts!$E$2),AND($D114>=FctrChngDts!$F$2,$E114>=FctrChngDts!$F$2)),\"\",IF(AND($D114>=FctrChngDts!$E$2,$D114<=FctrChngDts!$F$2),$D114,FctrChngDts!$E$2))","v":""},{"$f":"IF($K114=\"\",\"\",IF(AND($J114=$K114,$E114>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K114=$J114,$E114,IF(AND($E114>=FctrChngDts!$E$2,$E114<=FctrChngDts!$F$2),$E114,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D114<DATE(YEAR(Account!$J$2),6,1),$D114>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I114<FctrChngDts!$A$2,$J114<FctrChngDts!$A$2),AND($I114>=FctrChngDts!$B$2,$J114>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I114<FctrChngDts!$A$2,$J114>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I114>=FctrChngDts!$A$2,$J114<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I114<FctrChngDts!$B$2,$J114>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K114<FctrChngDts!$A$2,$L114<FctrChngDts!$A$2),AND($K114>=FctrChngDts!$B$2,$L114>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K114<FctrChngDts!$A$2,$L114>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K114>=FctrChngDts!$A$2,$L114<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K114<FctrChngDts!$B$2,$L114>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I114=\"\",$J114=0),0,IF(AND($N114=TRUE,$I114<>0),SUM($J114-$I114+1),IF($O114=TRUE,SUM(FctrChngDts!$A$2-$I114),IF($P114=TRUE,0,IF($Q114=TRUE,SUM($J114-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I114=\"\",$J114=0),0,IF($N114=TRUE,0,IF($O114=TRUE,SUM($J114-FctrChngDts!$A$2+1),IF(AND($P114=TRUE,$I114<>0),SUM($J114-$I114+1),IF($Q114=TRUE,SUM(FctrChngDts!$B$2-$I114),0)))))","v":0},0,{"$f":"IF(OR($K114=\"\",$L114=0),0,IF(AND($R114=TRUE,$K114<>0),SUM($L114-$K114+1),IF($S114=TRUE,SUM(FctrChngDts!$A$2-$K114),IF($T114=TRUE,0,IF($U114=TRUE,SUM($L114-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K114=\"\",$L114=0),0,IF($R114=TRUE,0,IF($S114=TRUE,SUM($L114-FctrChngDts!$A$2+1),IF(AND($T114=TRUE,$K114<>0),SUM($L114-$K114+1),IF($U114=TRUE,SUM(FctrChngDts!$B$2-$K114),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A114,Tenant!$A114:$J613,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR114=FALSE,VLOOKUP($AQ114,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ114,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR114=FALSE,VLOOKUP($AQ114,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ114,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR114=FALSE,VLOOKUP($AQ114,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ114,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR114=FALSE,VLOOKUP($AQ114,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ114,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A114,Tenant!$A114:$J613,6,FALSE)","v":0},{"$f":"VLOOKUP($A114,Tenant!$A114:$J613,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG114=FALSE,0,IF($DQ114=TRUE,SUM($BS114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS114*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DQ114=TRUE,SUM($BT114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT114*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DQ114=TRUE,SUM($BU114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU114*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DQ114=TRUE,SUM($BV114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DQ114=TRUE,SUM($BW114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW114*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DQ114=TRUE,SUM($BX114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX114*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN114=FALSE,0,ROUND(SUM($BY114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP114=FALSE,0,ROUND(SUM($X114*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY114=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X114),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X114)),2)","v":0},0,false,{"$f":"ROUND(IF($CT114=FALSE,0,IF($DU114=TRUE,SUM($BZ114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ114*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT114=FALSE,0,IF($DU114=TRUE,SUM($CA114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA114*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT114=FALSE,0,IF($DU114=TRUE,SUM($CB114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB114*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT114=FALSE,0,IF($DU114=TRUE,SUM($CC114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC114*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT114=FALSE,0,IF($DU114=TRUE,SUM($CD114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD114*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT114=FALSE,0,IF($DU114=TRUE,SUM($CE114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE114*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA114=FALSE,0,ROUND(SUM($CF114*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC114=FALSE,0,ROUND(SUM($AA114*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY114=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA114),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA114)),2)","v":0},0,0,{"$f":"SUM($DG114*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG114*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH114,IF(VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI114,$DG114))","v":0},0,false,0,false,0,{"$f":"IF(AND($X114>0,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ114=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH114:$CM114,$CQ114,$DZ114,$EF114,$EN114:$ES114)-SUM($BY114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH114:$CM114,$CQ114,$DZ114,$EF114,$EH114:$EM114)-SUM($BY114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X114>0,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS114=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH114:$CM114,$CO114,$CQ114,$CU114:$CZ114,$DB114,$DD114,$DZ114,$EB114,$ED114,$EF114,$EN114:$ES114,$FC114,$FE114,$FG114,$FI114,$FQ114:$FV114)/$AD114*$X114)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH114:$CM114,$CO114,$CQ114,$CU114:$CZ114,$DB114,$DD114,$DZ114,$EB114,$ED114,$EF114,$EH114:$EM114,$FC114,$FE114,$FG114,$FI114,$FK114:$FP114)/$AD114*$X114)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA114>0,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU114=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU114:$CZ114,$DD114,$DZ114,$FI114,$FQ114:$FV114)-SUM($CF114*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU114:$CZ114,$DD114,$DZ114,$FI114,$FK114:$FP114)-SUM($CF114*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA114>0,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW114=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH114:$CM114,$CO114,$CQ114,$CU114:$CZ114,$DB114,$DD114,$DZ114,$EB114,$ED114,$EF114,$EN114:$ES114,$FC114,$FE114,$FG114,$FI114,$FQ114:$FV114)/$AD114*$AA114)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH114:$CM114,$CO114,$CQ114,$CU114:$CZ114,$DB114,$DD114,$DZ114,$EB114,$ED114,$EF114,$EH114:$EM114,$FC114,$FE114,$FG114,$FI114,$FK114:$FP114)/$AD114*$AA114)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X114>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E114<>\"D-CARE\",Tenant!$F114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY114=FALSE,0,ROUND(SUM($AE114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X114>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X114>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X114>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA114=FALSE,0,SUM($BY114*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X114>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC114=FALSE,0,SUM($BY114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X114>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE114=TRUE,$X114>0),SUM($BY114*Account!$T$2),0)","v":0},{"$f":"IF(AND($X114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG114=FALSE,0,ROUND(SUM($BS114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG114=FALSE,0,ROUND(SUM($BT114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG114=FALSE,0,ROUND(SUM($BU114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG114=FALSE,0,ROUND(SUM($BV114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG114=FALSE,0,ROUND(SUM($BW114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG114=FALSE,0,ROUND(SUM($BX114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H114/$AD114*$X114),2),0)","v":0},{"$f":"ROUND(SUM($EU114*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET114=FALSE,$EV114,ROUND(MAX(0,SUM(SUM($EN114:$ES114)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY114=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I114","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ114*Account!$AA$2),SUM($EZ114*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA114>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E114<>\"D-CARE\",Tenant!$F114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB114=FALSE,0,ROUND(SUM($AF114*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA114>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA114>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA114>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD114=FALSE,0,SUM($CF114*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA114>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF114=FALSE,0,SUM($CF114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA114>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH114=TRUE,$AA114>0),SUM($CF114*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ114=FALSE,0,ROUND(SUM($BZ114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ114=FALSE,0,ROUND(SUM($CA114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ114=FALSE,0,ROUND(SUM($CB114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ114=FALSE,0,ROUND(SUM($CC114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ114=FALSE,0,ROUND(SUM($CD114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ114=FALSE,0,ROUND(SUM($CE114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H114/$AD114*$AA114),2),0)","v":0},{"$f":"ROUND(SUM($FX114*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW114=FALSE,$FY114,ROUND(MAX(0,SUM(SUM($FQ114:$FV114)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB114=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I114","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC114*Account!$AA$2),SUM($GC114*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D114<=FctrChngDts!$B$14,$E114>FctrChngDts!$B$14),AND($D114<=FctrChngDts!$C$14,$E114>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE114=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH114:$GJ114))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO114,$DB114,$GH114:$GJ114))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG114,$GK114,$GN114,$DR114,$DT114,$DV114,$DX114),IF(Account!$Q$2=TRUE,SUM($GG114,$GL114,$GN114,$DR114,$DT114,$DV114,$DX114),SUM($GG114,$GK114,$GL114,$GM114,$GN114,$DR114,$DT114,$DV114,$DX114)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D114,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A114,Tenant!$A:$J,8,FALSE)=TRUE,$GO114<0),0,SUM(SUM(SUM($GO114/$AD114*$GP114)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A114,Tenant!$A:$J,8,FALSE)=TRUE,$GO114<0),0,SUM(SUM(SUM($GO114/$AD114*$GQ114)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG114,$CO114,$DB114,$GM114)/$AD114)*$X114*FctrChngDts!$B$15),SUM(SUM(SUM($DG114,$CO114,$DB114,$GH114:$GJ114)/$AD114)*$X114*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG114,$CO114,$DB114,$GM114)/$AD114)*$AA114*FctrChngDts!$B$15),SUM(SUM(SUM($DG114,$CO114,$DB114,$GH114:$GJ114)/$AD114)*$AA114*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E114),$AD114,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D114,FctrChngDts!$C$17<=$E114),_xlfn.DAYS($D114,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E114),$AD114,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D114,FctrChngDts!$C$19<=$E114),_xlfn.DAYS($D114,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY114*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY114*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ114*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ114*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D114,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A114,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF114*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A114,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG114*Account!$AA$2)),2)","v":0}]
[114,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G115),0,IF($F115<=$G115,SUM($G115-$F115),IF($F115>$G115,SUM((Account!$L$2-$F115)+$G115+1))))","v":0},{"$f":"IF(AND($D115>=FctrChngDts!$C$2,$D115<=FctrChngDts!$D$2),$D115,\"\")","v":""},{"$f":"IF($I115=\"\",\"\",IF($E115<=FctrChngDts!$D$2,$E115,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D115<FctrChngDts!$E$2,$E115<FctrChngDts!$E$2),AND($D115>=FctrChngDts!$F$2,$E115>=FctrChngDts!$F$2)),\"\",IF(AND($D115>=FctrChngDts!$E$2,$D115<=FctrChngDts!$F$2),$D115,FctrChngDts!$E$2))","v":""},{"$f":"IF($K115=\"\",\"\",IF(AND($J115=$K115,$E115>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K115=$J115,$E115,IF(AND($E115>=FctrChngDts!$E$2,$E115<=FctrChngDts!$F$2),$E115,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D115<DATE(YEAR(Account!$J$2),6,1),$D115>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I115<FctrChngDts!$A$2,$J115<FctrChngDts!$A$2),AND($I115>=FctrChngDts!$B$2,$J115>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I115<FctrChngDts!$A$2,$J115>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I115>=FctrChngDts!$A$2,$J115<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I115<FctrChngDts!$B$2,$J115>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K115<FctrChngDts!$A$2,$L115<FctrChngDts!$A$2),AND($K115>=FctrChngDts!$B$2,$L115>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K115<FctrChngDts!$A$2,$L115>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K115>=FctrChngDts!$A$2,$L115<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K115<FctrChngDts!$B$2,$L115>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I115=\"\",$J115=0),0,IF(AND($N115=TRUE,$I115<>0),SUM($J115-$I115+1),IF($O115=TRUE,SUM(FctrChngDts!$A$2-$I115),IF($P115=TRUE,0,IF($Q115=TRUE,SUM($J115-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I115=\"\",$J115=0),0,IF($N115=TRUE,0,IF($O115=TRUE,SUM($J115-FctrChngDts!$A$2+1),IF(AND($P115=TRUE,$I115<>0),SUM($J115-$I115+1),IF($Q115=TRUE,SUM(FctrChngDts!$B$2-$I115),0)))))","v":0},0,{"$f":"IF(OR($K115=\"\",$L115=0),0,IF(AND($R115=TRUE,$K115<>0),SUM($L115-$K115+1),IF($S115=TRUE,SUM(FctrChngDts!$A$2-$K115),IF($T115=TRUE,0,IF($U115=TRUE,SUM($L115-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K115=\"\",$L115=0),0,IF($R115=TRUE,0,IF($S115=TRUE,SUM($L115-FctrChngDts!$A$2+1),IF(AND($T115=TRUE,$K115<>0),SUM($L115-$K115+1),IF($U115=TRUE,SUM(FctrChngDts!$B$2-$K115),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A115,Tenant!$A115:$J614,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR115=FALSE,VLOOKUP($AQ115,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ115,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR115=FALSE,VLOOKUP($AQ115,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ115,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR115=FALSE,VLOOKUP($AQ115,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ115,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR115=FALSE,VLOOKUP($AQ115,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ115,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A115,Tenant!$A115:$J614,6,FALSE)","v":0},{"$f":"VLOOKUP($A115,Tenant!$A115:$J614,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG115=FALSE,0,IF($DQ115=TRUE,SUM($BS115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS115*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DQ115=TRUE,SUM($BT115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT115*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DQ115=TRUE,SUM($BU115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU115*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DQ115=TRUE,SUM($BV115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DQ115=TRUE,SUM($BW115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW115*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DQ115=TRUE,SUM($BX115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX115*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN115=FALSE,0,ROUND(SUM($BY115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP115=FALSE,0,ROUND(SUM($X115*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY115=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X115),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X115)),2)","v":0},0,false,{"$f":"ROUND(IF($CT115=FALSE,0,IF($DU115=TRUE,SUM($BZ115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ115*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT115=FALSE,0,IF($DU115=TRUE,SUM($CA115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA115*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT115=FALSE,0,IF($DU115=TRUE,SUM($CB115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB115*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT115=FALSE,0,IF($DU115=TRUE,SUM($CC115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC115*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT115=FALSE,0,IF($DU115=TRUE,SUM($CD115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD115*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT115=FALSE,0,IF($DU115=TRUE,SUM($CE115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE115*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA115=FALSE,0,ROUND(SUM($CF115*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC115=FALSE,0,ROUND(SUM($AA115*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY115=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA115),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA115)),2)","v":0},0,0,{"$f":"SUM($DG115*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG115*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH115,IF(VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI115,$DG115))","v":0},0,false,0,false,0,{"$f":"IF(AND($X115>0,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ115=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH115:$CM115,$CQ115,$DZ115,$EF115,$EN115:$ES115)-SUM($BY115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH115:$CM115,$CQ115,$DZ115,$EF115,$EH115:$EM115)-SUM($BY115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X115>0,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS115=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH115:$CM115,$CO115,$CQ115,$CU115:$CZ115,$DB115,$DD115,$DZ115,$EB115,$ED115,$EF115,$EN115:$ES115,$FC115,$FE115,$FG115,$FI115,$FQ115:$FV115)/$AD115*$X115)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH115:$CM115,$CO115,$CQ115,$CU115:$CZ115,$DB115,$DD115,$DZ115,$EB115,$ED115,$EF115,$EH115:$EM115,$FC115,$FE115,$FG115,$FI115,$FK115:$FP115)/$AD115*$X115)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA115>0,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU115=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU115:$CZ115,$DD115,$DZ115,$FI115,$FQ115:$FV115)-SUM($CF115*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU115:$CZ115,$DD115,$DZ115,$FI115,$FK115:$FP115)-SUM($CF115*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA115>0,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW115=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH115:$CM115,$CO115,$CQ115,$CU115:$CZ115,$DB115,$DD115,$DZ115,$EB115,$ED115,$EF115,$EN115:$ES115,$FC115,$FE115,$FG115,$FI115,$FQ115:$FV115)/$AD115*$AA115)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH115:$CM115,$CO115,$CQ115,$CU115:$CZ115,$DB115,$DD115,$DZ115,$EB115,$ED115,$EF115,$EH115:$EM115,$FC115,$FE115,$FG115,$FI115,$FK115:$FP115)/$AD115*$AA115)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X115>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E115<>\"D-CARE\",Tenant!$F115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY115=FALSE,0,ROUND(SUM($AE115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X115>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X115>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X115>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA115=FALSE,0,SUM($BY115*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X115>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC115=FALSE,0,SUM($BY115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X115>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE115=TRUE,$X115>0),SUM($BY115*Account!$T$2),0)","v":0},{"$f":"IF(AND($X115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG115=FALSE,0,ROUND(SUM($BS115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG115=FALSE,0,ROUND(SUM($BT115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG115=FALSE,0,ROUND(SUM($BU115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG115=FALSE,0,ROUND(SUM($BV115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG115=FALSE,0,ROUND(SUM($BW115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG115=FALSE,0,ROUND(SUM($BX115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H115/$AD115*$X115),2),0)","v":0},{"$f":"ROUND(SUM($EU115*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET115=FALSE,$EV115,ROUND(MAX(0,SUM(SUM($EN115:$ES115)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY115=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I115","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ115*Account!$AA$2),SUM($EZ115*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA115>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E115<>\"D-CARE\",Tenant!$F115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB115=FALSE,0,ROUND(SUM($AF115*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA115>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA115>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA115>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD115=FALSE,0,SUM($CF115*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA115>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF115=FALSE,0,SUM($CF115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA115>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH115=TRUE,$AA115>0),SUM($CF115*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ115=FALSE,0,ROUND(SUM($BZ115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ115=FALSE,0,ROUND(SUM($CA115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ115=FALSE,0,ROUND(SUM($CB115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ115=FALSE,0,ROUND(SUM($CC115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ115=FALSE,0,ROUND(SUM($CD115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ115=FALSE,0,ROUND(SUM($CE115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H115/$AD115*$AA115),2),0)","v":0},{"$f":"ROUND(SUM($FX115*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW115=FALSE,$FY115,ROUND(MAX(0,SUM(SUM($FQ115:$FV115)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB115=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I115","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC115*Account!$AA$2),SUM($GC115*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D115<=FctrChngDts!$B$14,$E115>FctrChngDts!$B$14),AND($D115<=FctrChngDts!$C$14,$E115>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE115=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH115:$GJ115))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO115,$DB115,$GH115:$GJ115))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG115,$GK115,$GN115,$DR115,$DT115,$DV115,$DX115),IF(Account!$Q$2=TRUE,SUM($GG115,$GL115,$GN115,$DR115,$DT115,$DV115,$DX115),SUM($GG115,$GK115,$GL115,$GM115,$GN115,$DR115,$DT115,$DV115,$DX115)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D115,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A115,Tenant!$A:$J,8,FALSE)=TRUE,$GO115<0),0,SUM(SUM(SUM($GO115/$AD115*$GP115)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A115,Tenant!$A:$J,8,FALSE)=TRUE,$GO115<0),0,SUM(SUM(SUM($GO115/$AD115*$GQ115)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG115,$CO115,$DB115,$GM115)/$AD115)*$X115*FctrChngDts!$B$15),SUM(SUM(SUM($DG115,$CO115,$DB115,$GH115:$GJ115)/$AD115)*$X115*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG115,$CO115,$DB115,$GM115)/$AD115)*$AA115*FctrChngDts!$B$15),SUM(SUM(SUM($DG115,$CO115,$DB115,$GH115:$GJ115)/$AD115)*$AA115*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E115),$AD115,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D115,FctrChngDts!$C$17<=$E115),_xlfn.DAYS($D115,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E115),$AD115,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D115,FctrChngDts!$C$19<=$E115),_xlfn.DAYS($D115,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY115*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY115*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ115*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ115*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D115,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A115,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF115*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A115,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG115*Account!$AA$2)),2)","v":0}]
[115,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G116),0,IF($F116<=$G116,SUM($G116-$F116),IF($F116>$G116,SUM((Account!$L$2-$F116)+$G116+1))))","v":0},{"$f":"IF(AND($D116>=FctrChngDts!$C$2,$D116<=FctrChngDts!$D$2),$D116,\"\")","v":""},{"$f":"IF($I116=\"\",\"\",IF($E116<=FctrChngDts!$D$2,$E116,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D116<FctrChngDts!$E$2,$E116<FctrChngDts!$E$2),AND($D116>=FctrChngDts!$F$2,$E116>=FctrChngDts!$F$2)),\"\",IF(AND($D116>=FctrChngDts!$E$2,$D116<=FctrChngDts!$F$2),$D116,FctrChngDts!$E$2))","v":""},{"$f":"IF($K116=\"\",\"\",IF(AND($J116=$K116,$E116>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K116=$J116,$E116,IF(AND($E116>=FctrChngDts!$E$2,$E116<=FctrChngDts!$F$2),$E116,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D116<DATE(YEAR(Account!$J$2),6,1),$D116>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I116<FctrChngDts!$A$2,$J116<FctrChngDts!$A$2),AND($I116>=FctrChngDts!$B$2,$J116>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I116<FctrChngDts!$A$2,$J116>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I116>=FctrChngDts!$A$2,$J116<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I116<FctrChngDts!$B$2,$J116>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K116<FctrChngDts!$A$2,$L116<FctrChngDts!$A$2),AND($K116>=FctrChngDts!$B$2,$L116>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K116<FctrChngDts!$A$2,$L116>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K116>=FctrChngDts!$A$2,$L116<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K116<FctrChngDts!$B$2,$L116>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I116=\"\",$J116=0),0,IF(AND($N116=TRUE,$I116<>0),SUM($J116-$I116+1),IF($O116=TRUE,SUM(FctrChngDts!$A$2-$I116),IF($P116=TRUE,0,IF($Q116=TRUE,SUM($J116-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I116=\"\",$J116=0),0,IF($N116=TRUE,0,IF($O116=TRUE,SUM($J116-FctrChngDts!$A$2+1),IF(AND($P116=TRUE,$I116<>0),SUM($J116-$I116+1),IF($Q116=TRUE,SUM(FctrChngDts!$B$2-$I116),0)))))","v":0},0,{"$f":"IF(OR($K116=\"\",$L116=0),0,IF(AND($R116=TRUE,$K116<>0),SUM($L116-$K116+1),IF($S116=TRUE,SUM(FctrChngDts!$A$2-$K116),IF($T116=TRUE,0,IF($U116=TRUE,SUM($L116-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K116=\"\",$L116=0),0,IF($R116=TRUE,0,IF($S116=TRUE,SUM($L116-FctrChngDts!$A$2+1),IF(AND($T116=TRUE,$K116<>0),SUM($L116-$K116+1),IF($U116=TRUE,SUM(FctrChngDts!$B$2-$K116),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A116,Tenant!$A116:$J615,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR116=FALSE,VLOOKUP($AQ116,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ116,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR116=FALSE,VLOOKUP($AQ116,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ116,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR116=FALSE,VLOOKUP($AQ116,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ116,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR116=FALSE,VLOOKUP($AQ116,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ116,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A116,Tenant!$A116:$J615,6,FALSE)","v":0},{"$f":"VLOOKUP($A116,Tenant!$A116:$J615,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG116=FALSE,0,IF($DQ116=TRUE,SUM($BS116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS116*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DQ116=TRUE,SUM($BT116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT116*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DQ116=TRUE,SUM($BU116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU116*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DQ116=TRUE,SUM($BV116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DQ116=TRUE,SUM($BW116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW116*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DQ116=TRUE,SUM($BX116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX116*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN116=FALSE,0,ROUND(SUM($BY116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP116=FALSE,0,ROUND(SUM($X116*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY116=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X116),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X116)),2)","v":0},0,false,{"$f":"ROUND(IF($CT116=FALSE,0,IF($DU116=TRUE,SUM($BZ116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ116*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT116=FALSE,0,IF($DU116=TRUE,SUM($CA116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA116*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT116=FALSE,0,IF($DU116=TRUE,SUM($CB116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB116*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT116=FALSE,0,IF($DU116=TRUE,SUM($CC116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC116*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT116=FALSE,0,IF($DU116=TRUE,SUM($CD116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD116*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT116=FALSE,0,IF($DU116=TRUE,SUM($CE116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE116*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA116=FALSE,0,ROUND(SUM($CF116*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC116=FALSE,0,ROUND(SUM($AA116*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY116=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA116),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA116)),2)","v":0},0,0,{"$f":"SUM($DG116*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG116*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH116,IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI116,$DG116))","v":0},0,false,0,false,0,{"$f":"IF(AND($X116>0,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ116=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH116:$CM116,$CQ116,$DZ116,$EF116,$EN116:$ES116)-SUM($BY116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH116:$CM116,$CQ116,$DZ116,$EF116,$EH116:$EM116)-SUM($BY116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X116>0,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS116=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH116:$CM116,$CO116,$CQ116,$CU116:$CZ116,$DB116,$DD116,$DZ116,$EB116,$ED116,$EF116,$EN116:$ES116,$FC116,$FE116,$FG116,$FI116,$FQ116:$FV116)/$AD116*$X116)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH116:$CM116,$CO116,$CQ116,$CU116:$CZ116,$DB116,$DD116,$DZ116,$EB116,$ED116,$EF116,$EH116:$EM116,$FC116,$FE116,$FG116,$FI116,$FK116:$FP116)/$AD116*$X116)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA116>0,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU116=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU116:$CZ116,$DD116,$DZ116,$FI116,$FQ116:$FV116)-SUM($CF116*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU116:$CZ116,$DD116,$DZ116,$FI116,$FK116:$FP116)-SUM($CF116*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA116>0,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW116=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH116:$CM116,$CO116,$CQ116,$CU116:$CZ116,$DB116,$DD116,$DZ116,$EB116,$ED116,$EF116,$EN116:$ES116,$FC116,$FE116,$FG116,$FI116,$FQ116:$FV116)/$AD116*$AA116)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH116:$CM116,$CO116,$CQ116,$CU116:$CZ116,$DB116,$DD116,$DZ116,$EB116,$ED116,$EF116,$EH116:$EM116,$FC116,$FE116,$FG116,$FI116,$FK116:$FP116)/$AD116*$AA116)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E116<>\"D-CARE\",Tenant!$F116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY116=FALSE,0,ROUND(SUM($AE116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA116=FALSE,0,SUM($BY116*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X116>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC116=FALSE,0,SUM($BY116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X116>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE116=TRUE,$X116>0),SUM($BY116*Account!$T$2),0)","v":0},{"$f":"IF(AND($X116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG116=FALSE,0,ROUND(SUM($BS116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG116=FALSE,0,ROUND(SUM($BT116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG116=FALSE,0,ROUND(SUM($BU116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG116=FALSE,0,ROUND(SUM($BV116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG116=FALSE,0,ROUND(SUM($BW116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG116=FALSE,0,ROUND(SUM($BX116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H116/$AD116*$X116),2),0)","v":0},{"$f":"ROUND(SUM($EU116*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET116=FALSE,$EV116,ROUND(MAX(0,SUM(SUM($EN116:$ES116)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY116=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I116","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ116*Account!$AA$2),SUM($EZ116*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E116<>\"D-CARE\",Tenant!$F116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB116=FALSE,0,ROUND(SUM($AF116*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD116=FALSE,0,SUM($CF116*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA116>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF116=FALSE,0,SUM($CF116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA116>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH116=TRUE,$AA116>0),SUM($CF116*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ116=FALSE,0,ROUND(SUM($BZ116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ116=FALSE,0,ROUND(SUM($CA116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ116=FALSE,0,ROUND(SUM($CB116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ116=FALSE,0,ROUND(SUM($CC116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ116=FALSE,0,ROUND(SUM($CD116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ116=FALSE,0,ROUND(SUM($CE116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H116/$AD116*$AA116),2),0)","v":0},{"$f":"ROUND(SUM($FX116*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW116=FALSE,$FY116,ROUND(MAX(0,SUM(SUM($FQ116:$FV116)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB116=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I116","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC116*Account!$AA$2),SUM($GC116*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D116<=FctrChngDts!$B$14,$E116>FctrChngDts!$B$14),AND($D116<=FctrChngDts!$C$14,$E116>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE116=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH116:$GJ116))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO116,$DB116,$GH116:$GJ116))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG116,$GK116,$GN116,$DR116,$DT116,$DV116,$DX116),IF(Account!$Q$2=TRUE,SUM($GG116,$GL116,$GN116,$DR116,$DT116,$DV116,$DX116),SUM($GG116,$GK116,$GL116,$GM116,$GN116,$DR116,$DT116,$DV116,$DX116)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D116,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,8,FALSE)=TRUE,$GO116<0),0,SUM(SUM(SUM($GO116/$AD116*$GP116)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,8,FALSE)=TRUE,$GO116<0),0,SUM(SUM(SUM($GO116/$AD116*$GQ116)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG116,$CO116,$DB116,$GM116)/$AD116)*$X116*FctrChngDts!$B$15),SUM(SUM(SUM($DG116,$CO116,$DB116,$GH116:$GJ116)/$AD116)*$X116*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG116,$CO116,$DB116,$GM116)/$AD116)*$AA116*FctrChngDts!$B$15),SUM(SUM(SUM($DG116,$CO116,$DB116,$GH116:$GJ116)/$AD116)*$AA116*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E116),$AD116,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D116,FctrChngDts!$C$17<=$E116),_xlfn.DAYS($D116,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E116),$AD116,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D116,FctrChngDts!$C$19<=$E116),_xlfn.DAYS($D116,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY116*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY116*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ116*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ116*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D116,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF116*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG116*Account!$AA$2)),2)","v":0}]
[116,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G117),0,IF($F117<=$G117,SUM($G117-$F117),IF($F117>$G117,SUM((Account!$L$2-$F117)+$G117+1))))","v":0},{"$f":"IF(AND($D117>=FctrChngDts!$C$2,$D117<=FctrChngDts!$D$2),$D117,\"\")","v":""},{"$f":"IF($I117=\"\",\"\",IF($E117<=FctrChngDts!$D$2,$E117,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D117<FctrChngDts!$E$2,$E117<FctrChngDts!$E$2),AND($D117>=FctrChngDts!$F$2,$E117>=FctrChngDts!$F$2)),\"\",IF(AND($D117>=FctrChngDts!$E$2,$D117<=FctrChngDts!$F$2),$D117,FctrChngDts!$E$2))","v":""},{"$f":"IF($K117=\"\",\"\",IF(AND($J117=$K117,$E117>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K117=$J117,$E117,IF(AND($E117>=FctrChngDts!$E$2,$E117<=FctrChngDts!$F$2),$E117,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D117<DATE(YEAR(Account!$J$2),6,1),$D117>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I117<FctrChngDts!$A$2,$J117<FctrChngDts!$A$2),AND($I117>=FctrChngDts!$B$2,$J117>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I117<FctrChngDts!$A$2,$J117>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I117>=FctrChngDts!$A$2,$J117<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I117<FctrChngDts!$B$2,$J117>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K117<FctrChngDts!$A$2,$L117<FctrChngDts!$A$2),AND($K117>=FctrChngDts!$B$2,$L117>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K117<FctrChngDts!$A$2,$L117>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K117>=FctrChngDts!$A$2,$L117<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K117<FctrChngDts!$B$2,$L117>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I117=\"\",$J117=0),0,IF(AND($N117=TRUE,$I117<>0),SUM($J117-$I117+1),IF($O117=TRUE,SUM(FctrChngDts!$A$2-$I117),IF($P117=TRUE,0,IF($Q117=TRUE,SUM($J117-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I117=\"\",$J117=0),0,IF($N117=TRUE,0,IF($O117=TRUE,SUM($J117-FctrChngDts!$A$2+1),IF(AND($P117=TRUE,$I117<>0),SUM($J117-$I117+1),IF($Q117=TRUE,SUM(FctrChngDts!$B$2-$I117),0)))))","v":0},0,{"$f":"IF(OR($K117=\"\",$L117=0),0,IF(AND($R117=TRUE,$K117<>0),SUM($L117-$K117+1),IF($S117=TRUE,SUM(FctrChngDts!$A$2-$K117),IF($T117=TRUE,0,IF($U117=TRUE,SUM($L117-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K117=\"\",$L117=0),0,IF($R117=TRUE,0,IF($S117=TRUE,SUM($L117-FctrChngDts!$A$2+1),IF(AND($T117=TRUE,$K117<>0),SUM($L117-$K117+1),IF($U117=TRUE,SUM(FctrChngDts!$B$2-$K117),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A117,Tenant!$A117:$J616,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR117=FALSE,VLOOKUP($AQ117,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ117,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR117=FALSE,VLOOKUP($AQ117,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ117,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR117=FALSE,VLOOKUP($AQ117,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ117,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR117=FALSE,VLOOKUP($AQ117,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ117,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A117,Tenant!$A117:$J616,6,FALSE)","v":0},{"$f":"VLOOKUP($A117,Tenant!$A117:$J616,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG117=FALSE,0,IF($DQ117=TRUE,SUM($BS117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS117*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DQ117=TRUE,SUM($BT117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT117*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DQ117=TRUE,SUM($BU117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU117*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DQ117=TRUE,SUM($BV117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DQ117=TRUE,SUM($BW117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW117*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DQ117=TRUE,SUM($BX117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX117*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN117=FALSE,0,ROUND(SUM($BY117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP117=FALSE,0,ROUND(SUM($X117*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY117=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X117),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X117)),2)","v":0},0,false,{"$f":"ROUND(IF($CT117=FALSE,0,IF($DU117=TRUE,SUM($BZ117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ117*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT117=FALSE,0,IF($DU117=TRUE,SUM($CA117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA117*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT117=FALSE,0,IF($DU117=TRUE,SUM($CB117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB117*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT117=FALSE,0,IF($DU117=TRUE,SUM($CC117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC117*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT117=FALSE,0,IF($DU117=TRUE,SUM($CD117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD117*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT117=FALSE,0,IF($DU117=TRUE,SUM($CE117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE117*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA117=FALSE,0,ROUND(SUM($CF117*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC117=FALSE,0,ROUND(SUM($AA117*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY117=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA117),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA117)),2)","v":0},0,0,{"$f":"SUM($DG117*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG117*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH117,IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI117,$DG117))","v":0},0,false,0,false,0,{"$f":"IF(AND($X117>0,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ117=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH117:$CM117,$CQ117,$DZ117,$EF117,$EN117:$ES117)-SUM($BY117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH117:$CM117,$CQ117,$DZ117,$EF117,$EH117:$EM117)-SUM($BY117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X117>0,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS117=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH117:$CM117,$CO117,$CQ117,$CU117:$CZ117,$DB117,$DD117,$DZ117,$EB117,$ED117,$EF117,$EN117:$ES117,$FC117,$FE117,$FG117,$FI117,$FQ117:$FV117)/$AD117*$X117)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH117:$CM117,$CO117,$CQ117,$CU117:$CZ117,$DB117,$DD117,$DZ117,$EB117,$ED117,$EF117,$EH117:$EM117,$FC117,$FE117,$FG117,$FI117,$FK117:$FP117)/$AD117*$X117)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA117>0,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU117=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU117:$CZ117,$DD117,$DZ117,$FI117,$FQ117:$FV117)-SUM($CF117*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU117:$CZ117,$DD117,$DZ117,$FI117,$FK117:$FP117)-SUM($CF117*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA117>0,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW117=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH117:$CM117,$CO117,$CQ117,$CU117:$CZ117,$DB117,$DD117,$DZ117,$EB117,$ED117,$EF117,$EN117:$ES117,$FC117,$FE117,$FG117,$FI117,$FQ117:$FV117)/$AD117*$AA117)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH117:$CM117,$CO117,$CQ117,$CU117:$CZ117,$DB117,$DD117,$DZ117,$EB117,$ED117,$EF117,$EH117:$EM117,$FC117,$FE117,$FG117,$FI117,$FK117:$FP117)/$AD117*$AA117)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E117<>\"D-CARE\",Tenant!$F117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY117=FALSE,0,ROUND(SUM($AE117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA117=FALSE,0,SUM($BY117*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X117>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC117=FALSE,0,SUM($BY117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X117>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE117=TRUE,$X117>0),SUM($BY117*Account!$T$2),0)","v":0},{"$f":"IF(AND($X117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG117=FALSE,0,ROUND(SUM($BS117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG117=FALSE,0,ROUND(SUM($BT117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG117=FALSE,0,ROUND(SUM($BU117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG117=FALSE,0,ROUND(SUM($BV117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG117=FALSE,0,ROUND(SUM($BW117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG117=FALSE,0,ROUND(SUM($BX117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H117/$AD117*$X117),2),0)","v":0},{"$f":"ROUND(SUM($EU117*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET117=FALSE,$EV117,ROUND(MAX(0,SUM(SUM($EN117:$ES117)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY117=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I117","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ117*Account!$AA$2),SUM($EZ117*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E117<>\"D-CARE\",Tenant!$F117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB117=FALSE,0,ROUND(SUM($AF117*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD117=FALSE,0,SUM($CF117*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA117>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF117=FALSE,0,SUM($CF117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA117>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH117=TRUE,$AA117>0),SUM($CF117*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ117=FALSE,0,ROUND(SUM($BZ117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ117=FALSE,0,ROUND(SUM($CA117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ117=FALSE,0,ROUND(SUM($CB117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ117=FALSE,0,ROUND(SUM($CC117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ117=FALSE,0,ROUND(SUM($CD117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ117=FALSE,0,ROUND(SUM($CE117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H117/$AD117*$AA117),2),0)","v":0},{"$f":"ROUND(SUM($FX117*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW117=FALSE,$FY117,ROUND(MAX(0,SUM(SUM($FQ117:$FV117)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB117=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I117","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC117*Account!$AA$2),SUM($GC117*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D117<=FctrChngDts!$B$14,$E117>FctrChngDts!$B$14),AND($D117<=FctrChngDts!$C$14,$E117>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE117=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH117:$GJ117))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO117,$DB117,$GH117:$GJ117))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG117,$GK117,$GN117,$DR117,$DT117,$DV117,$DX117),IF(Account!$Q$2=TRUE,SUM($GG117,$GL117,$GN117,$DR117,$DT117,$DV117,$DX117),SUM($GG117,$GK117,$GL117,$GM117,$GN117,$DR117,$DT117,$DV117,$DX117)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D117,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,8,FALSE)=TRUE,$GO117<0),0,SUM(SUM(SUM($GO117/$AD117*$GP117)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,8,FALSE)=TRUE,$GO117<0),0,SUM(SUM(SUM($GO117/$AD117*$GQ117)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG117,$CO117,$DB117,$GM117)/$AD117)*$X117*FctrChngDts!$B$15),SUM(SUM(SUM($DG117,$CO117,$DB117,$GH117:$GJ117)/$AD117)*$X117*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG117,$CO117,$DB117,$GM117)/$AD117)*$AA117*FctrChngDts!$B$15),SUM(SUM(SUM($DG117,$CO117,$DB117,$GH117:$GJ117)/$AD117)*$AA117*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E117),$AD117,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D117,FctrChngDts!$C$17<=$E117),_xlfn.DAYS($D117,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E117),$AD117,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D117,FctrChngDts!$C$19<=$E117),_xlfn.DAYS($D117,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY117*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY117*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ117*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ117*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D117,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF117*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG117*Account!$AA$2)),2)","v":0}]
[117,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G118),0,IF($F118<=$G118,SUM($G118-$F118),IF($F118>$G118,SUM((Account!$L$2-$F118)+$G118+1))))","v":0},{"$f":"IF(AND($D118>=FctrChngDts!$C$2,$D118<=FctrChngDts!$D$2),$D118,\"\")","v":""},{"$f":"IF($I118=\"\",\"\",IF($E118<=FctrChngDts!$D$2,$E118,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D118<FctrChngDts!$E$2,$E118<FctrChngDts!$E$2),AND($D118>=FctrChngDts!$F$2,$E118>=FctrChngDts!$F$2)),\"\",IF(AND($D118>=FctrChngDts!$E$2,$D118<=FctrChngDts!$F$2),$D118,FctrChngDts!$E$2))","v":""},{"$f":"IF($K118=\"\",\"\",IF(AND($J118=$K118,$E118>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K118=$J118,$E118,IF(AND($E118>=FctrChngDts!$E$2,$E118<=FctrChngDts!$F$2),$E118,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D118<DATE(YEAR(Account!$J$2),6,1),$D118>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I118<FctrChngDts!$A$2,$J118<FctrChngDts!$A$2),AND($I118>=FctrChngDts!$B$2,$J118>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I118<FctrChngDts!$A$2,$J118>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I118>=FctrChngDts!$A$2,$J118<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I118<FctrChngDts!$B$2,$J118>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K118<FctrChngDts!$A$2,$L118<FctrChngDts!$A$2),AND($K118>=FctrChngDts!$B$2,$L118>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K118<FctrChngDts!$A$2,$L118>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K118>=FctrChngDts!$A$2,$L118<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K118<FctrChngDts!$B$2,$L118>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I118=\"\",$J118=0),0,IF(AND($N118=TRUE,$I118<>0),SUM($J118-$I118+1),IF($O118=TRUE,SUM(FctrChngDts!$A$2-$I118),IF($P118=TRUE,0,IF($Q118=TRUE,SUM($J118-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I118=\"\",$J118=0),0,IF($N118=TRUE,0,IF($O118=TRUE,SUM($J118-FctrChngDts!$A$2+1),IF(AND($P118=TRUE,$I118<>0),SUM($J118-$I118+1),IF($Q118=TRUE,SUM(FctrChngDts!$B$2-$I118),0)))))","v":0},0,{"$f":"IF(OR($K118=\"\",$L118=0),0,IF(AND($R118=TRUE,$K118<>0),SUM($L118-$K118+1),IF($S118=TRUE,SUM(FctrChngDts!$A$2-$K118),IF($T118=TRUE,0,IF($U118=TRUE,SUM($L118-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K118=\"\",$L118=0),0,IF($R118=TRUE,0,IF($S118=TRUE,SUM($L118-FctrChngDts!$A$2+1),IF(AND($T118=TRUE,$K118<>0),SUM($L118-$K118+1),IF($U118=TRUE,SUM(FctrChngDts!$B$2-$K118),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A118,Tenant!$A118:$J617,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR118=FALSE,VLOOKUP($AQ118,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ118,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR118=FALSE,VLOOKUP($AQ118,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ118,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR118=FALSE,VLOOKUP($AQ118,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ118,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR118=FALSE,VLOOKUP($AQ118,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ118,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A118,Tenant!$A118:$J617,6,FALSE)","v":0},{"$f":"VLOOKUP($A118,Tenant!$A118:$J617,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG118=FALSE,0,IF($DQ118=TRUE,SUM($BS118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS118*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DQ118=TRUE,SUM($BT118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT118*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DQ118=TRUE,SUM($BU118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU118*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DQ118=TRUE,SUM($BV118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DQ118=TRUE,SUM($BW118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW118*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DQ118=TRUE,SUM($BX118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX118*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN118=FALSE,0,ROUND(SUM($BY118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP118=FALSE,0,ROUND(SUM($X118*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY118=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X118),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X118)),2)","v":0},0,false,{"$f":"ROUND(IF($CT118=FALSE,0,IF($DU118=TRUE,SUM($BZ118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ118*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT118=FALSE,0,IF($DU118=TRUE,SUM($CA118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA118*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT118=FALSE,0,IF($DU118=TRUE,SUM($CB118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB118*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT118=FALSE,0,IF($DU118=TRUE,SUM($CC118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC118*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT118=FALSE,0,IF($DU118=TRUE,SUM($CD118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD118*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT118=FALSE,0,IF($DU118=TRUE,SUM($CE118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE118*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA118=FALSE,0,ROUND(SUM($CF118*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC118=FALSE,0,ROUND(SUM($AA118*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY118=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA118),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA118)),2)","v":0},0,0,{"$f":"SUM($DG118*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG118*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH118,IF(VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI118,$DG118))","v":0},0,false,0,false,0,{"$f":"IF(AND($X118>0,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ118=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH118:$CM118,$CQ118,$DZ118,$EF118,$EN118:$ES118)-SUM($BY118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH118:$CM118,$CQ118,$DZ118,$EF118,$EH118:$EM118)-SUM($BY118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X118>0,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS118=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH118:$CM118,$CO118,$CQ118,$CU118:$CZ118,$DB118,$DD118,$DZ118,$EB118,$ED118,$EF118,$EN118:$ES118,$FC118,$FE118,$FG118,$FI118,$FQ118:$FV118)/$AD118*$X118)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH118:$CM118,$CO118,$CQ118,$CU118:$CZ118,$DB118,$DD118,$DZ118,$EB118,$ED118,$EF118,$EH118:$EM118,$FC118,$FE118,$FG118,$FI118,$FK118:$FP118)/$AD118*$X118)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA118>0,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU118=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU118:$CZ118,$DD118,$DZ118,$FI118,$FQ118:$FV118)-SUM($CF118*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU118:$CZ118,$DD118,$DZ118,$FI118,$FK118:$FP118)-SUM($CF118*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA118>0,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW118=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH118:$CM118,$CO118,$CQ118,$CU118:$CZ118,$DB118,$DD118,$DZ118,$EB118,$ED118,$EF118,$EN118:$ES118,$FC118,$FE118,$FG118,$FI118,$FQ118:$FV118)/$AD118*$AA118)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH118:$CM118,$CO118,$CQ118,$CU118:$CZ118,$DB118,$DD118,$DZ118,$EB118,$ED118,$EF118,$EH118:$EM118,$FC118,$FE118,$FG118,$FI118,$FK118:$FP118)/$AD118*$AA118)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X118>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E118<>\"D-CARE\",Tenant!$F118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY118=FALSE,0,ROUND(SUM($AE118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X118>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X118>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X118>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA118=FALSE,0,SUM($BY118*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X118>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC118=FALSE,0,SUM($BY118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X118>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE118=TRUE,$X118>0),SUM($BY118*Account!$T$2),0)","v":0},{"$f":"IF(AND($X118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG118=FALSE,0,ROUND(SUM($BS118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG118=FALSE,0,ROUND(SUM($BT118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG118=FALSE,0,ROUND(SUM($BU118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG118=FALSE,0,ROUND(SUM($BV118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG118=FALSE,0,ROUND(SUM($BW118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG118=FALSE,0,ROUND(SUM($BX118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H118/$AD118*$X118),2),0)","v":0},{"$f":"ROUND(SUM($EU118*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET118=FALSE,$EV118,ROUND(MAX(0,SUM(SUM($EN118:$ES118)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY118=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I118","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ118*Account!$AA$2),SUM($EZ118*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA118>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E118<>\"D-CARE\",Tenant!$F118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB118=FALSE,0,ROUND(SUM($AF118*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA118>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA118>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA118>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD118=FALSE,0,SUM($CF118*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA118>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF118=FALSE,0,SUM($CF118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA118>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH118=TRUE,$AA118>0),SUM($CF118*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ118=FALSE,0,ROUND(SUM($BZ118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ118=FALSE,0,ROUND(SUM($CA118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ118=FALSE,0,ROUND(SUM($CB118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ118=FALSE,0,ROUND(SUM($CC118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ118=FALSE,0,ROUND(SUM($CD118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ118=FALSE,0,ROUND(SUM($CE118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H118/$AD118*$AA118),2),0)","v":0},{"$f":"ROUND(SUM($FX118*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW118=FALSE,$FY118,ROUND(MAX(0,SUM(SUM($FQ118:$FV118)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB118=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I118","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC118*Account!$AA$2),SUM($GC118*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D118<=FctrChngDts!$B$14,$E118>FctrChngDts!$B$14),AND($D118<=FctrChngDts!$C$14,$E118>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE118=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH118:$GJ118))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO118,$DB118,$GH118:$GJ118))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG118,$GK118,$GN118,$DR118,$DT118,$DV118,$DX118),IF(Account!$Q$2=TRUE,SUM($GG118,$GL118,$GN118,$DR118,$DT118,$DV118,$DX118),SUM($GG118,$GK118,$GL118,$GM118,$GN118,$DR118,$DT118,$DV118,$DX118)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D118,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A118,Tenant!$A:$J,8,FALSE)=TRUE,$GO118<0),0,SUM(SUM(SUM($GO118/$AD118*$GP118)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A118,Tenant!$A:$J,8,FALSE)=TRUE,$GO118<0),0,SUM(SUM(SUM($GO118/$AD118*$GQ118)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG118,$CO118,$DB118,$GM118)/$AD118)*$X118*FctrChngDts!$B$15),SUM(SUM(SUM($DG118,$CO118,$DB118,$GH118:$GJ118)/$AD118)*$X118*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG118,$CO118,$DB118,$GM118)/$AD118)*$AA118*FctrChngDts!$B$15),SUM(SUM(SUM($DG118,$CO118,$DB118,$GH118:$GJ118)/$AD118)*$AA118*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E118),$AD118,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D118,FctrChngDts!$C$17<=$E118),_xlfn.DAYS($D118,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E118),$AD118,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D118,FctrChngDts!$C$19<=$E118),_xlfn.DAYS($D118,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY118*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY118*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ118*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ118*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D118,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A118,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF118*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A118,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG118*Account!$AA$2)),2)","v":0}]
[118,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G119),0,IF($F119<=$G119,SUM($G119-$F119),IF($F119>$G119,SUM((Account!$L$2-$F119)+$G119+1))))","v":0},{"$f":"IF(AND($D119>=FctrChngDts!$C$2,$D119<=FctrChngDts!$D$2),$D119,\"\")","v":""},{"$f":"IF($I119=\"\",\"\",IF($E119<=FctrChngDts!$D$2,$E119,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D119<FctrChngDts!$E$2,$E119<FctrChngDts!$E$2),AND($D119>=FctrChngDts!$F$2,$E119>=FctrChngDts!$F$2)),\"\",IF(AND($D119>=FctrChngDts!$E$2,$D119<=FctrChngDts!$F$2),$D119,FctrChngDts!$E$2))","v":""},{"$f":"IF($K119=\"\",\"\",IF(AND($J119=$K119,$E119>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K119=$J119,$E119,IF(AND($E119>=FctrChngDts!$E$2,$E119<=FctrChngDts!$F$2),$E119,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D119<DATE(YEAR(Account!$J$2),6,1),$D119>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I119<FctrChngDts!$A$2,$J119<FctrChngDts!$A$2),AND($I119>=FctrChngDts!$B$2,$J119>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I119<FctrChngDts!$A$2,$J119>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I119>=FctrChngDts!$A$2,$J119<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I119<FctrChngDts!$B$2,$J119>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K119<FctrChngDts!$A$2,$L119<FctrChngDts!$A$2),AND($K119>=FctrChngDts!$B$2,$L119>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K119<FctrChngDts!$A$2,$L119>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K119>=FctrChngDts!$A$2,$L119<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K119<FctrChngDts!$B$2,$L119>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I119=\"\",$J119=0),0,IF(AND($N119=TRUE,$I119<>0),SUM($J119-$I119+1),IF($O119=TRUE,SUM(FctrChngDts!$A$2-$I119),IF($P119=TRUE,0,IF($Q119=TRUE,SUM($J119-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I119=\"\",$J119=0),0,IF($N119=TRUE,0,IF($O119=TRUE,SUM($J119-FctrChngDts!$A$2+1),IF(AND($P119=TRUE,$I119<>0),SUM($J119-$I119+1),IF($Q119=TRUE,SUM(FctrChngDts!$B$2-$I119),0)))))","v":0},0,{"$f":"IF(OR($K119=\"\",$L119=0),0,IF(AND($R119=TRUE,$K119<>0),SUM($L119-$K119+1),IF($S119=TRUE,SUM(FctrChngDts!$A$2-$K119),IF($T119=TRUE,0,IF($U119=TRUE,SUM($L119-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K119=\"\",$L119=0),0,IF($R119=TRUE,0,IF($S119=TRUE,SUM($L119-FctrChngDts!$A$2+1),IF(AND($T119=TRUE,$K119<>0),SUM($L119-$K119+1),IF($U119=TRUE,SUM(FctrChngDts!$B$2-$K119),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A119,Tenant!$A119:$J618,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR119=FALSE,VLOOKUP($AQ119,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ119,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR119=FALSE,VLOOKUP($AQ119,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ119,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR119=FALSE,VLOOKUP($AQ119,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ119,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR119=FALSE,VLOOKUP($AQ119,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ119,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A119,Tenant!$A119:$J618,6,FALSE)","v":0},{"$f":"VLOOKUP($A119,Tenant!$A119:$J618,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG119=FALSE,0,IF($DQ119=TRUE,SUM($BS119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS119*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DQ119=TRUE,SUM($BT119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT119*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DQ119=TRUE,SUM($BU119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU119*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DQ119=TRUE,SUM($BV119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DQ119=TRUE,SUM($BW119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW119*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DQ119=TRUE,SUM($BX119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX119*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN119=FALSE,0,ROUND(SUM($BY119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP119=FALSE,0,ROUND(SUM($X119*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY119=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X119),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X119)),2)","v":0},0,false,{"$f":"ROUND(IF($CT119=FALSE,0,IF($DU119=TRUE,SUM($BZ119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ119*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT119=FALSE,0,IF($DU119=TRUE,SUM($CA119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA119*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT119=FALSE,0,IF($DU119=TRUE,SUM($CB119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB119*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT119=FALSE,0,IF($DU119=TRUE,SUM($CC119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC119*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT119=FALSE,0,IF($DU119=TRUE,SUM($CD119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD119*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT119=FALSE,0,IF($DU119=TRUE,SUM($CE119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE119*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA119=FALSE,0,ROUND(SUM($CF119*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC119=FALSE,0,ROUND(SUM($AA119*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY119=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA119),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA119)),2)","v":0},0,0,{"$f":"SUM($DG119*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG119*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH119,IF(VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI119,$DG119))","v":0},0,false,0,false,0,{"$f":"IF(AND($X119>0,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ119=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH119:$CM119,$CQ119,$DZ119,$EF119,$EN119:$ES119)-SUM($BY119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH119:$CM119,$CQ119,$DZ119,$EF119,$EH119:$EM119)-SUM($BY119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X119>0,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS119=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH119:$CM119,$CO119,$CQ119,$CU119:$CZ119,$DB119,$DD119,$DZ119,$EB119,$ED119,$EF119,$EN119:$ES119,$FC119,$FE119,$FG119,$FI119,$FQ119:$FV119)/$AD119*$X119)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH119:$CM119,$CO119,$CQ119,$CU119:$CZ119,$DB119,$DD119,$DZ119,$EB119,$ED119,$EF119,$EH119:$EM119,$FC119,$FE119,$FG119,$FI119,$FK119:$FP119)/$AD119*$X119)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA119>0,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU119=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU119:$CZ119,$DD119,$DZ119,$FI119,$FQ119:$FV119)-SUM($CF119*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU119:$CZ119,$DD119,$DZ119,$FI119,$FK119:$FP119)-SUM($CF119*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA119>0,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW119=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH119:$CM119,$CO119,$CQ119,$CU119:$CZ119,$DB119,$DD119,$DZ119,$EB119,$ED119,$EF119,$EN119:$ES119,$FC119,$FE119,$FG119,$FI119,$FQ119:$FV119)/$AD119*$AA119)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH119:$CM119,$CO119,$CQ119,$CU119:$CZ119,$DB119,$DD119,$DZ119,$EB119,$ED119,$EF119,$EH119:$EM119,$FC119,$FE119,$FG119,$FI119,$FK119:$FP119)/$AD119*$AA119)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X119>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E119<>\"D-CARE\",Tenant!$F119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY119=FALSE,0,ROUND(SUM($AE119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X119>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X119>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X119>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA119=FALSE,0,SUM($BY119*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X119>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC119=FALSE,0,SUM($BY119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X119>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE119=TRUE,$X119>0),SUM($BY119*Account!$T$2),0)","v":0},{"$f":"IF(AND($X119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG119=FALSE,0,ROUND(SUM($BS119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG119=FALSE,0,ROUND(SUM($BT119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG119=FALSE,0,ROUND(SUM($BU119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG119=FALSE,0,ROUND(SUM($BV119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG119=FALSE,0,ROUND(SUM($BW119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG119=FALSE,0,ROUND(SUM($BX119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H119/$AD119*$X119),2),0)","v":0},{"$f":"ROUND(SUM($EU119*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET119=FALSE,$EV119,ROUND(MAX(0,SUM(SUM($EN119:$ES119)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY119=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I119","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ119*Account!$AA$2),SUM($EZ119*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA119>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E119<>\"D-CARE\",Tenant!$F119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB119=FALSE,0,ROUND(SUM($AF119*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA119>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA119>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA119>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD119=FALSE,0,SUM($CF119*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA119>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF119=FALSE,0,SUM($CF119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA119>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH119=TRUE,$AA119>0),SUM($CF119*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ119=FALSE,0,ROUND(SUM($BZ119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ119=FALSE,0,ROUND(SUM($CA119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ119=FALSE,0,ROUND(SUM($CB119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ119=FALSE,0,ROUND(SUM($CC119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ119=FALSE,0,ROUND(SUM($CD119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ119=FALSE,0,ROUND(SUM($CE119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H119/$AD119*$AA119),2),0)","v":0},{"$f":"ROUND(SUM($FX119*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW119=FALSE,$FY119,ROUND(MAX(0,SUM(SUM($FQ119:$FV119)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB119=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I119","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC119*Account!$AA$2),SUM($GC119*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D119<=FctrChngDts!$B$14,$E119>FctrChngDts!$B$14),AND($D119<=FctrChngDts!$C$14,$E119>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE119=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH119:$GJ119))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO119,$DB119,$GH119:$GJ119))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG119,$GK119,$GN119,$DR119,$DT119,$DV119,$DX119),IF(Account!$Q$2=TRUE,SUM($GG119,$GL119,$GN119,$DR119,$DT119,$DV119,$DX119),SUM($GG119,$GK119,$GL119,$GM119,$GN119,$DR119,$DT119,$DV119,$DX119)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D119,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A119,Tenant!$A:$J,8,FALSE)=TRUE,$GO119<0),0,SUM(SUM(SUM($GO119/$AD119*$GP119)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A119,Tenant!$A:$J,8,FALSE)=TRUE,$GO119<0),0,SUM(SUM(SUM($GO119/$AD119*$GQ119)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG119,$CO119,$DB119,$GM119)/$AD119)*$X119*FctrChngDts!$B$15),SUM(SUM(SUM($DG119,$CO119,$DB119,$GH119:$GJ119)/$AD119)*$X119*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG119,$CO119,$DB119,$GM119)/$AD119)*$AA119*FctrChngDts!$B$15),SUM(SUM(SUM($DG119,$CO119,$DB119,$GH119:$GJ119)/$AD119)*$AA119*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E119),$AD119,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D119,FctrChngDts!$C$17<=$E119),_xlfn.DAYS($D119,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E119),$AD119,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D119,FctrChngDts!$C$19<=$E119),_xlfn.DAYS($D119,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY119*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY119*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ119*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ119*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D119,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A119,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF119*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A119,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG119*Account!$AA$2)),2)","v":0}]
[119,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G120),0,IF($F120<=$G120,SUM($G120-$F120),IF($F120>$G120,SUM((Account!$L$2-$F120)+$G120+1))))","v":0},{"$f":"IF(AND($D120>=FctrChngDts!$C$2,$D120<=FctrChngDts!$D$2),$D120,\"\")","v":""},{"$f":"IF($I120=\"\",\"\",IF($E120<=FctrChngDts!$D$2,$E120,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D120<FctrChngDts!$E$2,$E120<FctrChngDts!$E$2),AND($D120>=FctrChngDts!$F$2,$E120>=FctrChngDts!$F$2)),\"\",IF(AND($D120>=FctrChngDts!$E$2,$D120<=FctrChngDts!$F$2),$D120,FctrChngDts!$E$2))","v":""},{"$f":"IF($K120=\"\",\"\",IF(AND($J120=$K120,$E120>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K120=$J120,$E120,IF(AND($E120>=FctrChngDts!$E$2,$E120<=FctrChngDts!$F$2),$E120,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D120<DATE(YEAR(Account!$J$2),6,1),$D120>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I120<FctrChngDts!$A$2,$J120<FctrChngDts!$A$2),AND($I120>=FctrChngDts!$B$2,$J120>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I120<FctrChngDts!$A$2,$J120>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I120>=FctrChngDts!$A$2,$J120<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I120<FctrChngDts!$B$2,$J120>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K120<FctrChngDts!$A$2,$L120<FctrChngDts!$A$2),AND($K120>=FctrChngDts!$B$2,$L120>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K120<FctrChngDts!$A$2,$L120>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K120>=FctrChngDts!$A$2,$L120<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K120<FctrChngDts!$B$2,$L120>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I120=\"\",$J120=0),0,IF(AND($N120=TRUE,$I120<>0),SUM($J120-$I120+1),IF($O120=TRUE,SUM(FctrChngDts!$A$2-$I120),IF($P120=TRUE,0,IF($Q120=TRUE,SUM($J120-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I120=\"\",$J120=0),0,IF($N120=TRUE,0,IF($O120=TRUE,SUM($J120-FctrChngDts!$A$2+1),IF(AND($P120=TRUE,$I120<>0),SUM($J120-$I120+1),IF($Q120=TRUE,SUM(FctrChngDts!$B$2-$I120),0)))))","v":0},0,{"$f":"IF(OR($K120=\"\",$L120=0),0,IF(AND($R120=TRUE,$K120<>0),SUM($L120-$K120+1),IF($S120=TRUE,SUM(FctrChngDts!$A$2-$K120),IF($T120=TRUE,0,IF($U120=TRUE,SUM($L120-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K120=\"\",$L120=0),0,IF($R120=TRUE,0,IF($S120=TRUE,SUM($L120-FctrChngDts!$A$2+1),IF(AND($T120=TRUE,$K120<>0),SUM($L120-$K120+1),IF($U120=TRUE,SUM(FctrChngDts!$B$2-$K120),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A120,Tenant!$A120:$J619,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR120=FALSE,VLOOKUP($AQ120,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ120,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR120=FALSE,VLOOKUP($AQ120,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ120,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR120=FALSE,VLOOKUP($AQ120,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ120,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR120=FALSE,VLOOKUP($AQ120,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ120,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A120,Tenant!$A120:$J619,6,FALSE)","v":0},{"$f":"VLOOKUP($A120,Tenant!$A120:$J619,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG120=FALSE,0,IF($DQ120=TRUE,SUM($BS120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS120*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DQ120=TRUE,SUM($BT120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT120*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DQ120=TRUE,SUM($BU120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU120*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DQ120=TRUE,SUM($BV120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DQ120=TRUE,SUM($BW120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW120*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DQ120=TRUE,SUM($BX120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX120*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN120=FALSE,0,ROUND(SUM($BY120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP120=FALSE,0,ROUND(SUM($X120*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY120=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X120),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X120)),2)","v":0},0,false,{"$f":"ROUND(IF($CT120=FALSE,0,IF($DU120=TRUE,SUM($BZ120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ120*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT120=FALSE,0,IF($DU120=TRUE,SUM($CA120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA120*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT120=FALSE,0,IF($DU120=TRUE,SUM($CB120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB120*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT120=FALSE,0,IF($DU120=TRUE,SUM($CC120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC120*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT120=FALSE,0,IF($DU120=TRUE,SUM($CD120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD120*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT120=FALSE,0,IF($DU120=TRUE,SUM($CE120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE120*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA120=FALSE,0,ROUND(SUM($CF120*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC120=FALSE,0,ROUND(SUM($AA120*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY120=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA120),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA120)),2)","v":0},0,0,{"$f":"SUM($DG120*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG120*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH120,IF(VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI120,$DG120))","v":0},0,false,0,false,0,{"$f":"IF(AND($X120>0,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ120=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH120:$CM120,$CQ120,$DZ120,$EF120,$EN120:$ES120)-SUM($BY120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH120:$CM120,$CQ120,$DZ120,$EF120,$EH120:$EM120)-SUM($BY120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X120>0,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS120=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH120:$CM120,$CO120,$CQ120,$CU120:$CZ120,$DB120,$DD120,$DZ120,$EB120,$ED120,$EF120,$EN120:$ES120,$FC120,$FE120,$FG120,$FI120,$FQ120:$FV120)/$AD120*$X120)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH120:$CM120,$CO120,$CQ120,$CU120:$CZ120,$DB120,$DD120,$DZ120,$EB120,$ED120,$EF120,$EH120:$EM120,$FC120,$FE120,$FG120,$FI120,$FK120:$FP120)/$AD120*$X120)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA120>0,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU120=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU120:$CZ120,$DD120,$DZ120,$FI120,$FQ120:$FV120)-SUM($CF120*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU120:$CZ120,$DD120,$DZ120,$FI120,$FK120:$FP120)-SUM($CF120*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA120>0,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW120=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH120:$CM120,$CO120,$CQ120,$CU120:$CZ120,$DB120,$DD120,$DZ120,$EB120,$ED120,$EF120,$EN120:$ES120,$FC120,$FE120,$FG120,$FI120,$FQ120:$FV120)/$AD120*$AA120)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH120:$CM120,$CO120,$CQ120,$CU120:$CZ120,$DB120,$DD120,$DZ120,$EB120,$ED120,$EF120,$EH120:$EM120,$FC120,$FE120,$FG120,$FI120,$FK120:$FP120)/$AD120*$AA120)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X120>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E120<>\"D-CARE\",Tenant!$F120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY120=FALSE,0,ROUND(SUM($AE120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X120>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X120>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X120>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA120=FALSE,0,SUM($BY120*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X120>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC120=FALSE,0,SUM($BY120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X120>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE120=TRUE,$X120>0),SUM($BY120*Account!$T$2),0)","v":0},{"$f":"IF(AND($X120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG120=FALSE,0,ROUND(SUM($BS120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG120=FALSE,0,ROUND(SUM($BT120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG120=FALSE,0,ROUND(SUM($BU120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG120=FALSE,0,ROUND(SUM($BV120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG120=FALSE,0,ROUND(SUM($BW120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG120=FALSE,0,ROUND(SUM($BX120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H120/$AD120*$X120),2),0)","v":0},{"$f":"ROUND(SUM($EU120*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET120=FALSE,$EV120,ROUND(MAX(0,SUM(SUM($EN120:$ES120)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY120=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I120","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ120*Account!$AA$2),SUM($EZ120*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA120>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E120<>\"D-CARE\",Tenant!$F120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB120=FALSE,0,ROUND(SUM($AF120*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA120>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA120>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA120>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD120=FALSE,0,SUM($CF120*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA120>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF120=FALSE,0,SUM($CF120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA120>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH120=TRUE,$AA120>0),SUM($CF120*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ120=FALSE,0,ROUND(SUM($BZ120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ120=FALSE,0,ROUND(SUM($CA120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ120=FALSE,0,ROUND(SUM($CB120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ120=FALSE,0,ROUND(SUM($CC120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ120=FALSE,0,ROUND(SUM($CD120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ120=FALSE,0,ROUND(SUM($CE120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H120/$AD120*$AA120),2),0)","v":0},{"$f":"ROUND(SUM($FX120*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW120=FALSE,$FY120,ROUND(MAX(0,SUM(SUM($FQ120:$FV120)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB120=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I120","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC120*Account!$AA$2),SUM($GC120*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D120<=FctrChngDts!$B$14,$E120>FctrChngDts!$B$14),AND($D120<=FctrChngDts!$C$14,$E120>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE120=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH120:$GJ120))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO120,$DB120,$GH120:$GJ120))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG120,$GK120,$GN120,$DR120,$DT120,$DV120,$DX120),IF(Account!$Q$2=TRUE,SUM($GG120,$GL120,$GN120,$DR120,$DT120,$DV120,$DX120),SUM($GG120,$GK120,$GL120,$GM120,$GN120,$DR120,$DT120,$DV120,$DX120)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D120,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A120,Tenant!$A:$J,8,FALSE)=TRUE,$GO120<0),0,SUM(SUM(SUM($GO120/$AD120*$GP120)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A120,Tenant!$A:$J,8,FALSE)=TRUE,$GO120<0),0,SUM(SUM(SUM($GO120/$AD120*$GQ120)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG120,$CO120,$DB120,$GM120)/$AD120)*$X120*FctrChngDts!$B$15),SUM(SUM(SUM($DG120,$CO120,$DB120,$GH120:$GJ120)/$AD120)*$X120*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG120,$CO120,$DB120,$GM120)/$AD120)*$AA120*FctrChngDts!$B$15),SUM(SUM(SUM($DG120,$CO120,$DB120,$GH120:$GJ120)/$AD120)*$AA120*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E120),$AD120,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D120,FctrChngDts!$C$17<=$E120),_xlfn.DAYS($D120,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E120),$AD120,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D120,FctrChngDts!$C$19<=$E120),_xlfn.DAYS($D120,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY120*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY120*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ120*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ120*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D120,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A120,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF120*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A120,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG120*Account!$AA$2)),2)","v":0}]
[120,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G121),0,IF($F121<=$G121,SUM($G121-$F121),IF($F121>$G121,SUM((Account!$L$2-$F121)+$G121+1))))","v":0},{"$f":"IF(AND($D121>=FctrChngDts!$C$2,$D121<=FctrChngDts!$D$2),$D121,\"\")","v":""},{"$f":"IF($I121=\"\",\"\",IF($E121<=FctrChngDts!$D$2,$E121,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D121<FctrChngDts!$E$2,$E121<FctrChngDts!$E$2),AND($D121>=FctrChngDts!$F$2,$E121>=FctrChngDts!$F$2)),\"\",IF(AND($D121>=FctrChngDts!$E$2,$D121<=FctrChngDts!$F$2),$D121,FctrChngDts!$E$2))","v":""},{"$f":"IF($K121=\"\",\"\",IF(AND($J121=$K121,$E121>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K121=$J121,$E121,IF(AND($E121>=FctrChngDts!$E$2,$E121<=FctrChngDts!$F$2),$E121,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D121<DATE(YEAR(Account!$J$2),6,1),$D121>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I121<FctrChngDts!$A$2,$J121<FctrChngDts!$A$2),AND($I121>=FctrChngDts!$B$2,$J121>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I121<FctrChngDts!$A$2,$J121>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I121>=FctrChngDts!$A$2,$J121<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I121<FctrChngDts!$B$2,$J121>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K121<FctrChngDts!$A$2,$L121<FctrChngDts!$A$2),AND($K121>=FctrChngDts!$B$2,$L121>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K121<FctrChngDts!$A$2,$L121>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K121>=FctrChngDts!$A$2,$L121<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K121<FctrChngDts!$B$2,$L121>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I121=\"\",$J121=0),0,IF(AND($N121=TRUE,$I121<>0),SUM($J121-$I121+1),IF($O121=TRUE,SUM(FctrChngDts!$A$2-$I121),IF($P121=TRUE,0,IF($Q121=TRUE,SUM($J121-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I121=\"\",$J121=0),0,IF($N121=TRUE,0,IF($O121=TRUE,SUM($J121-FctrChngDts!$A$2+1),IF(AND($P121=TRUE,$I121<>0),SUM($J121-$I121+1),IF($Q121=TRUE,SUM(FctrChngDts!$B$2-$I121),0)))))","v":0},0,{"$f":"IF(OR($K121=\"\",$L121=0),0,IF(AND($R121=TRUE,$K121<>0),SUM($L121-$K121+1),IF($S121=TRUE,SUM(FctrChngDts!$A$2-$K121),IF($T121=TRUE,0,IF($U121=TRUE,SUM($L121-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K121=\"\",$L121=0),0,IF($R121=TRUE,0,IF($S121=TRUE,SUM($L121-FctrChngDts!$A$2+1),IF(AND($T121=TRUE,$K121<>0),SUM($L121-$K121+1),IF($U121=TRUE,SUM(FctrChngDts!$B$2-$K121),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A121,Tenant!$A121:$J620,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR121=FALSE,VLOOKUP($AQ121,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ121,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR121=FALSE,VLOOKUP($AQ121,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ121,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR121=FALSE,VLOOKUP($AQ121,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ121,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR121=FALSE,VLOOKUP($AQ121,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ121,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A121,Tenant!$A121:$J620,6,FALSE)","v":0},{"$f":"VLOOKUP($A121,Tenant!$A121:$J620,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG121=FALSE,0,IF($DQ121=TRUE,SUM($BS121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS121*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DQ121=TRUE,SUM($BT121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT121*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DQ121=TRUE,SUM($BU121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU121*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DQ121=TRUE,SUM($BV121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DQ121=TRUE,SUM($BW121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW121*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DQ121=TRUE,SUM($BX121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX121*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN121=FALSE,0,ROUND(SUM($BY121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP121=FALSE,0,ROUND(SUM($X121*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY121=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X121),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X121)),2)","v":0},0,false,{"$f":"ROUND(IF($CT121=FALSE,0,IF($DU121=TRUE,SUM($BZ121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ121*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT121=FALSE,0,IF($DU121=TRUE,SUM($CA121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA121*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT121=FALSE,0,IF($DU121=TRUE,SUM($CB121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB121*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT121=FALSE,0,IF($DU121=TRUE,SUM($CC121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC121*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT121=FALSE,0,IF($DU121=TRUE,SUM($CD121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD121*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT121=FALSE,0,IF($DU121=TRUE,SUM($CE121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE121*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA121=FALSE,0,ROUND(SUM($CF121*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC121=FALSE,0,ROUND(SUM($AA121*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY121=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA121),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA121)),2)","v":0},0,0,{"$f":"SUM($DG121*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG121*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH121,IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI121,$DG121))","v":0},0,false,0,false,0,{"$f":"IF(AND($X121>0,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ121=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH121:$CM121,$CQ121,$DZ121,$EF121,$EN121:$ES121)-SUM($BY121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH121:$CM121,$CQ121,$DZ121,$EF121,$EH121:$EM121)-SUM($BY121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X121>0,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS121=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH121:$CM121,$CO121,$CQ121,$CU121:$CZ121,$DB121,$DD121,$DZ121,$EB121,$ED121,$EF121,$EN121:$ES121,$FC121,$FE121,$FG121,$FI121,$FQ121:$FV121)/$AD121*$X121)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH121:$CM121,$CO121,$CQ121,$CU121:$CZ121,$DB121,$DD121,$DZ121,$EB121,$ED121,$EF121,$EH121:$EM121,$FC121,$FE121,$FG121,$FI121,$FK121:$FP121)/$AD121*$X121)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA121>0,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU121=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU121:$CZ121,$DD121,$DZ121,$FI121,$FQ121:$FV121)-SUM($CF121*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU121:$CZ121,$DD121,$DZ121,$FI121,$FK121:$FP121)-SUM($CF121*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA121>0,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW121=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH121:$CM121,$CO121,$CQ121,$CU121:$CZ121,$DB121,$DD121,$DZ121,$EB121,$ED121,$EF121,$EN121:$ES121,$FC121,$FE121,$FG121,$FI121,$FQ121:$FV121)/$AD121*$AA121)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH121:$CM121,$CO121,$CQ121,$CU121:$CZ121,$DB121,$DD121,$DZ121,$EB121,$ED121,$EF121,$EH121:$EM121,$FC121,$FE121,$FG121,$FI121,$FK121:$FP121)/$AD121*$AA121)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E121<>\"D-CARE\",Tenant!$F121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY121=FALSE,0,ROUND(SUM($AE121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA121=FALSE,0,SUM($BY121*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X121>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC121=FALSE,0,SUM($BY121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X121>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE121=TRUE,$X121>0),SUM($BY121*Account!$T$2),0)","v":0},{"$f":"IF(AND($X121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG121=FALSE,0,ROUND(SUM($BS121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG121=FALSE,0,ROUND(SUM($BT121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG121=FALSE,0,ROUND(SUM($BU121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG121=FALSE,0,ROUND(SUM($BV121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG121=FALSE,0,ROUND(SUM($BW121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG121=FALSE,0,ROUND(SUM($BX121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H121/$AD121*$X121),2),0)","v":0},{"$f":"ROUND(SUM($EU121*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET121=FALSE,$EV121,ROUND(MAX(0,SUM(SUM($EN121:$ES121)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY121=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I121","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ121*Account!$AA$2),SUM($EZ121*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E121<>\"D-CARE\",Tenant!$F121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB121=FALSE,0,ROUND(SUM($AF121*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD121=FALSE,0,SUM($CF121*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA121>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF121=FALSE,0,SUM($CF121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA121>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH121=TRUE,$AA121>0),SUM($CF121*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ121=FALSE,0,ROUND(SUM($BZ121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ121=FALSE,0,ROUND(SUM($CA121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ121=FALSE,0,ROUND(SUM($CB121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ121=FALSE,0,ROUND(SUM($CC121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ121=FALSE,0,ROUND(SUM($CD121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ121=FALSE,0,ROUND(SUM($CE121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H121/$AD121*$AA121),2),0)","v":0},{"$f":"ROUND(SUM($FX121*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW121=FALSE,$FY121,ROUND(MAX(0,SUM(SUM($FQ121:$FV121)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB121=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I121","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC121*Account!$AA$2),SUM($GC121*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D121<=FctrChngDts!$B$14,$E121>FctrChngDts!$B$14),AND($D121<=FctrChngDts!$C$14,$E121>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE121=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH121:$GJ121))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO121,$DB121,$GH121:$GJ121))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG121,$GK121,$GN121,$DR121,$DT121,$DV121,$DX121),IF(Account!$Q$2=TRUE,SUM($GG121,$GL121,$GN121,$DR121,$DT121,$DV121,$DX121),SUM($GG121,$GK121,$GL121,$GM121,$GN121,$DR121,$DT121,$DV121,$DX121)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D121,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,8,FALSE)=TRUE,$GO121<0),0,SUM(SUM(SUM($GO121/$AD121*$GP121)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,8,FALSE)=TRUE,$GO121<0),0,SUM(SUM(SUM($GO121/$AD121*$GQ121)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG121,$CO121,$DB121,$GM121)/$AD121)*$X121*FctrChngDts!$B$15),SUM(SUM(SUM($DG121,$CO121,$DB121,$GH121:$GJ121)/$AD121)*$X121*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG121,$CO121,$DB121,$GM121)/$AD121)*$AA121*FctrChngDts!$B$15),SUM(SUM(SUM($DG121,$CO121,$DB121,$GH121:$GJ121)/$AD121)*$AA121*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E121),$AD121,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D121,FctrChngDts!$C$17<=$E121),_xlfn.DAYS($D121,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E121),$AD121,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D121,FctrChngDts!$C$19<=$E121),_xlfn.DAYS($D121,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY121*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY121*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ121*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ121*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D121,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF121*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG121*Account!$AA$2)),2)","v":0}]
[121,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G122),0,IF($F122<=$G122,SUM($G122-$F122),IF($F122>$G122,SUM((Account!$L$2-$F122)+$G122+1))))","v":0},{"$f":"IF(AND($D122>=FctrChngDts!$C$2,$D122<=FctrChngDts!$D$2),$D122,\"\")","v":""},{"$f":"IF($I122=\"\",\"\",IF($E122<=FctrChngDts!$D$2,$E122,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D122<FctrChngDts!$E$2,$E122<FctrChngDts!$E$2),AND($D122>=FctrChngDts!$F$2,$E122>=FctrChngDts!$F$2)),\"\",IF(AND($D122>=FctrChngDts!$E$2,$D122<=FctrChngDts!$F$2),$D122,FctrChngDts!$E$2))","v":""},{"$f":"IF($K122=\"\",\"\",IF(AND($J122=$K122,$E122>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K122=$J122,$E122,IF(AND($E122>=FctrChngDts!$E$2,$E122<=FctrChngDts!$F$2),$E122,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D122<DATE(YEAR(Account!$J$2),6,1),$D122>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I122<FctrChngDts!$A$2,$J122<FctrChngDts!$A$2),AND($I122>=FctrChngDts!$B$2,$J122>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I122<FctrChngDts!$A$2,$J122>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I122>=FctrChngDts!$A$2,$J122<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I122<FctrChngDts!$B$2,$J122>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K122<FctrChngDts!$A$2,$L122<FctrChngDts!$A$2),AND($K122>=FctrChngDts!$B$2,$L122>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K122<FctrChngDts!$A$2,$L122>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K122>=FctrChngDts!$A$2,$L122<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K122<FctrChngDts!$B$2,$L122>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I122=\"\",$J122=0),0,IF(AND($N122=TRUE,$I122<>0),SUM($J122-$I122+1),IF($O122=TRUE,SUM(FctrChngDts!$A$2-$I122),IF($P122=TRUE,0,IF($Q122=TRUE,SUM($J122-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I122=\"\",$J122=0),0,IF($N122=TRUE,0,IF($O122=TRUE,SUM($J122-FctrChngDts!$A$2+1),IF(AND($P122=TRUE,$I122<>0),SUM($J122-$I122+1),IF($Q122=TRUE,SUM(FctrChngDts!$B$2-$I122),0)))))","v":0},0,{"$f":"IF(OR($K122=\"\",$L122=0),0,IF(AND($R122=TRUE,$K122<>0),SUM($L122-$K122+1),IF($S122=TRUE,SUM(FctrChngDts!$A$2-$K122),IF($T122=TRUE,0,IF($U122=TRUE,SUM($L122-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K122=\"\",$L122=0),0,IF($R122=TRUE,0,IF($S122=TRUE,SUM($L122-FctrChngDts!$A$2+1),IF(AND($T122=TRUE,$K122<>0),SUM($L122-$K122+1),IF($U122=TRUE,SUM(FctrChngDts!$B$2-$K122),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A122,Tenant!$A122:$J621,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR122=FALSE,VLOOKUP($AQ122,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ122,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR122=FALSE,VLOOKUP($AQ122,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ122,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR122=FALSE,VLOOKUP($AQ122,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ122,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR122=FALSE,VLOOKUP($AQ122,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ122,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A122,Tenant!$A122:$J621,6,FALSE)","v":0},{"$f":"VLOOKUP($A122,Tenant!$A122:$J621,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG122=FALSE,0,IF($DQ122=TRUE,SUM($BS122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS122*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DQ122=TRUE,SUM($BT122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT122*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DQ122=TRUE,SUM($BU122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU122*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DQ122=TRUE,SUM($BV122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DQ122=TRUE,SUM($BW122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW122*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DQ122=TRUE,SUM($BX122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX122*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN122=FALSE,0,ROUND(SUM($BY122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP122=FALSE,0,ROUND(SUM($X122*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY122=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X122),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X122)),2)","v":0},0,false,{"$f":"ROUND(IF($CT122=FALSE,0,IF($DU122=TRUE,SUM($BZ122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ122*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT122=FALSE,0,IF($DU122=TRUE,SUM($CA122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA122*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT122=FALSE,0,IF($DU122=TRUE,SUM($CB122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB122*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT122=FALSE,0,IF($DU122=TRUE,SUM($CC122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC122*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT122=FALSE,0,IF($DU122=TRUE,SUM($CD122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD122*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT122=FALSE,0,IF($DU122=TRUE,SUM($CE122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE122*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA122=FALSE,0,ROUND(SUM($CF122*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC122=FALSE,0,ROUND(SUM($AA122*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY122=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA122),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA122)),2)","v":0},0,0,{"$f":"SUM($DG122*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG122*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH122,IF(VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI122,$DG122))","v":0},0,false,0,false,0,{"$f":"IF(AND($X122>0,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ122=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH122:$CM122,$CQ122,$DZ122,$EF122,$EN122:$ES122)-SUM($BY122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH122:$CM122,$CQ122,$DZ122,$EF122,$EH122:$EM122)-SUM($BY122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X122>0,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS122=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH122:$CM122,$CO122,$CQ122,$CU122:$CZ122,$DB122,$DD122,$DZ122,$EB122,$ED122,$EF122,$EN122:$ES122,$FC122,$FE122,$FG122,$FI122,$FQ122:$FV122)/$AD122*$X122)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH122:$CM122,$CO122,$CQ122,$CU122:$CZ122,$DB122,$DD122,$DZ122,$EB122,$ED122,$EF122,$EH122:$EM122,$FC122,$FE122,$FG122,$FI122,$FK122:$FP122)/$AD122*$X122)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA122>0,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU122=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU122:$CZ122,$DD122,$DZ122,$FI122,$FQ122:$FV122)-SUM($CF122*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU122:$CZ122,$DD122,$DZ122,$FI122,$FK122:$FP122)-SUM($CF122*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA122>0,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW122=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH122:$CM122,$CO122,$CQ122,$CU122:$CZ122,$DB122,$DD122,$DZ122,$EB122,$ED122,$EF122,$EN122:$ES122,$FC122,$FE122,$FG122,$FI122,$FQ122:$FV122)/$AD122*$AA122)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH122:$CM122,$CO122,$CQ122,$CU122:$CZ122,$DB122,$DD122,$DZ122,$EB122,$ED122,$EF122,$EH122:$EM122,$FC122,$FE122,$FG122,$FI122,$FK122:$FP122)/$AD122*$AA122)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X122>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E122<>\"D-CARE\",Tenant!$F122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY122=FALSE,0,ROUND(SUM($AE122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X122>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X122>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X122>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA122=FALSE,0,SUM($BY122*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X122>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC122=FALSE,0,SUM($BY122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X122>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE122=TRUE,$X122>0),SUM($BY122*Account!$T$2),0)","v":0},{"$f":"IF(AND($X122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG122=FALSE,0,ROUND(SUM($BS122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG122=FALSE,0,ROUND(SUM($BT122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG122=FALSE,0,ROUND(SUM($BU122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG122=FALSE,0,ROUND(SUM($BV122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG122=FALSE,0,ROUND(SUM($BW122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG122=FALSE,0,ROUND(SUM($BX122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H122/$AD122*$X122),2),0)","v":0},{"$f":"ROUND(SUM($EU122*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET122=FALSE,$EV122,ROUND(MAX(0,SUM(SUM($EN122:$ES122)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY122=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I122","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ122*Account!$AA$2),SUM($EZ122*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA122>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E122<>\"D-CARE\",Tenant!$F122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB122=FALSE,0,ROUND(SUM($AF122*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA122>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA122>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA122>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD122=FALSE,0,SUM($CF122*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA122>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF122=FALSE,0,SUM($CF122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA122>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH122=TRUE,$AA122>0),SUM($CF122*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ122=FALSE,0,ROUND(SUM($BZ122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ122=FALSE,0,ROUND(SUM($CA122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ122=FALSE,0,ROUND(SUM($CB122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ122=FALSE,0,ROUND(SUM($CC122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ122=FALSE,0,ROUND(SUM($CD122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ122=FALSE,0,ROUND(SUM($CE122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H122/$AD122*$AA122),2),0)","v":0},{"$f":"ROUND(SUM($FX122*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW122=FALSE,$FY122,ROUND(MAX(0,SUM(SUM($FQ122:$FV122)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB122=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I122","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC122*Account!$AA$2),SUM($GC122*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D122<=FctrChngDts!$B$14,$E122>FctrChngDts!$B$14),AND($D122<=FctrChngDts!$C$14,$E122>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE122=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH122:$GJ122))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO122,$DB122,$GH122:$GJ122))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG122,$GK122,$GN122,$DR122,$DT122,$DV122,$DX122),IF(Account!$Q$2=TRUE,SUM($GG122,$GL122,$GN122,$DR122,$DT122,$DV122,$DX122),SUM($GG122,$GK122,$GL122,$GM122,$GN122,$DR122,$DT122,$DV122,$DX122)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D122,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A122,Tenant!$A:$J,8,FALSE)=TRUE,$GO122<0),0,SUM(SUM(SUM($GO122/$AD122*$GP122)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A122,Tenant!$A:$J,8,FALSE)=TRUE,$GO122<0),0,SUM(SUM(SUM($GO122/$AD122*$GQ122)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG122,$CO122,$DB122,$GM122)/$AD122)*$X122*FctrChngDts!$B$15),SUM(SUM(SUM($DG122,$CO122,$DB122,$GH122:$GJ122)/$AD122)*$X122*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG122,$CO122,$DB122,$GM122)/$AD122)*$AA122*FctrChngDts!$B$15),SUM(SUM(SUM($DG122,$CO122,$DB122,$GH122:$GJ122)/$AD122)*$AA122*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E122),$AD122,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D122,FctrChngDts!$C$17<=$E122),_xlfn.DAYS($D122,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E122),$AD122,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D122,FctrChngDts!$C$19<=$E122),_xlfn.DAYS($D122,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY122*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY122*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ122*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ122*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D122,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A122,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF122*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A122,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG122*Account!$AA$2)),2)","v":0}]
[122,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G123),0,IF($F123<=$G123,SUM($G123-$F123),IF($F123>$G123,SUM((Account!$L$2-$F123)+$G123+1))))","v":0},{"$f":"IF(AND($D123>=FctrChngDts!$C$2,$D123<=FctrChngDts!$D$2),$D123,\"\")","v":""},{"$f":"IF($I123=\"\",\"\",IF($E123<=FctrChngDts!$D$2,$E123,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D123<FctrChngDts!$E$2,$E123<FctrChngDts!$E$2),AND($D123>=FctrChngDts!$F$2,$E123>=FctrChngDts!$F$2)),\"\",IF(AND($D123>=FctrChngDts!$E$2,$D123<=FctrChngDts!$F$2),$D123,FctrChngDts!$E$2))","v":""},{"$f":"IF($K123=\"\",\"\",IF(AND($J123=$K123,$E123>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K123=$J123,$E123,IF(AND($E123>=FctrChngDts!$E$2,$E123<=FctrChngDts!$F$2),$E123,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D123<DATE(YEAR(Account!$J$2),6,1),$D123>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I123<FctrChngDts!$A$2,$J123<FctrChngDts!$A$2),AND($I123>=FctrChngDts!$B$2,$J123>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I123<FctrChngDts!$A$2,$J123>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I123>=FctrChngDts!$A$2,$J123<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I123<FctrChngDts!$B$2,$J123>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K123<FctrChngDts!$A$2,$L123<FctrChngDts!$A$2),AND($K123>=FctrChngDts!$B$2,$L123>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K123<FctrChngDts!$A$2,$L123>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K123>=FctrChngDts!$A$2,$L123<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K123<FctrChngDts!$B$2,$L123>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I123=\"\",$J123=0),0,IF(AND($N123=TRUE,$I123<>0),SUM($J123-$I123+1),IF($O123=TRUE,SUM(FctrChngDts!$A$2-$I123),IF($P123=TRUE,0,IF($Q123=TRUE,SUM($J123-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I123=\"\",$J123=0),0,IF($N123=TRUE,0,IF($O123=TRUE,SUM($J123-FctrChngDts!$A$2+1),IF(AND($P123=TRUE,$I123<>0),SUM($J123-$I123+1),IF($Q123=TRUE,SUM(FctrChngDts!$B$2-$I123),0)))))","v":0},0,{"$f":"IF(OR($K123=\"\",$L123=0),0,IF(AND($R123=TRUE,$K123<>0),SUM($L123-$K123+1),IF($S123=TRUE,SUM(FctrChngDts!$A$2-$K123),IF($T123=TRUE,0,IF($U123=TRUE,SUM($L123-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K123=\"\",$L123=0),0,IF($R123=TRUE,0,IF($S123=TRUE,SUM($L123-FctrChngDts!$A$2+1),IF(AND($T123=TRUE,$K123<>0),SUM($L123-$K123+1),IF($U123=TRUE,SUM(FctrChngDts!$B$2-$K123),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A123,Tenant!$A123:$J622,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR123=FALSE,VLOOKUP($AQ123,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ123,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR123=FALSE,VLOOKUP($AQ123,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ123,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR123=FALSE,VLOOKUP($AQ123,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ123,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR123=FALSE,VLOOKUP($AQ123,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ123,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A123,Tenant!$A123:$J622,6,FALSE)","v":0},{"$f":"VLOOKUP($A123,Tenant!$A123:$J622,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG123=FALSE,0,IF($DQ123=TRUE,SUM($BS123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS123*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DQ123=TRUE,SUM($BT123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT123*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DQ123=TRUE,SUM($BU123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU123*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DQ123=TRUE,SUM($BV123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DQ123=TRUE,SUM($BW123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW123*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DQ123=TRUE,SUM($BX123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX123*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN123=FALSE,0,ROUND(SUM($BY123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP123=FALSE,0,ROUND(SUM($X123*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY123=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X123),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X123)),2)","v":0},0,false,{"$f":"ROUND(IF($CT123=FALSE,0,IF($DU123=TRUE,SUM($BZ123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ123*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT123=FALSE,0,IF($DU123=TRUE,SUM($CA123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA123*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT123=FALSE,0,IF($DU123=TRUE,SUM($CB123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB123*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT123=FALSE,0,IF($DU123=TRUE,SUM($CC123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC123*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT123=FALSE,0,IF($DU123=TRUE,SUM($CD123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD123*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT123=FALSE,0,IF($DU123=TRUE,SUM($CE123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE123*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA123=FALSE,0,ROUND(SUM($CF123*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC123=FALSE,0,ROUND(SUM($AA123*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY123=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA123),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA123)),2)","v":0},0,0,{"$f":"SUM($DG123*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG123*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH123,IF(VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI123,$DG123))","v":0},0,false,0,false,0,{"$f":"IF(AND($X123>0,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ123=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH123:$CM123,$CQ123,$DZ123,$EF123,$EN123:$ES123)-SUM($BY123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH123:$CM123,$CQ123,$DZ123,$EF123,$EH123:$EM123)-SUM($BY123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X123>0,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS123=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH123:$CM123,$CO123,$CQ123,$CU123:$CZ123,$DB123,$DD123,$DZ123,$EB123,$ED123,$EF123,$EN123:$ES123,$FC123,$FE123,$FG123,$FI123,$FQ123:$FV123)/$AD123*$X123)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH123:$CM123,$CO123,$CQ123,$CU123:$CZ123,$DB123,$DD123,$DZ123,$EB123,$ED123,$EF123,$EH123:$EM123,$FC123,$FE123,$FG123,$FI123,$FK123:$FP123)/$AD123*$X123)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA123>0,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU123=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU123:$CZ123,$DD123,$DZ123,$FI123,$FQ123:$FV123)-SUM($CF123*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU123:$CZ123,$DD123,$DZ123,$FI123,$FK123:$FP123)-SUM($CF123*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA123>0,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW123=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH123:$CM123,$CO123,$CQ123,$CU123:$CZ123,$DB123,$DD123,$DZ123,$EB123,$ED123,$EF123,$EN123:$ES123,$FC123,$FE123,$FG123,$FI123,$FQ123:$FV123)/$AD123*$AA123)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH123:$CM123,$CO123,$CQ123,$CU123:$CZ123,$DB123,$DD123,$DZ123,$EB123,$ED123,$EF123,$EH123:$EM123,$FC123,$FE123,$FG123,$FI123,$FK123:$FP123)/$AD123*$AA123)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X123>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E123<>\"D-CARE\",Tenant!$F123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY123=FALSE,0,ROUND(SUM($AE123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X123>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X123>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X123>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA123=FALSE,0,SUM($BY123*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X123>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC123=FALSE,0,SUM($BY123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X123>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE123=TRUE,$X123>0),SUM($BY123*Account!$T$2),0)","v":0},{"$f":"IF(AND($X123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG123=FALSE,0,ROUND(SUM($BS123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG123=FALSE,0,ROUND(SUM($BT123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG123=FALSE,0,ROUND(SUM($BU123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG123=FALSE,0,ROUND(SUM($BV123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG123=FALSE,0,ROUND(SUM($BW123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG123=FALSE,0,ROUND(SUM($BX123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H123/$AD123*$X123),2),0)","v":0},{"$f":"ROUND(SUM($EU123*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET123=FALSE,$EV123,ROUND(MAX(0,SUM(SUM($EN123:$ES123)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY123=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I123","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ123*Account!$AA$2),SUM($EZ123*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA123>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E123<>\"D-CARE\",Tenant!$F123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB123=FALSE,0,ROUND(SUM($AF123*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA123>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA123>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA123>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD123=FALSE,0,SUM($CF123*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA123>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF123=FALSE,0,SUM($CF123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA123>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH123=TRUE,$AA123>0),SUM($CF123*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ123=FALSE,0,ROUND(SUM($BZ123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ123=FALSE,0,ROUND(SUM($CA123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ123=FALSE,0,ROUND(SUM($CB123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ123=FALSE,0,ROUND(SUM($CC123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ123=FALSE,0,ROUND(SUM($CD123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ123=FALSE,0,ROUND(SUM($CE123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H123/$AD123*$AA123),2),0)","v":0},{"$f":"ROUND(SUM($FX123*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW123=FALSE,$FY123,ROUND(MAX(0,SUM(SUM($FQ123:$FV123)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB123=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I123","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC123*Account!$AA$2),SUM($GC123*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D123<=FctrChngDts!$B$14,$E123>FctrChngDts!$B$14),AND($D123<=FctrChngDts!$C$14,$E123>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE123=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH123:$GJ123))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO123,$DB123,$GH123:$GJ123))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG123,$GK123,$GN123,$DR123,$DT123,$DV123,$DX123),IF(Account!$Q$2=TRUE,SUM($GG123,$GL123,$GN123,$DR123,$DT123,$DV123,$DX123),SUM($GG123,$GK123,$GL123,$GM123,$GN123,$DR123,$DT123,$DV123,$DX123)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D123,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A123,Tenant!$A:$J,8,FALSE)=TRUE,$GO123<0),0,SUM(SUM(SUM($GO123/$AD123*$GP123)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A123,Tenant!$A:$J,8,FALSE)=TRUE,$GO123<0),0,SUM(SUM(SUM($GO123/$AD123*$GQ123)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG123,$CO123,$DB123,$GM123)/$AD123)*$X123*FctrChngDts!$B$15),SUM(SUM(SUM($DG123,$CO123,$DB123,$GH123:$GJ123)/$AD123)*$X123*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG123,$CO123,$DB123,$GM123)/$AD123)*$AA123*FctrChngDts!$B$15),SUM(SUM(SUM($DG123,$CO123,$DB123,$GH123:$GJ123)/$AD123)*$AA123*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E123),$AD123,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D123,FctrChngDts!$C$17<=$E123),_xlfn.DAYS($D123,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E123),$AD123,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D123,FctrChngDts!$C$19<=$E123),_xlfn.DAYS($D123,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY123*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY123*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ123*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ123*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D123,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A123,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF123*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A123,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG123*Account!$AA$2)),2)","v":0}]
[123,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G124),0,IF($F124<=$G124,SUM($G124-$F124),IF($F124>$G124,SUM((Account!$L$2-$F124)+$G124+1))))","v":0},{"$f":"IF(AND($D124>=FctrChngDts!$C$2,$D124<=FctrChngDts!$D$2),$D124,\"\")","v":""},{"$f":"IF($I124=\"\",\"\",IF($E124<=FctrChngDts!$D$2,$E124,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D124<FctrChngDts!$E$2,$E124<FctrChngDts!$E$2),AND($D124>=FctrChngDts!$F$2,$E124>=FctrChngDts!$F$2)),\"\",IF(AND($D124>=FctrChngDts!$E$2,$D124<=FctrChngDts!$F$2),$D124,FctrChngDts!$E$2))","v":""},{"$f":"IF($K124=\"\",\"\",IF(AND($J124=$K124,$E124>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K124=$J124,$E124,IF(AND($E124>=FctrChngDts!$E$2,$E124<=FctrChngDts!$F$2),$E124,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D124<DATE(YEAR(Account!$J$2),6,1),$D124>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I124<FctrChngDts!$A$2,$J124<FctrChngDts!$A$2),AND($I124>=FctrChngDts!$B$2,$J124>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I124<FctrChngDts!$A$2,$J124>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I124>=FctrChngDts!$A$2,$J124<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I124<FctrChngDts!$B$2,$J124>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K124<FctrChngDts!$A$2,$L124<FctrChngDts!$A$2),AND($K124>=FctrChngDts!$B$2,$L124>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K124<FctrChngDts!$A$2,$L124>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K124>=FctrChngDts!$A$2,$L124<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K124<FctrChngDts!$B$2,$L124>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I124=\"\",$J124=0),0,IF(AND($N124=TRUE,$I124<>0),SUM($J124-$I124+1),IF($O124=TRUE,SUM(FctrChngDts!$A$2-$I124),IF($P124=TRUE,0,IF($Q124=TRUE,SUM($J124-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I124=\"\",$J124=0),0,IF($N124=TRUE,0,IF($O124=TRUE,SUM($J124-FctrChngDts!$A$2+1),IF(AND($P124=TRUE,$I124<>0),SUM($J124-$I124+1),IF($Q124=TRUE,SUM(FctrChngDts!$B$2-$I124),0)))))","v":0},0,{"$f":"IF(OR($K124=\"\",$L124=0),0,IF(AND($R124=TRUE,$K124<>0),SUM($L124-$K124+1),IF($S124=TRUE,SUM(FctrChngDts!$A$2-$K124),IF($T124=TRUE,0,IF($U124=TRUE,SUM($L124-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K124=\"\",$L124=0),0,IF($R124=TRUE,0,IF($S124=TRUE,SUM($L124-FctrChngDts!$A$2+1),IF(AND($T124=TRUE,$K124<>0),SUM($L124-$K124+1),IF($U124=TRUE,SUM(FctrChngDts!$B$2-$K124),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A124,Tenant!$A124:$J623,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR124=FALSE,VLOOKUP($AQ124,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ124,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR124=FALSE,VLOOKUP($AQ124,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ124,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR124=FALSE,VLOOKUP($AQ124,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ124,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR124=FALSE,VLOOKUP($AQ124,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ124,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A124,Tenant!$A124:$J623,6,FALSE)","v":0},{"$f":"VLOOKUP($A124,Tenant!$A124:$J623,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG124=FALSE,0,IF($DQ124=TRUE,SUM($BS124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS124*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DQ124=TRUE,SUM($BT124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT124*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DQ124=TRUE,SUM($BU124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU124*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DQ124=TRUE,SUM($BV124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DQ124=TRUE,SUM($BW124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW124*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DQ124=TRUE,SUM($BX124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX124*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN124=FALSE,0,ROUND(SUM($BY124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP124=FALSE,0,ROUND(SUM($X124*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY124=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X124),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X124)),2)","v":0},0,false,{"$f":"ROUND(IF($CT124=FALSE,0,IF($DU124=TRUE,SUM($BZ124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ124*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT124=FALSE,0,IF($DU124=TRUE,SUM($CA124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA124*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT124=FALSE,0,IF($DU124=TRUE,SUM($CB124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB124*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT124=FALSE,0,IF($DU124=TRUE,SUM($CC124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC124*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT124=FALSE,0,IF($DU124=TRUE,SUM($CD124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD124*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT124=FALSE,0,IF($DU124=TRUE,SUM($CE124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE124*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA124=FALSE,0,ROUND(SUM($CF124*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC124=FALSE,0,ROUND(SUM($AA124*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY124=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA124),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA124)),2)","v":0},0,0,{"$f":"SUM($DG124*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG124*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH124,IF(VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI124,$DG124))","v":0},0,false,0,false,0,{"$f":"IF(AND($X124>0,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ124=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH124:$CM124,$CQ124,$DZ124,$EF124,$EN124:$ES124)-SUM($BY124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH124:$CM124,$CQ124,$DZ124,$EF124,$EH124:$EM124)-SUM($BY124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X124>0,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS124=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH124:$CM124,$CO124,$CQ124,$CU124:$CZ124,$DB124,$DD124,$DZ124,$EB124,$ED124,$EF124,$EN124:$ES124,$FC124,$FE124,$FG124,$FI124,$FQ124:$FV124)/$AD124*$X124)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH124:$CM124,$CO124,$CQ124,$CU124:$CZ124,$DB124,$DD124,$DZ124,$EB124,$ED124,$EF124,$EH124:$EM124,$FC124,$FE124,$FG124,$FI124,$FK124:$FP124)/$AD124*$X124)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA124>0,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU124=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU124:$CZ124,$DD124,$DZ124,$FI124,$FQ124:$FV124)-SUM($CF124*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU124:$CZ124,$DD124,$DZ124,$FI124,$FK124:$FP124)-SUM($CF124*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA124>0,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW124=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH124:$CM124,$CO124,$CQ124,$CU124:$CZ124,$DB124,$DD124,$DZ124,$EB124,$ED124,$EF124,$EN124:$ES124,$FC124,$FE124,$FG124,$FI124,$FQ124:$FV124)/$AD124*$AA124)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH124:$CM124,$CO124,$CQ124,$CU124:$CZ124,$DB124,$DD124,$DZ124,$EB124,$ED124,$EF124,$EH124:$EM124,$FC124,$FE124,$FG124,$FI124,$FK124:$FP124)/$AD124*$AA124)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X124>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E124<>\"D-CARE\",Tenant!$F124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY124=FALSE,0,ROUND(SUM($AE124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X124>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X124>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X124>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA124=FALSE,0,SUM($BY124*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X124>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC124=FALSE,0,SUM($BY124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X124>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE124=TRUE,$X124>0),SUM($BY124*Account!$T$2),0)","v":0},{"$f":"IF(AND($X124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG124=FALSE,0,ROUND(SUM($BS124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG124=FALSE,0,ROUND(SUM($BT124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG124=FALSE,0,ROUND(SUM($BU124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG124=FALSE,0,ROUND(SUM($BV124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG124=FALSE,0,ROUND(SUM($BW124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG124=FALSE,0,ROUND(SUM($BX124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H124/$AD124*$X124),2),0)","v":0},{"$f":"ROUND(SUM($EU124*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET124=FALSE,$EV124,ROUND(MAX(0,SUM(SUM($EN124:$ES124)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY124=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I124","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ124*Account!$AA$2),SUM($EZ124*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA124>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E124<>\"D-CARE\",Tenant!$F124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB124=FALSE,0,ROUND(SUM($AF124*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA124>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA124>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA124>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD124=FALSE,0,SUM($CF124*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA124>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF124=FALSE,0,SUM($CF124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA124>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH124=TRUE,$AA124>0),SUM($CF124*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ124=FALSE,0,ROUND(SUM($BZ124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ124=FALSE,0,ROUND(SUM($CA124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ124=FALSE,0,ROUND(SUM($CB124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ124=FALSE,0,ROUND(SUM($CC124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ124=FALSE,0,ROUND(SUM($CD124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ124=FALSE,0,ROUND(SUM($CE124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H124/$AD124*$AA124),2),0)","v":0},{"$f":"ROUND(SUM($FX124*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW124=FALSE,$FY124,ROUND(MAX(0,SUM(SUM($FQ124:$FV124)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB124=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I124","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC124*Account!$AA$2),SUM($GC124*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D124<=FctrChngDts!$B$14,$E124>FctrChngDts!$B$14),AND($D124<=FctrChngDts!$C$14,$E124>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE124=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH124:$GJ124))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO124,$DB124,$GH124:$GJ124))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG124,$GK124,$GN124,$DR124,$DT124,$DV124,$DX124),IF(Account!$Q$2=TRUE,SUM($GG124,$GL124,$GN124,$DR124,$DT124,$DV124,$DX124),SUM($GG124,$GK124,$GL124,$GM124,$GN124,$DR124,$DT124,$DV124,$DX124)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D124,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A124,Tenant!$A:$J,8,FALSE)=TRUE,$GO124<0),0,SUM(SUM(SUM($GO124/$AD124*$GP124)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A124,Tenant!$A:$J,8,FALSE)=TRUE,$GO124<0),0,SUM(SUM(SUM($GO124/$AD124*$GQ124)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG124,$CO124,$DB124,$GM124)/$AD124)*$X124*FctrChngDts!$B$15),SUM(SUM(SUM($DG124,$CO124,$DB124,$GH124:$GJ124)/$AD124)*$X124*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG124,$CO124,$DB124,$GM124)/$AD124)*$AA124*FctrChngDts!$B$15),SUM(SUM(SUM($DG124,$CO124,$DB124,$GH124:$GJ124)/$AD124)*$AA124*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E124),$AD124,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D124,FctrChngDts!$C$17<=$E124),_xlfn.DAYS($D124,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E124),$AD124,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D124,FctrChngDts!$C$19<=$E124),_xlfn.DAYS($D124,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY124*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY124*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ124*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ124*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D124,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A124,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF124*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A124,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG124*Account!$AA$2)),2)","v":0}]
[124,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G125),0,IF($F125<=$G125,SUM($G125-$F125),IF($F125>$G125,SUM((Account!$L$2-$F125)+$G125+1))))","v":0},{"$f":"IF(AND($D125>=FctrChngDts!$C$2,$D125<=FctrChngDts!$D$2),$D125,\"\")","v":""},{"$f":"IF($I125=\"\",\"\",IF($E125<=FctrChngDts!$D$2,$E125,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D125<FctrChngDts!$E$2,$E125<FctrChngDts!$E$2),AND($D125>=FctrChngDts!$F$2,$E125>=FctrChngDts!$F$2)),\"\",IF(AND($D125>=FctrChngDts!$E$2,$D125<=FctrChngDts!$F$2),$D125,FctrChngDts!$E$2))","v":""},{"$f":"IF($K125=\"\",\"\",IF(AND($J125=$K125,$E125>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K125=$J125,$E125,IF(AND($E125>=FctrChngDts!$E$2,$E125<=FctrChngDts!$F$2),$E125,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D125<DATE(YEAR(Account!$J$2),6,1),$D125>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I125<FctrChngDts!$A$2,$J125<FctrChngDts!$A$2),AND($I125>=FctrChngDts!$B$2,$J125>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I125<FctrChngDts!$A$2,$J125>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I125>=FctrChngDts!$A$2,$J125<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I125<FctrChngDts!$B$2,$J125>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K125<FctrChngDts!$A$2,$L125<FctrChngDts!$A$2),AND($K125>=FctrChngDts!$B$2,$L125>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K125<FctrChngDts!$A$2,$L125>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K125>=FctrChngDts!$A$2,$L125<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K125<FctrChngDts!$B$2,$L125>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I125=\"\",$J125=0),0,IF(AND($N125=TRUE,$I125<>0),SUM($J125-$I125+1),IF($O125=TRUE,SUM(FctrChngDts!$A$2-$I125),IF($P125=TRUE,0,IF($Q125=TRUE,SUM($J125-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I125=\"\",$J125=0),0,IF($N125=TRUE,0,IF($O125=TRUE,SUM($J125-FctrChngDts!$A$2+1),IF(AND($P125=TRUE,$I125<>0),SUM($J125-$I125+1),IF($Q125=TRUE,SUM(FctrChngDts!$B$2-$I125),0)))))","v":0},0,{"$f":"IF(OR($K125=\"\",$L125=0),0,IF(AND($R125=TRUE,$K125<>0),SUM($L125-$K125+1),IF($S125=TRUE,SUM(FctrChngDts!$A$2-$K125),IF($T125=TRUE,0,IF($U125=TRUE,SUM($L125-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K125=\"\",$L125=0),0,IF($R125=TRUE,0,IF($S125=TRUE,SUM($L125-FctrChngDts!$A$2+1),IF(AND($T125=TRUE,$K125<>0),SUM($L125-$K125+1),IF($U125=TRUE,SUM(FctrChngDts!$B$2-$K125),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A125,Tenant!$A125:$J624,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR125=FALSE,VLOOKUP($AQ125,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ125,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR125=FALSE,VLOOKUP($AQ125,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ125,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR125=FALSE,VLOOKUP($AQ125,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ125,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR125=FALSE,VLOOKUP($AQ125,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ125,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A125,Tenant!$A125:$J624,6,FALSE)","v":0},{"$f":"VLOOKUP($A125,Tenant!$A125:$J624,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG125=FALSE,0,IF($DQ125=TRUE,SUM($BS125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS125*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DQ125=TRUE,SUM($BT125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT125*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DQ125=TRUE,SUM($BU125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU125*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DQ125=TRUE,SUM($BV125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DQ125=TRUE,SUM($BW125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW125*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DQ125=TRUE,SUM($BX125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX125*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN125=FALSE,0,ROUND(SUM($BY125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP125=FALSE,0,ROUND(SUM($X125*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY125=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X125),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X125)),2)","v":0},0,false,{"$f":"ROUND(IF($CT125=FALSE,0,IF($DU125=TRUE,SUM($BZ125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ125*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT125=FALSE,0,IF($DU125=TRUE,SUM($CA125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA125*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT125=FALSE,0,IF($DU125=TRUE,SUM($CB125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB125*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT125=FALSE,0,IF($DU125=TRUE,SUM($CC125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC125*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT125=FALSE,0,IF($DU125=TRUE,SUM($CD125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD125*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT125=FALSE,0,IF($DU125=TRUE,SUM($CE125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE125*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA125=FALSE,0,ROUND(SUM($CF125*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC125=FALSE,0,ROUND(SUM($AA125*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY125=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA125),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA125)),2)","v":0},0,0,{"$f":"SUM($DG125*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG125*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH125,IF(VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI125,$DG125))","v":0},0,false,0,false,0,{"$f":"IF(AND($X125>0,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ125=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH125:$CM125,$CQ125,$DZ125,$EF125,$EN125:$ES125)-SUM($BY125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH125:$CM125,$CQ125,$DZ125,$EF125,$EH125:$EM125)-SUM($BY125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X125>0,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS125=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH125:$CM125,$CO125,$CQ125,$CU125:$CZ125,$DB125,$DD125,$DZ125,$EB125,$ED125,$EF125,$EN125:$ES125,$FC125,$FE125,$FG125,$FI125,$FQ125:$FV125)/$AD125*$X125)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH125:$CM125,$CO125,$CQ125,$CU125:$CZ125,$DB125,$DD125,$DZ125,$EB125,$ED125,$EF125,$EH125:$EM125,$FC125,$FE125,$FG125,$FI125,$FK125:$FP125)/$AD125*$X125)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA125>0,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU125=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU125:$CZ125,$DD125,$DZ125,$FI125,$FQ125:$FV125)-SUM($CF125*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU125:$CZ125,$DD125,$DZ125,$FI125,$FK125:$FP125)-SUM($CF125*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA125>0,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW125=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH125:$CM125,$CO125,$CQ125,$CU125:$CZ125,$DB125,$DD125,$DZ125,$EB125,$ED125,$EF125,$EN125:$ES125,$FC125,$FE125,$FG125,$FI125,$FQ125:$FV125)/$AD125*$AA125)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH125:$CM125,$CO125,$CQ125,$CU125:$CZ125,$DB125,$DD125,$DZ125,$EB125,$ED125,$EF125,$EH125:$EM125,$FC125,$FE125,$FG125,$FI125,$FK125:$FP125)/$AD125*$AA125)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X125>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E125<>\"D-CARE\",Tenant!$F125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY125=FALSE,0,ROUND(SUM($AE125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X125>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X125>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X125>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA125=FALSE,0,SUM($BY125*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X125>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC125=FALSE,0,SUM($BY125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X125>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE125=TRUE,$X125>0),SUM($BY125*Account!$T$2),0)","v":0},{"$f":"IF(AND($X125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG125=FALSE,0,ROUND(SUM($BS125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG125=FALSE,0,ROUND(SUM($BT125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG125=FALSE,0,ROUND(SUM($BU125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG125=FALSE,0,ROUND(SUM($BV125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG125=FALSE,0,ROUND(SUM($BW125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG125=FALSE,0,ROUND(SUM($BX125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H125/$AD125*$X125),2),0)","v":0},{"$f":"ROUND(SUM($EU125*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET125=FALSE,$EV125,ROUND(MAX(0,SUM(SUM($EN125:$ES125)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY125=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I125","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ125*Account!$AA$2),SUM($EZ125*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA125>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E125<>\"D-CARE\",Tenant!$F125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB125=FALSE,0,ROUND(SUM($AF125*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA125>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA125>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA125>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD125=FALSE,0,SUM($CF125*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA125>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF125=FALSE,0,SUM($CF125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA125>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH125=TRUE,$AA125>0),SUM($CF125*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ125=FALSE,0,ROUND(SUM($BZ125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ125=FALSE,0,ROUND(SUM($CA125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ125=FALSE,0,ROUND(SUM($CB125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ125=FALSE,0,ROUND(SUM($CC125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ125=FALSE,0,ROUND(SUM($CD125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ125=FALSE,0,ROUND(SUM($CE125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H125/$AD125*$AA125),2),0)","v":0},{"$f":"ROUND(SUM($FX125*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW125=FALSE,$FY125,ROUND(MAX(0,SUM(SUM($FQ125:$FV125)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB125=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I125","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC125*Account!$AA$2),SUM($GC125*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D125<=FctrChngDts!$B$14,$E125>FctrChngDts!$B$14),AND($D125<=FctrChngDts!$C$14,$E125>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE125=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH125:$GJ125))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO125,$DB125,$GH125:$GJ125))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG125,$GK125,$GN125,$DR125,$DT125,$DV125,$DX125),IF(Account!$Q$2=TRUE,SUM($GG125,$GL125,$GN125,$DR125,$DT125,$DV125,$DX125),SUM($GG125,$GK125,$GL125,$GM125,$GN125,$DR125,$DT125,$DV125,$DX125)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D125,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A125,Tenant!$A:$J,8,FALSE)=TRUE,$GO125<0),0,SUM(SUM(SUM($GO125/$AD125*$GP125)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A125,Tenant!$A:$J,8,FALSE)=TRUE,$GO125<0),0,SUM(SUM(SUM($GO125/$AD125*$GQ125)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG125,$CO125,$DB125,$GM125)/$AD125)*$X125*FctrChngDts!$B$15),SUM(SUM(SUM($DG125,$CO125,$DB125,$GH125:$GJ125)/$AD125)*$X125*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG125,$CO125,$DB125,$GM125)/$AD125)*$AA125*FctrChngDts!$B$15),SUM(SUM(SUM($DG125,$CO125,$DB125,$GH125:$GJ125)/$AD125)*$AA125*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E125),$AD125,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D125,FctrChngDts!$C$17<=$E125),_xlfn.DAYS($D125,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E125),$AD125,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D125,FctrChngDts!$C$19<=$E125),_xlfn.DAYS($D125,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY125*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY125*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ125*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ125*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D125,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A125,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF125*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A125,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG125*Account!$AA$2)),2)","v":0}]
[125,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G126),0,IF($F126<=$G126,SUM($G126-$F126),IF($F126>$G126,SUM((Account!$L$2-$F126)+$G126+1))))","v":0},{"$f":"IF(AND($D126>=FctrChngDts!$C$2,$D126<=FctrChngDts!$D$2),$D126,\"\")","v":""},{"$f":"IF($I126=\"\",\"\",IF($E126<=FctrChngDts!$D$2,$E126,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D126<FctrChngDts!$E$2,$E126<FctrChngDts!$E$2),AND($D126>=FctrChngDts!$F$2,$E126>=FctrChngDts!$F$2)),\"\",IF(AND($D126>=FctrChngDts!$E$2,$D126<=FctrChngDts!$F$2),$D126,FctrChngDts!$E$2))","v":""},{"$f":"IF($K126=\"\",\"\",IF(AND($J126=$K126,$E126>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K126=$J126,$E126,IF(AND($E126>=FctrChngDts!$E$2,$E126<=FctrChngDts!$F$2),$E126,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D126<DATE(YEAR(Account!$J$2),6,1),$D126>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I126<FctrChngDts!$A$2,$J126<FctrChngDts!$A$2),AND($I126>=FctrChngDts!$B$2,$J126>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I126<FctrChngDts!$A$2,$J126>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I126>=FctrChngDts!$A$2,$J126<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I126<FctrChngDts!$B$2,$J126>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K126<FctrChngDts!$A$2,$L126<FctrChngDts!$A$2),AND($K126>=FctrChngDts!$B$2,$L126>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K126<FctrChngDts!$A$2,$L126>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K126>=FctrChngDts!$A$2,$L126<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K126<FctrChngDts!$B$2,$L126>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I126=\"\",$J126=0),0,IF(AND($N126=TRUE,$I126<>0),SUM($J126-$I126+1),IF($O126=TRUE,SUM(FctrChngDts!$A$2-$I126),IF($P126=TRUE,0,IF($Q126=TRUE,SUM($J126-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I126=\"\",$J126=0),0,IF($N126=TRUE,0,IF($O126=TRUE,SUM($J126-FctrChngDts!$A$2+1),IF(AND($P126=TRUE,$I126<>0),SUM($J126-$I126+1),IF($Q126=TRUE,SUM(FctrChngDts!$B$2-$I126),0)))))","v":0},0,{"$f":"IF(OR($K126=\"\",$L126=0),0,IF(AND($R126=TRUE,$K126<>0),SUM($L126-$K126+1),IF($S126=TRUE,SUM(FctrChngDts!$A$2-$K126),IF($T126=TRUE,0,IF($U126=TRUE,SUM($L126-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K126=\"\",$L126=0),0,IF($R126=TRUE,0,IF($S126=TRUE,SUM($L126-FctrChngDts!$A$2+1),IF(AND($T126=TRUE,$K126<>0),SUM($L126-$K126+1),IF($U126=TRUE,SUM(FctrChngDts!$B$2-$K126),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A126,Tenant!$A126:$J625,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR126=FALSE,VLOOKUP($AQ126,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ126,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR126=FALSE,VLOOKUP($AQ126,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ126,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR126=FALSE,VLOOKUP($AQ126,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ126,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR126=FALSE,VLOOKUP($AQ126,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ126,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A126,Tenant!$A126:$J625,6,FALSE)","v":0},{"$f":"VLOOKUP($A126,Tenant!$A126:$J625,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG126=FALSE,0,IF($DQ126=TRUE,SUM($BS126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS126*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DQ126=TRUE,SUM($BT126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT126*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DQ126=TRUE,SUM($BU126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU126*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DQ126=TRUE,SUM($BV126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DQ126=TRUE,SUM($BW126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW126*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DQ126=TRUE,SUM($BX126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX126*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN126=FALSE,0,ROUND(SUM($BY126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP126=FALSE,0,ROUND(SUM($X126*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY126=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X126),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X126)),2)","v":0},0,false,{"$f":"ROUND(IF($CT126=FALSE,0,IF($DU126=TRUE,SUM($BZ126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ126*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT126=FALSE,0,IF($DU126=TRUE,SUM($CA126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA126*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT126=FALSE,0,IF($DU126=TRUE,SUM($CB126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB126*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT126=FALSE,0,IF($DU126=TRUE,SUM($CC126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC126*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT126=FALSE,0,IF($DU126=TRUE,SUM($CD126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD126*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT126=FALSE,0,IF($DU126=TRUE,SUM($CE126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE126*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA126=FALSE,0,ROUND(SUM($CF126*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC126=FALSE,0,ROUND(SUM($AA126*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY126=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA126),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA126)),2)","v":0},0,0,{"$f":"SUM($DG126*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG126*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH126,IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI126,$DG126))","v":0},0,false,0,false,0,{"$f":"IF(AND($X126>0,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ126=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH126:$CM126,$CQ126,$DZ126,$EF126,$EN126:$ES126)-SUM($BY126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH126:$CM126,$CQ126,$DZ126,$EF126,$EH126:$EM126)-SUM($BY126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X126>0,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS126=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH126:$CM126,$CO126,$CQ126,$CU126:$CZ126,$DB126,$DD126,$DZ126,$EB126,$ED126,$EF126,$EN126:$ES126,$FC126,$FE126,$FG126,$FI126,$FQ126:$FV126)/$AD126*$X126)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH126:$CM126,$CO126,$CQ126,$CU126:$CZ126,$DB126,$DD126,$DZ126,$EB126,$ED126,$EF126,$EH126:$EM126,$FC126,$FE126,$FG126,$FI126,$FK126:$FP126)/$AD126*$X126)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA126>0,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU126=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU126:$CZ126,$DD126,$DZ126,$FI126,$FQ126:$FV126)-SUM($CF126*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU126:$CZ126,$DD126,$DZ126,$FI126,$FK126:$FP126)-SUM($CF126*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA126>0,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW126=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH126:$CM126,$CO126,$CQ126,$CU126:$CZ126,$DB126,$DD126,$DZ126,$EB126,$ED126,$EF126,$EN126:$ES126,$FC126,$FE126,$FG126,$FI126,$FQ126:$FV126)/$AD126*$AA126)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH126:$CM126,$CO126,$CQ126,$CU126:$CZ126,$DB126,$DD126,$DZ126,$EB126,$ED126,$EF126,$EH126:$EM126,$FC126,$FE126,$FG126,$FI126,$FK126:$FP126)/$AD126*$AA126)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E126<>\"D-CARE\",Tenant!$F126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY126=FALSE,0,ROUND(SUM($AE126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA126=FALSE,0,SUM($BY126*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X126>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC126=FALSE,0,SUM($BY126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X126>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE126=TRUE,$X126>0),SUM($BY126*Account!$T$2),0)","v":0},{"$f":"IF(AND($X126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG126=FALSE,0,ROUND(SUM($BS126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG126=FALSE,0,ROUND(SUM($BT126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG126=FALSE,0,ROUND(SUM($BU126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG126=FALSE,0,ROUND(SUM($BV126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG126=FALSE,0,ROUND(SUM($BW126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG126=FALSE,0,ROUND(SUM($BX126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H126/$AD126*$X126),2),0)","v":0},{"$f":"ROUND(SUM($EU126*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET126=FALSE,$EV126,ROUND(MAX(0,SUM(SUM($EN126:$ES126)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY126=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I126","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ126*Account!$AA$2),SUM($EZ126*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E126<>\"D-CARE\",Tenant!$F126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB126=FALSE,0,ROUND(SUM($AF126*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD126=FALSE,0,SUM($CF126*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA126>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF126=FALSE,0,SUM($CF126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA126>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH126=TRUE,$AA126>0),SUM($CF126*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ126=FALSE,0,ROUND(SUM($BZ126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ126=FALSE,0,ROUND(SUM($CA126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ126=FALSE,0,ROUND(SUM($CB126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ126=FALSE,0,ROUND(SUM($CC126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ126=FALSE,0,ROUND(SUM($CD126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ126=FALSE,0,ROUND(SUM($CE126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H126/$AD126*$AA126),2),0)","v":0},{"$f":"ROUND(SUM($FX126*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW126=FALSE,$FY126,ROUND(MAX(0,SUM(SUM($FQ126:$FV126)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB126=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I126","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC126*Account!$AA$2),SUM($GC126*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D126<=FctrChngDts!$B$14,$E126>FctrChngDts!$B$14),AND($D126<=FctrChngDts!$C$14,$E126>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE126=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH126:$GJ126))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO126,$DB126,$GH126:$GJ126))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG126,$GK126,$GN126,$DR126,$DT126,$DV126,$DX126),IF(Account!$Q$2=TRUE,SUM($GG126,$GL126,$GN126,$DR126,$DT126,$DV126,$DX126),SUM($GG126,$GK126,$GL126,$GM126,$GN126,$DR126,$DT126,$DV126,$DX126)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D126,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,8,FALSE)=TRUE,$GO126<0),0,SUM(SUM(SUM($GO126/$AD126*$GP126)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,8,FALSE)=TRUE,$GO126<0),0,SUM(SUM(SUM($GO126/$AD126*$GQ126)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG126,$CO126,$DB126,$GM126)/$AD126)*$X126*FctrChngDts!$B$15),SUM(SUM(SUM($DG126,$CO126,$DB126,$GH126:$GJ126)/$AD126)*$X126*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG126,$CO126,$DB126,$GM126)/$AD126)*$AA126*FctrChngDts!$B$15),SUM(SUM(SUM($DG126,$CO126,$DB126,$GH126:$GJ126)/$AD126)*$AA126*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E126),$AD126,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D126,FctrChngDts!$C$17<=$E126),_xlfn.DAYS($D126,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E126),$AD126,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D126,FctrChngDts!$C$19<=$E126),_xlfn.DAYS($D126,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY126*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY126*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ126*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ126*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D126,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF126*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG126*Account!$AA$2)),2)","v":0}]
[126,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G127),0,IF($F127<=$G127,SUM($G127-$F127),IF($F127>$G127,SUM((Account!$L$2-$F127)+$G127+1))))","v":0},{"$f":"IF(AND($D127>=FctrChngDts!$C$2,$D127<=FctrChngDts!$D$2),$D127,\"\")","v":""},{"$f":"IF($I127=\"\",\"\",IF($E127<=FctrChngDts!$D$2,$E127,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D127<FctrChngDts!$E$2,$E127<FctrChngDts!$E$2),AND($D127>=FctrChngDts!$F$2,$E127>=FctrChngDts!$F$2)),\"\",IF(AND($D127>=FctrChngDts!$E$2,$D127<=FctrChngDts!$F$2),$D127,FctrChngDts!$E$2))","v":""},{"$f":"IF($K127=\"\",\"\",IF(AND($J127=$K127,$E127>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K127=$J127,$E127,IF(AND($E127>=FctrChngDts!$E$2,$E127<=FctrChngDts!$F$2),$E127,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D127<DATE(YEAR(Account!$J$2),6,1),$D127>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I127<FctrChngDts!$A$2,$J127<FctrChngDts!$A$2),AND($I127>=FctrChngDts!$B$2,$J127>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I127<FctrChngDts!$A$2,$J127>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I127>=FctrChngDts!$A$2,$J127<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I127<FctrChngDts!$B$2,$J127>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K127<FctrChngDts!$A$2,$L127<FctrChngDts!$A$2),AND($K127>=FctrChngDts!$B$2,$L127>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K127<FctrChngDts!$A$2,$L127>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K127>=FctrChngDts!$A$2,$L127<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K127<FctrChngDts!$B$2,$L127>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I127=\"\",$J127=0),0,IF(AND($N127=TRUE,$I127<>0),SUM($J127-$I127+1),IF($O127=TRUE,SUM(FctrChngDts!$A$2-$I127),IF($P127=TRUE,0,IF($Q127=TRUE,SUM($J127-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I127=\"\",$J127=0),0,IF($N127=TRUE,0,IF($O127=TRUE,SUM($J127-FctrChngDts!$A$2+1),IF(AND($P127=TRUE,$I127<>0),SUM($J127-$I127+1),IF($Q127=TRUE,SUM(FctrChngDts!$B$2-$I127),0)))))","v":0},0,{"$f":"IF(OR($K127=\"\",$L127=0),0,IF(AND($R127=TRUE,$K127<>0),SUM($L127-$K127+1),IF($S127=TRUE,SUM(FctrChngDts!$A$2-$K127),IF($T127=TRUE,0,IF($U127=TRUE,SUM($L127-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K127=\"\",$L127=0),0,IF($R127=TRUE,0,IF($S127=TRUE,SUM($L127-FctrChngDts!$A$2+1),IF(AND($T127=TRUE,$K127<>0),SUM($L127-$K127+1),IF($U127=TRUE,SUM(FctrChngDts!$B$2-$K127),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A127,Tenant!$A127:$J626,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR127=FALSE,VLOOKUP($AQ127,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ127,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR127=FALSE,VLOOKUP($AQ127,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ127,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR127=FALSE,VLOOKUP($AQ127,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ127,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR127=FALSE,VLOOKUP($AQ127,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ127,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A127,Tenant!$A127:$J626,6,FALSE)","v":0},{"$f":"VLOOKUP($A127,Tenant!$A127:$J626,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG127=FALSE,0,IF($DQ127=TRUE,SUM($BS127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS127*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DQ127=TRUE,SUM($BT127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT127*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DQ127=TRUE,SUM($BU127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU127*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DQ127=TRUE,SUM($BV127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DQ127=TRUE,SUM($BW127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW127*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DQ127=TRUE,SUM($BX127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX127*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN127=FALSE,0,ROUND(SUM($BY127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP127=FALSE,0,ROUND(SUM($X127*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY127=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X127),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X127)),2)","v":0},0,false,{"$f":"ROUND(IF($CT127=FALSE,0,IF($DU127=TRUE,SUM($BZ127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ127*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT127=FALSE,0,IF($DU127=TRUE,SUM($CA127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA127*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT127=FALSE,0,IF($DU127=TRUE,SUM($CB127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB127*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT127=FALSE,0,IF($DU127=TRUE,SUM($CC127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC127*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT127=FALSE,0,IF($DU127=TRUE,SUM($CD127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD127*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT127=FALSE,0,IF($DU127=TRUE,SUM($CE127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE127*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA127=FALSE,0,ROUND(SUM($CF127*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC127=FALSE,0,ROUND(SUM($AA127*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY127=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA127),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA127)),2)","v":0},0,0,{"$f":"SUM($DG127*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG127*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH127,IF(VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI127,$DG127))","v":0},0,false,0,false,0,{"$f":"IF(AND($X127>0,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ127=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH127:$CM127,$CQ127,$DZ127,$EF127,$EN127:$ES127)-SUM($BY127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH127:$CM127,$CQ127,$DZ127,$EF127,$EH127:$EM127)-SUM($BY127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X127>0,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS127=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH127:$CM127,$CO127,$CQ127,$CU127:$CZ127,$DB127,$DD127,$DZ127,$EB127,$ED127,$EF127,$EN127:$ES127,$FC127,$FE127,$FG127,$FI127,$FQ127:$FV127)/$AD127*$X127)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH127:$CM127,$CO127,$CQ127,$CU127:$CZ127,$DB127,$DD127,$DZ127,$EB127,$ED127,$EF127,$EH127:$EM127,$FC127,$FE127,$FG127,$FI127,$FK127:$FP127)/$AD127*$X127)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA127>0,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU127=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU127:$CZ127,$DD127,$DZ127,$FI127,$FQ127:$FV127)-SUM($CF127*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU127:$CZ127,$DD127,$DZ127,$FI127,$FK127:$FP127)-SUM($CF127*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA127>0,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW127=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH127:$CM127,$CO127,$CQ127,$CU127:$CZ127,$DB127,$DD127,$DZ127,$EB127,$ED127,$EF127,$EN127:$ES127,$FC127,$FE127,$FG127,$FI127,$FQ127:$FV127)/$AD127*$AA127)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH127:$CM127,$CO127,$CQ127,$CU127:$CZ127,$DB127,$DD127,$DZ127,$EB127,$ED127,$EF127,$EH127:$EM127,$FC127,$FE127,$FG127,$FI127,$FK127:$FP127)/$AD127*$AA127)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X127>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E127<>\"D-CARE\",Tenant!$F127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY127=FALSE,0,ROUND(SUM($AE127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X127>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X127>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X127>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA127=FALSE,0,SUM($BY127*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X127>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC127=FALSE,0,SUM($BY127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X127>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE127=TRUE,$X127>0),SUM($BY127*Account!$T$2),0)","v":0},{"$f":"IF(AND($X127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG127=FALSE,0,ROUND(SUM($BS127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG127=FALSE,0,ROUND(SUM($BT127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG127=FALSE,0,ROUND(SUM($BU127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG127=FALSE,0,ROUND(SUM($BV127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG127=FALSE,0,ROUND(SUM($BW127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG127=FALSE,0,ROUND(SUM($BX127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H127/$AD127*$X127),2),0)","v":0},{"$f":"ROUND(SUM($EU127*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET127=FALSE,$EV127,ROUND(MAX(0,SUM(SUM($EN127:$ES127)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY127=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I127","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ127*Account!$AA$2),SUM($EZ127*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA127>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E127<>\"D-CARE\",Tenant!$F127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB127=FALSE,0,ROUND(SUM($AF127*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA127>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA127>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA127>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD127=FALSE,0,SUM($CF127*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA127>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF127=FALSE,0,SUM($CF127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA127>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH127=TRUE,$AA127>0),SUM($CF127*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ127=FALSE,0,ROUND(SUM($BZ127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ127=FALSE,0,ROUND(SUM($CA127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ127=FALSE,0,ROUND(SUM($CB127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ127=FALSE,0,ROUND(SUM($CC127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ127=FALSE,0,ROUND(SUM($CD127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ127=FALSE,0,ROUND(SUM($CE127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H127/$AD127*$AA127),2),0)","v":0},{"$f":"ROUND(SUM($FX127*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW127=FALSE,$FY127,ROUND(MAX(0,SUM(SUM($FQ127:$FV127)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB127=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I127","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC127*Account!$AA$2),SUM($GC127*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D127<=FctrChngDts!$B$14,$E127>FctrChngDts!$B$14),AND($D127<=FctrChngDts!$C$14,$E127>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE127=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH127:$GJ127))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO127,$DB127,$GH127:$GJ127))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG127,$GK127,$GN127,$DR127,$DT127,$DV127,$DX127),IF(Account!$Q$2=TRUE,SUM($GG127,$GL127,$GN127,$DR127,$DT127,$DV127,$DX127),SUM($GG127,$GK127,$GL127,$GM127,$GN127,$DR127,$DT127,$DV127,$DX127)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D127,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A127,Tenant!$A:$J,8,FALSE)=TRUE,$GO127<0),0,SUM(SUM(SUM($GO127/$AD127*$GP127)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A127,Tenant!$A:$J,8,FALSE)=TRUE,$GO127<0),0,SUM(SUM(SUM($GO127/$AD127*$GQ127)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG127,$CO127,$DB127,$GM127)/$AD127)*$X127*FctrChngDts!$B$15),SUM(SUM(SUM($DG127,$CO127,$DB127,$GH127:$GJ127)/$AD127)*$X127*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG127,$CO127,$DB127,$GM127)/$AD127)*$AA127*FctrChngDts!$B$15),SUM(SUM(SUM($DG127,$CO127,$DB127,$GH127:$GJ127)/$AD127)*$AA127*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E127),$AD127,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D127,FctrChngDts!$C$17<=$E127),_xlfn.DAYS($D127,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E127),$AD127,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D127,FctrChngDts!$C$19<=$E127),_xlfn.DAYS($D127,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY127*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY127*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ127*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ127*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D127,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A127,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF127*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A127,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG127*Account!$AA$2)),2)","v":0}]
[127,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G128),0,IF($F128<=$G128,SUM($G128-$F128),IF($F128>$G128,SUM((Account!$L$2-$F128)+$G128+1))))","v":0},{"$f":"IF(AND($D128>=FctrChngDts!$C$2,$D128<=FctrChngDts!$D$2),$D128,\"\")","v":""},{"$f":"IF($I128=\"\",\"\",IF($E128<=FctrChngDts!$D$2,$E128,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D128<FctrChngDts!$E$2,$E128<FctrChngDts!$E$2),AND($D128>=FctrChngDts!$F$2,$E128>=FctrChngDts!$F$2)),\"\",IF(AND($D128>=FctrChngDts!$E$2,$D128<=FctrChngDts!$F$2),$D128,FctrChngDts!$E$2))","v":""},{"$f":"IF($K128=\"\",\"\",IF(AND($J128=$K128,$E128>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K128=$J128,$E128,IF(AND($E128>=FctrChngDts!$E$2,$E128<=FctrChngDts!$F$2),$E128,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D128<DATE(YEAR(Account!$J$2),6,1),$D128>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I128<FctrChngDts!$A$2,$J128<FctrChngDts!$A$2),AND($I128>=FctrChngDts!$B$2,$J128>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I128<FctrChngDts!$A$2,$J128>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I128>=FctrChngDts!$A$2,$J128<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I128<FctrChngDts!$B$2,$J128>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K128<FctrChngDts!$A$2,$L128<FctrChngDts!$A$2),AND($K128>=FctrChngDts!$B$2,$L128>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K128<FctrChngDts!$A$2,$L128>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K128>=FctrChngDts!$A$2,$L128<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K128<FctrChngDts!$B$2,$L128>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I128=\"\",$J128=0),0,IF(AND($N128=TRUE,$I128<>0),SUM($J128-$I128+1),IF($O128=TRUE,SUM(FctrChngDts!$A$2-$I128),IF($P128=TRUE,0,IF($Q128=TRUE,SUM($J128-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I128=\"\",$J128=0),0,IF($N128=TRUE,0,IF($O128=TRUE,SUM($J128-FctrChngDts!$A$2+1),IF(AND($P128=TRUE,$I128<>0),SUM($J128-$I128+1),IF($Q128=TRUE,SUM(FctrChngDts!$B$2-$I128),0)))))","v":0},0,{"$f":"IF(OR($K128=\"\",$L128=0),0,IF(AND($R128=TRUE,$K128<>0),SUM($L128-$K128+1),IF($S128=TRUE,SUM(FctrChngDts!$A$2-$K128),IF($T128=TRUE,0,IF($U128=TRUE,SUM($L128-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K128=\"\",$L128=0),0,IF($R128=TRUE,0,IF($S128=TRUE,SUM($L128-FctrChngDts!$A$2+1),IF(AND($T128=TRUE,$K128<>0),SUM($L128-$K128+1),IF($U128=TRUE,SUM(FctrChngDts!$B$2-$K128),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A128,Tenant!$A128:$J627,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR128=FALSE,VLOOKUP($AQ128,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ128,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR128=FALSE,VLOOKUP($AQ128,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ128,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR128=FALSE,VLOOKUP($AQ128,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ128,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR128=FALSE,VLOOKUP($AQ128,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ128,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A128,Tenant!$A128:$J627,6,FALSE)","v":0},{"$f":"VLOOKUP($A128,Tenant!$A128:$J627,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG128=FALSE,0,IF($DQ128=TRUE,SUM($BS128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS128*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DQ128=TRUE,SUM($BT128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT128*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DQ128=TRUE,SUM($BU128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU128*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DQ128=TRUE,SUM($BV128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DQ128=TRUE,SUM($BW128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW128*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DQ128=TRUE,SUM($BX128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX128*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN128=FALSE,0,ROUND(SUM($BY128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP128=FALSE,0,ROUND(SUM($X128*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY128=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X128),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X128)),2)","v":0},0,false,{"$f":"ROUND(IF($CT128=FALSE,0,IF($DU128=TRUE,SUM($BZ128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ128*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT128=FALSE,0,IF($DU128=TRUE,SUM($CA128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA128*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT128=FALSE,0,IF($DU128=TRUE,SUM($CB128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB128*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT128=FALSE,0,IF($DU128=TRUE,SUM($CC128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC128*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT128=FALSE,0,IF($DU128=TRUE,SUM($CD128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD128*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT128=FALSE,0,IF($DU128=TRUE,SUM($CE128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE128*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA128=FALSE,0,ROUND(SUM($CF128*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC128=FALSE,0,ROUND(SUM($AA128*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY128=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA128),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA128)),2)","v":0},0,0,{"$f":"SUM($DG128*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG128*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH128,IF(VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI128,$DG128))","v":0},0,false,0,false,0,{"$f":"IF(AND($X128>0,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ128=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH128:$CM128,$CQ128,$DZ128,$EF128,$EN128:$ES128)-SUM($BY128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH128:$CM128,$CQ128,$DZ128,$EF128,$EH128:$EM128)-SUM($BY128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X128>0,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS128=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH128:$CM128,$CO128,$CQ128,$CU128:$CZ128,$DB128,$DD128,$DZ128,$EB128,$ED128,$EF128,$EN128:$ES128,$FC128,$FE128,$FG128,$FI128,$FQ128:$FV128)/$AD128*$X128)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH128:$CM128,$CO128,$CQ128,$CU128:$CZ128,$DB128,$DD128,$DZ128,$EB128,$ED128,$EF128,$EH128:$EM128,$FC128,$FE128,$FG128,$FI128,$FK128:$FP128)/$AD128*$X128)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA128>0,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU128=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU128:$CZ128,$DD128,$DZ128,$FI128,$FQ128:$FV128)-SUM($CF128*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU128:$CZ128,$DD128,$DZ128,$FI128,$FK128:$FP128)-SUM($CF128*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA128>0,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW128=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH128:$CM128,$CO128,$CQ128,$CU128:$CZ128,$DB128,$DD128,$DZ128,$EB128,$ED128,$EF128,$EN128:$ES128,$FC128,$FE128,$FG128,$FI128,$FQ128:$FV128)/$AD128*$AA128)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH128:$CM128,$CO128,$CQ128,$CU128:$CZ128,$DB128,$DD128,$DZ128,$EB128,$ED128,$EF128,$EH128:$EM128,$FC128,$FE128,$FG128,$FI128,$FK128:$FP128)/$AD128*$AA128)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X128>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E128<>\"D-CARE\",Tenant!$F128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY128=FALSE,0,ROUND(SUM($AE128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X128>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X128>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X128>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA128=FALSE,0,SUM($BY128*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X128>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC128=FALSE,0,SUM($BY128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X128>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE128=TRUE,$X128>0),SUM($BY128*Account!$T$2),0)","v":0},{"$f":"IF(AND($X128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG128=FALSE,0,ROUND(SUM($BS128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG128=FALSE,0,ROUND(SUM($BT128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG128=FALSE,0,ROUND(SUM($BU128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG128=FALSE,0,ROUND(SUM($BV128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG128=FALSE,0,ROUND(SUM($BW128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG128=FALSE,0,ROUND(SUM($BX128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H128/$AD128*$X128),2),0)","v":0},{"$f":"ROUND(SUM($EU128*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET128=FALSE,$EV128,ROUND(MAX(0,SUM(SUM($EN128:$ES128)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY128=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I128","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ128*Account!$AA$2),SUM($EZ128*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA128>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E128<>\"D-CARE\",Tenant!$F128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB128=FALSE,0,ROUND(SUM($AF128*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA128>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA128>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA128>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD128=FALSE,0,SUM($CF128*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA128>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF128=FALSE,0,SUM($CF128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA128>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH128=TRUE,$AA128>0),SUM($CF128*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ128=FALSE,0,ROUND(SUM($BZ128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ128=FALSE,0,ROUND(SUM($CA128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ128=FALSE,0,ROUND(SUM($CB128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ128=FALSE,0,ROUND(SUM($CC128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ128=FALSE,0,ROUND(SUM($CD128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ128=FALSE,0,ROUND(SUM($CE128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H128/$AD128*$AA128),2),0)","v":0},{"$f":"ROUND(SUM($FX128*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW128=FALSE,$FY128,ROUND(MAX(0,SUM(SUM($FQ128:$FV128)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB128=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I128","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC128*Account!$AA$2),SUM($GC128*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D128<=FctrChngDts!$B$14,$E128>FctrChngDts!$B$14),AND($D128<=FctrChngDts!$C$14,$E128>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE128=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH128:$GJ128))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO128,$DB128,$GH128:$GJ128))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG128,$GK128,$GN128,$DR128,$DT128,$DV128,$DX128),IF(Account!$Q$2=TRUE,SUM($GG128,$GL128,$GN128,$DR128,$DT128,$DV128,$DX128),SUM($GG128,$GK128,$GL128,$GM128,$GN128,$DR128,$DT128,$DV128,$DX128)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D128,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A128,Tenant!$A:$J,8,FALSE)=TRUE,$GO128<0),0,SUM(SUM(SUM($GO128/$AD128*$GP128)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A128,Tenant!$A:$J,8,FALSE)=TRUE,$GO128<0),0,SUM(SUM(SUM($GO128/$AD128*$GQ128)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG128,$CO128,$DB128,$GM128)/$AD128)*$X128*FctrChngDts!$B$15),SUM(SUM(SUM($DG128,$CO128,$DB128,$GH128:$GJ128)/$AD128)*$X128*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG128,$CO128,$DB128,$GM128)/$AD128)*$AA128*FctrChngDts!$B$15),SUM(SUM(SUM($DG128,$CO128,$DB128,$GH128:$GJ128)/$AD128)*$AA128*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E128),$AD128,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D128,FctrChngDts!$C$17<=$E128),_xlfn.DAYS($D128,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E128),$AD128,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D128,FctrChngDts!$C$19<=$E128),_xlfn.DAYS($D128,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY128*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY128*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ128*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ128*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D128,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A128,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF128*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A128,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG128*Account!$AA$2)),2)","v":0}]
[128,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G129),0,IF($F129<=$G129,SUM($G129-$F129),IF($F129>$G129,SUM((Account!$L$2-$F129)+$G129+1))))","v":0},{"$f":"IF(AND($D129>=FctrChngDts!$C$2,$D129<=FctrChngDts!$D$2),$D129,\"\")","v":""},{"$f":"IF($I129=\"\",\"\",IF($E129<=FctrChngDts!$D$2,$E129,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D129<FctrChngDts!$E$2,$E129<FctrChngDts!$E$2),AND($D129>=FctrChngDts!$F$2,$E129>=FctrChngDts!$F$2)),\"\",IF(AND($D129>=FctrChngDts!$E$2,$D129<=FctrChngDts!$F$2),$D129,FctrChngDts!$E$2))","v":""},{"$f":"IF($K129=\"\",\"\",IF(AND($J129=$K129,$E129>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K129=$J129,$E129,IF(AND($E129>=FctrChngDts!$E$2,$E129<=FctrChngDts!$F$2),$E129,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D129<DATE(YEAR(Account!$J$2),6,1),$D129>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I129<FctrChngDts!$A$2,$J129<FctrChngDts!$A$2),AND($I129>=FctrChngDts!$B$2,$J129>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I129<FctrChngDts!$A$2,$J129>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I129>=FctrChngDts!$A$2,$J129<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I129<FctrChngDts!$B$2,$J129>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K129<FctrChngDts!$A$2,$L129<FctrChngDts!$A$2),AND($K129>=FctrChngDts!$B$2,$L129>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K129<FctrChngDts!$A$2,$L129>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K129>=FctrChngDts!$A$2,$L129<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K129<FctrChngDts!$B$2,$L129>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I129=\"\",$J129=0),0,IF(AND($N129=TRUE,$I129<>0),SUM($J129-$I129+1),IF($O129=TRUE,SUM(FctrChngDts!$A$2-$I129),IF($P129=TRUE,0,IF($Q129=TRUE,SUM($J129-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I129=\"\",$J129=0),0,IF($N129=TRUE,0,IF($O129=TRUE,SUM($J129-FctrChngDts!$A$2+1),IF(AND($P129=TRUE,$I129<>0),SUM($J129-$I129+1),IF($Q129=TRUE,SUM(FctrChngDts!$B$2-$I129),0)))))","v":0},0,{"$f":"IF(OR($K129=\"\",$L129=0),0,IF(AND($R129=TRUE,$K129<>0),SUM($L129-$K129+1),IF($S129=TRUE,SUM(FctrChngDts!$A$2-$K129),IF($T129=TRUE,0,IF($U129=TRUE,SUM($L129-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K129=\"\",$L129=0),0,IF($R129=TRUE,0,IF($S129=TRUE,SUM($L129-FctrChngDts!$A$2+1),IF(AND($T129=TRUE,$K129<>0),SUM($L129-$K129+1),IF($U129=TRUE,SUM(FctrChngDts!$B$2-$K129),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A129,Tenant!$A129:$J628,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR129=FALSE,VLOOKUP($AQ129,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ129,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR129=FALSE,VLOOKUP($AQ129,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ129,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR129=FALSE,VLOOKUP($AQ129,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ129,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR129=FALSE,VLOOKUP($AQ129,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ129,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A129,Tenant!$A129:$J628,6,FALSE)","v":0},{"$f":"VLOOKUP($A129,Tenant!$A129:$J628,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG129=FALSE,0,IF($DQ129=TRUE,SUM($BS129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS129*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DQ129=TRUE,SUM($BT129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT129*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DQ129=TRUE,SUM($BU129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU129*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DQ129=TRUE,SUM($BV129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DQ129=TRUE,SUM($BW129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW129*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DQ129=TRUE,SUM($BX129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX129*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN129=FALSE,0,ROUND(SUM($BY129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP129=FALSE,0,ROUND(SUM($X129*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY129=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X129),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X129)),2)","v":0},0,false,{"$f":"ROUND(IF($CT129=FALSE,0,IF($DU129=TRUE,SUM($BZ129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ129*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT129=FALSE,0,IF($DU129=TRUE,SUM($CA129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA129*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT129=FALSE,0,IF($DU129=TRUE,SUM($CB129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB129*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT129=FALSE,0,IF($DU129=TRUE,SUM($CC129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC129*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT129=FALSE,0,IF($DU129=TRUE,SUM($CD129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD129*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT129=FALSE,0,IF($DU129=TRUE,SUM($CE129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE129*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA129=FALSE,0,ROUND(SUM($CF129*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC129=FALSE,0,ROUND(SUM($AA129*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY129=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA129),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA129)),2)","v":0},0,0,{"$f":"SUM($DG129*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG129*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH129,IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI129,$DG129))","v":0},0,false,0,false,0,{"$f":"IF(AND($X129>0,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ129=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH129:$CM129,$CQ129,$DZ129,$EF129,$EN129:$ES129)-SUM($BY129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH129:$CM129,$CQ129,$DZ129,$EF129,$EH129:$EM129)-SUM($BY129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X129>0,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS129=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH129:$CM129,$CO129,$CQ129,$CU129:$CZ129,$DB129,$DD129,$DZ129,$EB129,$ED129,$EF129,$EN129:$ES129,$FC129,$FE129,$FG129,$FI129,$FQ129:$FV129)/$AD129*$X129)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH129:$CM129,$CO129,$CQ129,$CU129:$CZ129,$DB129,$DD129,$DZ129,$EB129,$ED129,$EF129,$EH129:$EM129,$FC129,$FE129,$FG129,$FI129,$FK129:$FP129)/$AD129*$X129)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA129>0,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU129=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU129:$CZ129,$DD129,$DZ129,$FI129,$FQ129:$FV129)-SUM($CF129*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU129:$CZ129,$DD129,$DZ129,$FI129,$FK129:$FP129)-SUM($CF129*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA129>0,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW129=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH129:$CM129,$CO129,$CQ129,$CU129:$CZ129,$DB129,$DD129,$DZ129,$EB129,$ED129,$EF129,$EN129:$ES129,$FC129,$FE129,$FG129,$FI129,$FQ129:$FV129)/$AD129*$AA129)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH129:$CM129,$CO129,$CQ129,$CU129:$CZ129,$DB129,$DD129,$DZ129,$EB129,$ED129,$EF129,$EH129:$EM129,$FC129,$FE129,$FG129,$FI129,$FK129:$FP129)/$AD129*$AA129)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E129<>\"D-CARE\",Tenant!$F129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY129=FALSE,0,ROUND(SUM($AE129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA129=FALSE,0,SUM($BY129*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X129>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC129=FALSE,0,SUM($BY129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X129>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE129=TRUE,$X129>0),SUM($BY129*Account!$T$2),0)","v":0},{"$f":"IF(AND($X129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG129=FALSE,0,ROUND(SUM($BS129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG129=FALSE,0,ROUND(SUM($BT129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG129=FALSE,0,ROUND(SUM($BU129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG129=FALSE,0,ROUND(SUM($BV129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG129=FALSE,0,ROUND(SUM($BW129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG129=FALSE,0,ROUND(SUM($BX129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H129/$AD129*$X129),2),0)","v":0},{"$f":"ROUND(SUM($EU129*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET129=FALSE,$EV129,ROUND(MAX(0,SUM(SUM($EN129:$ES129)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY129=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I129","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ129*Account!$AA$2),SUM($EZ129*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E129<>\"D-CARE\",Tenant!$F129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB129=FALSE,0,ROUND(SUM($AF129*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD129=FALSE,0,SUM($CF129*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA129>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF129=FALSE,0,SUM($CF129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA129>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH129=TRUE,$AA129>0),SUM($CF129*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ129=FALSE,0,ROUND(SUM($BZ129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ129=FALSE,0,ROUND(SUM($CA129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ129=FALSE,0,ROUND(SUM($CB129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ129=FALSE,0,ROUND(SUM($CC129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ129=FALSE,0,ROUND(SUM($CD129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ129=FALSE,0,ROUND(SUM($CE129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H129/$AD129*$AA129),2),0)","v":0},{"$f":"ROUND(SUM($FX129*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW129=FALSE,$FY129,ROUND(MAX(0,SUM(SUM($FQ129:$FV129)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB129=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I129","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC129*Account!$AA$2),SUM($GC129*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D129<=FctrChngDts!$B$14,$E129>FctrChngDts!$B$14),AND($D129<=FctrChngDts!$C$14,$E129>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE129=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH129:$GJ129))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO129,$DB129,$GH129:$GJ129))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG129,$GK129,$GN129,$DR129,$DT129,$DV129,$DX129),IF(Account!$Q$2=TRUE,SUM($GG129,$GL129,$GN129,$DR129,$DT129,$DV129,$DX129),SUM($GG129,$GK129,$GL129,$GM129,$GN129,$DR129,$DT129,$DV129,$DX129)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D129,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,8,FALSE)=TRUE,$GO129<0),0,SUM(SUM(SUM($GO129/$AD129*$GP129)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,8,FALSE)=TRUE,$GO129<0),0,SUM(SUM(SUM($GO129/$AD129*$GQ129)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG129,$CO129,$DB129,$GM129)/$AD129)*$X129*FctrChngDts!$B$15),SUM(SUM(SUM($DG129,$CO129,$DB129,$GH129:$GJ129)/$AD129)*$X129*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG129,$CO129,$DB129,$GM129)/$AD129)*$AA129*FctrChngDts!$B$15),SUM(SUM(SUM($DG129,$CO129,$DB129,$GH129:$GJ129)/$AD129)*$AA129*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E129),$AD129,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D129,FctrChngDts!$C$17<=$E129),_xlfn.DAYS($D129,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E129),$AD129,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D129,FctrChngDts!$C$19<=$E129),_xlfn.DAYS($D129,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY129*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY129*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ129*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ129*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D129,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF129*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG129*Account!$AA$2)),2)","v":0}]
[129,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G130),0,IF($F130<=$G130,SUM($G130-$F130),IF($F130>$G130,SUM((Account!$L$2-$F130)+$G130+1))))","v":0},{"$f":"IF(AND($D130>=FctrChngDts!$C$2,$D130<=FctrChngDts!$D$2),$D130,\"\")","v":""},{"$f":"IF($I130=\"\",\"\",IF($E130<=FctrChngDts!$D$2,$E130,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D130<FctrChngDts!$E$2,$E130<FctrChngDts!$E$2),AND($D130>=FctrChngDts!$F$2,$E130>=FctrChngDts!$F$2)),\"\",IF(AND($D130>=FctrChngDts!$E$2,$D130<=FctrChngDts!$F$2),$D130,FctrChngDts!$E$2))","v":""},{"$f":"IF($K130=\"\",\"\",IF(AND($J130=$K130,$E130>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K130=$J130,$E130,IF(AND($E130>=FctrChngDts!$E$2,$E130<=FctrChngDts!$F$2),$E130,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D130<DATE(YEAR(Account!$J$2),6,1),$D130>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I130<FctrChngDts!$A$2,$J130<FctrChngDts!$A$2),AND($I130>=FctrChngDts!$B$2,$J130>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I130<FctrChngDts!$A$2,$J130>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I130>=FctrChngDts!$A$2,$J130<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I130<FctrChngDts!$B$2,$J130>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K130<FctrChngDts!$A$2,$L130<FctrChngDts!$A$2),AND($K130>=FctrChngDts!$B$2,$L130>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K130<FctrChngDts!$A$2,$L130>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K130>=FctrChngDts!$A$2,$L130<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K130<FctrChngDts!$B$2,$L130>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I130=\"\",$J130=0),0,IF(AND($N130=TRUE,$I130<>0),SUM($J130-$I130+1),IF($O130=TRUE,SUM(FctrChngDts!$A$2-$I130),IF($P130=TRUE,0,IF($Q130=TRUE,SUM($J130-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I130=\"\",$J130=0),0,IF($N130=TRUE,0,IF($O130=TRUE,SUM($J130-FctrChngDts!$A$2+1),IF(AND($P130=TRUE,$I130<>0),SUM($J130-$I130+1),IF($Q130=TRUE,SUM(FctrChngDts!$B$2-$I130),0)))))","v":0},0,{"$f":"IF(OR($K130=\"\",$L130=0),0,IF(AND($R130=TRUE,$K130<>0),SUM($L130-$K130+1),IF($S130=TRUE,SUM(FctrChngDts!$A$2-$K130),IF($T130=TRUE,0,IF($U130=TRUE,SUM($L130-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K130=\"\",$L130=0),0,IF($R130=TRUE,0,IF($S130=TRUE,SUM($L130-FctrChngDts!$A$2+1),IF(AND($T130=TRUE,$K130<>0),SUM($L130-$K130+1),IF($U130=TRUE,SUM(FctrChngDts!$B$2-$K130),0)))))","v":0},0,0,0,{"$f":"SUM($X130,$AA130)","v":0},{"$f":"IF(ROUND(SUM($H130/$AD130*$X130),0)>ROUND(SUM($H130/$AD130*$AA130),0),SUM($H130-$AF130),ROUND(SUM($H130/$AD130*$X130),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AE130=0,0,SUM($AE130/$X130*$V130))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF130=0,0,SUM($AF130/$AA130*$Y130))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH130:$AI130)/SUM($AE130:$AF130)),2)>=0.5,ROUND(SUM(SUM($AH130:$AI130)/SUM($AE130:$AF130)),2),SUM(1-$AN130)),0)","v":0},{"$error":"#DIV/0!"},{"$f":"IF($AE130=0,0,SUM($AE130/$X130*$W130))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF130=0,0,SUM($AF130/$AA130*$Z130))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL130:$AM130)/SUM($AE130:$AF130)),2)>=0.5,ROUND(SUM(SUM($AL130:$AM130)/SUM($AE130:$AF130)),2),SUM(1-$AJ130)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE130/SUM(AE130:AF130)),2)>=0.5,ROUND(SUM(AE130/SUM(AE130:AF130)),2),SUM(1-AP130)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF130/SUM(AE130:AF130)),2)>=0.5,ROUND(SUM(AF130/SUM(AE130:AF130)),2),SUM(1-AO130)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A130,Tenant!$A130:$J629,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR130=FALSE,VLOOKUP($AQ130,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ130,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR130=FALSE,VLOOKUP($AQ130,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ130,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR130=FALSE,VLOOKUP($AQ130,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ130,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR130=FALSE,VLOOKUP($AQ130,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ130,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A130,Tenant!$A130:$J629,6,FALSE)","v":0},{"$f":"VLOOKUP($A130,Tenant!$A130:$J629,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,{"$f":"IF($BB130=\"FWP1\",SUM($V130*$AW130),IF($BB130=\"FWP2\",SUM($Y130*$AW130),IF($BB130=\"SSP1\",SUM(SUM(SUM($V130*$AW130),SUM($W130*$AX130))*$AJ130),IF($BB130=\"SSP2\",SUM(SUM(SUM($Y130*$AW130),SUM($Z130*$AX130))*$AJ130),0))))","v":0},{"$f":"IF($BB130=\"SSP1\",SUM(SUM(SUM($V130*$AW130),SUM($W130*$AX130))*$AN130),IF($BB130=\"SSP2\",SUM(SUM(SUM($Y130*$AW130),SUM($Z130*$AX130))*$AN130),IF($BB130=\"FSP1\",SUM($W130*$AX130),IF($BB130=\"FSP2\",SUM($Z130*$AX130),0))))","v":0},{"$f":"IF($BB130=\"FWP1P2\",SUM($AB130*$AW130*$AO130),IF($BB130=\"SSP1P2\",SUM(SUM(SUM($AB130*$AW130),SUM($AC130*$AX130))*$AO130),IF($BB130=\"FSP1P2\",SUM($AC130*$AX130*$AO130),0)))","v":0},{"$f":"IF($BB130=\"FWP1P2\",SUM($AB130*$AW130*$AP130),IF($BB130=\"SSP1P2\",SUM(SUM(SUM($AB130*$AW130),SUM($AC130*$AX130))*$AP130),IF($BB130=\"FSP1P2\",SUM($AC130*$AX130*$AP130),0)))","v":0},{"$f":"IF($BB130=\"FWP1\",SUM($V130*$AZ130*$BA130),IF($BB130=\"FWP2\",SUM($Y130*$AZ130*$BA130),IF($BB130=\"SSP1\",SUM($X130*$AZ130*$BA130*$AJ130),IF($BB130=\"SSP2\",SUM($AA130*$AZ130*$BA130*$AJ130),0))))","v":0},{"$f":"IF($BB130=\"SSP1\",SUM($X130*$AZ130*$BA130*$AN130),IF($BB130=\"SSP2\",SUM($AA130*$AZ130*$BA130*$AN130),IF($BB130=\"FSP1\",SUM($W130*$AZ130*$BA130),IF($BB130=\"FSP2\",SUM($Z130*$AZ130*$BA130),0))))","v":0},{"$f":"IF($BB130=\"FWP1P2\",SUM($AB130*$AZ130*$BA130*$AO130),IF($BB130=\"SSP1P2\",SUM($AD130*$AZ130*$BA130*$AO130),IF($BB130=\"FSP1P2\",SUM($AC130*$AZ130*$BA130*$AO130),0)))","v":0},{"$f":"IF($BB130=\"FWP1P2\",SUM($AB130*$AZ130*$BA130*$AP130),IF($BB130=\"SSP1P2\",SUM($AD130*$AZ130*$BA130*$AP130),IF($BB130=\"FSP1P2\",SUM($AC130*$AZ130*$BA130*$AP130),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($AH130,SUM($BK130,$BM130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH130-$BS130),SUM(SUM($BK130)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH130-$BS130-$BT130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL130,SUM($BO130,$BQ130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL130-$BV130),SUM(SUM($BO130)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL130-$BV130-$BW130)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MIN($AI130,SUM($BL130,$BN130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI130-$BZ130),SUM(SUM($BL130)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI130-$BZ130-$CA130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM130,SUM($BP130,$BR130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM130-$CC130),SUM(SUM($BP130)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM130-$CC130-$CD130)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG130=FALSE,0,IF($DQ130=TRUE,SUM($BS130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS130*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DQ130=TRUE,SUM($BT130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT130*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DQ130=TRUE,SUM($BU130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU130*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DQ130=TRUE,SUM($BV130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DQ130=TRUE,SUM($BW130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW130*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DQ130=TRUE,SUM($BX130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX130*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN130=FALSE,0,ROUND(SUM($BY130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP130=FALSE,0,ROUND(SUM($X130*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY130=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X130),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X130)),2)","v":0},0,false,{"$f":"ROUND(IF($CT130=FALSE,0,IF($DU130=TRUE,SUM($BZ130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ130*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT130=FALSE,0,IF($DU130=TRUE,SUM($CA130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA130*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT130=FALSE,0,IF($DU130=TRUE,SUM($CB130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB130*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT130=FALSE,0,IF($DU130=TRUE,SUM($CC130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC130*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT130=FALSE,0,IF($DU130=TRUE,SUM($CD130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD130*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT130=FALSE,0,IF($DU130=TRUE,SUM($CE130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE130*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA130=FALSE,0,ROUND(SUM($CF130*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC130=FALSE,0,ROUND(SUM($AA130*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY130=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA130),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA130)),2)","v":0},0,0,{"$f":"SUM($DG130*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG130*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH130,IF(VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI130,$DG130))","v":0},0,{"$f":"IF(AND($X130>0,$DN130>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL130=0,0,SUM($DL130/$AD130*$X130)),2)","v":0},{"$f":"IF(AND($AA130>0,$DP130>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL130=0,0,SUM($DL130/$AD130*$AA130)),2)","v":0},{"$f":"IF(AND($X130>0,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ130=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH130:$CM130,$CQ130,$DZ130,$EF130,$EN130:$ES130)-SUM($BY130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH130:$CM130,$CQ130,$DZ130,$EF130,$EH130:$EM130)-SUM($BY130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X130>0,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS130=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH130:$CM130,$CO130,$CQ130,$CU130:$CZ130,$DB130,$DD130,$DZ130,$EB130,$ED130,$EF130,$EN130:$ES130,$FC130,$FE130,$FG130,$FI130,$FQ130:$FV130)/$AD130*$X130)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH130:$CM130,$CO130,$CQ130,$CU130:$CZ130,$DB130,$DD130,$DZ130,$EB130,$ED130,$EF130,$EH130:$EM130,$FC130,$FE130,$FG130,$FI130,$FK130:$FP130)/$AD130*$X130)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA130>0,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU130=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU130:$CZ130,$DD130,$DZ130,$FI130,$FQ130:$FV130)-SUM($CF130*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU130:$CZ130,$DD130,$DZ130,$FI130,$FK130:$FP130)-SUM($CF130*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA130>0,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW130=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH130:$CM130,$CO130,$CQ130,$CU130:$CZ130,$DB130,$DD130,$DZ130,$EB130,$ED130,$EF130,$EN130:$ES130,$FC130,$FE130,$FG130,$FI130,$FQ130:$FV130)/$AD130*$AA130)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH130:$CM130,$CO130,$CQ130,$CU130:$CZ130,$DB130,$DD130,$DZ130,$EB130,$ED130,$EF130,$EH130:$EM130,$FC130,$FE130,$FG130,$FI130,$FK130:$FP130)/$AD130*$AA130)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X130>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E130<>\"D-CARE\",Tenant!$F130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY130=FALSE,0,ROUND(SUM($AE130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X130>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X130>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X130>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA130=FALSE,0,SUM($BY130*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X130>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC130=FALSE,0,SUM($BY130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X130>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE130=TRUE,$X130>0),SUM($BY130*Account!$T$2),0)","v":0},{"$f":"IF(AND($X130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG130=FALSE,0,ROUND(SUM($BS130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG130=FALSE,0,ROUND(SUM($BT130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG130=FALSE,0,ROUND(SUM($BU130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG130=FALSE,0,ROUND(SUM($BV130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG130=FALSE,0,ROUND(SUM($BW130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG130=FALSE,0,ROUND(SUM($BX130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H130/$AD130*$X130),2),0)","v":0},{"$f":"ROUND(SUM($EU130*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET130=FALSE,$EV130,ROUND(MAX(0,SUM(SUM($EN130:$ES130)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY130=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I130","v":0},{"$f":"IF($EX130=FALSE,0,$BY130)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ130*Account!$AA$2),SUM($EZ130*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA130>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E130<>\"D-CARE\",Tenant!$F130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB130=FALSE,0,ROUND(SUM($AF130*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA130>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA130>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA130>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD130=FALSE,0,SUM($CF130*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA130>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF130=FALSE,0,SUM($CF130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA130>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH130=TRUE,$AA130>0),SUM($CF130*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ130=FALSE,0,ROUND(SUM($BZ130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ130=FALSE,0,ROUND(SUM($CA130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ130=FALSE,0,ROUND(SUM($CB130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ130=FALSE,0,ROUND(SUM($CC130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ130=FALSE,0,ROUND(SUM($CD130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ130=FALSE,0,ROUND(SUM($CE130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H130/$AD130*$AA130),2),0)","v":0},{"$f":"ROUND(SUM($FX130*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW130=FALSE,$FY130,ROUND(MAX(0,SUM(SUM($FQ130:$FV130)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB130=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I130","v":0},{"$f":"IF($GA130=FALSE,0,$CF130)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC130*Account!$AA$2),SUM($GC130*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D130<=FctrChngDts!$B$14,$E130>FctrChngDts!$B$14),AND($D130<=FctrChngDts!$C$14,$E130>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE130=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},{"$f":"ROUND(SUM($CO130,$DB130,$DG130,$DL130,$GF130),2)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH130:$GJ130))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO130,$DB130,$GH130:$GJ130))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG130,$GK130,$GN130,$DR130,$DT130,$DV130,$DX130),IF(Account!$Q$2=TRUE,SUM($GG130,$GL130,$GN130,$DR130,$DT130,$DV130,$DX130),SUM($GG130,$GK130,$GL130,$GM130,$GN130,$DR130,$DT130,$DV130,$DX130)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D130,Account!$Z$2))","v":0},{"$f":"SUM($AD130-$GP130)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A130,Tenant!$A:$J,8,FALSE)=TRUE,$GO130<0),0,SUM(SUM(SUM($GO130/$AD130*$GP130)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A130,Tenant!$A:$J,8,FALSE)=TRUE,$GO130<0),0,SUM(SUM(SUM($GO130/$AD130*$GQ130)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG130,$CO130,$DB130,$GM130)/$AD130)*$X130*FctrChngDts!$B$15),SUM(SUM(SUM($DG130,$CO130,$DB130,$GH130:$GJ130)/$AD130)*$X130*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG130,$CO130,$DB130,$GM130)/$AD130)*$AA130*FctrChngDts!$B$15),SUM(SUM(SUM($DG130,$CO130,$DB130,$GH130:$GJ130)/$AD130)*$AA130*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E130),$AD130,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D130,FctrChngDts!$C$17<=$E130),_xlfn.DAYS($D130,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E130),$AD130,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D130,FctrChngDts!$C$19<=$E130),_xlfn.DAYS($D130,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD130-$GV130)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM($GX130/$AD130*$GV130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY130*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY130*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ130*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ130*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D130,Account!$AC$2))","v":0},{"$f":"SUM($AD130-$HD130)","v":0},{"$f":"IF($HD130=0,0,SUM($H130/$AD130*$HD130))","v":0},{"$f":"SUM($H130-$HF130)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A130,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF130*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A130,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG130*Account!$AA$2)),2)","v":0}]
[130,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G131),0,IF($F131<=$G131,SUM($G131-$F131),IF($F131>$G131,SUM((Account!$L$2-$F131)+$G131+1))))","v":0},{"$f":"IF(AND($D131>=FctrChngDts!$C$2,$D131<=FctrChngDts!$D$2),$D131,\"\")","v":""},{"$f":"IF($I131=\"\",\"\",IF($E131<=FctrChngDts!$D$2,$E131,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D131<FctrChngDts!$E$2,$E131<FctrChngDts!$E$2),AND($D131>=FctrChngDts!$F$2,$E131>=FctrChngDts!$F$2)),\"\",IF(AND($D131>=FctrChngDts!$E$2,$D131<=FctrChngDts!$F$2),$D131,FctrChngDts!$E$2))","v":""},{"$f":"IF($K131=\"\",\"\",IF(AND($J131=$K131,$E131>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K131=$J131,$E131,IF(AND($E131>=FctrChngDts!$E$2,$E131<=FctrChngDts!$F$2),$E131,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D131<DATE(YEAR(Account!$J$2),6,1),$D131>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I131<FctrChngDts!$A$2,$J131<FctrChngDts!$A$2),AND($I131>=FctrChngDts!$B$2,$J131>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I131<FctrChngDts!$A$2,$J131>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I131>=FctrChngDts!$A$2,$J131<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I131<FctrChngDts!$B$2,$J131>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K131<FctrChngDts!$A$2,$L131<FctrChngDts!$A$2),AND($K131>=FctrChngDts!$B$2,$L131>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K131<FctrChngDts!$A$2,$L131>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K131>=FctrChngDts!$A$2,$L131<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K131<FctrChngDts!$B$2,$L131>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I131=\"\",$J131=0),0,IF(AND($N131=TRUE,$I131<>0),SUM($J131-$I131+1),IF($O131=TRUE,SUM(FctrChngDts!$A$2-$I131),IF($P131=TRUE,0,IF($Q131=TRUE,SUM($J131-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I131=\"\",$J131=0),0,IF($N131=TRUE,0,IF($O131=TRUE,SUM($J131-FctrChngDts!$A$2+1),IF(AND($P131=TRUE,$I131<>0),SUM($J131-$I131+1),IF($Q131=TRUE,SUM(FctrChngDts!$B$2-$I131),0)))))","v":0},{"$f":"SUM($V131:$W131)","v":0},{"$f":"IF(OR($K131=\"\",$L131=0),0,IF(AND($R131=TRUE,$K131<>0),SUM($L131-$K131+1),IF($S131=TRUE,SUM(FctrChngDts!$A$2-$K131),IF($T131=TRUE,0,IF($U131=TRUE,SUM($L131-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K131=\"\",$L131=0),0,IF($R131=TRUE,0,IF($S131=TRUE,SUM($L131-FctrChngDts!$A$2+1),IF(AND($T131=TRUE,$K131<>0),SUM($L131-$K131+1),IF($U131=TRUE,SUM(FctrChngDts!$B$2-$K131),0)))))","v":0},{"$f":"SUM($Y131:$Z131)","v":0},{"$f":"SUM($V131,$Y131)","v":0},{"$f":"SUM($W131,$Z131)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H131/$AD131*$AA131),0)>ROUND(SUM($H131/$AD131*$X131),0),SUM($H131-$AE131),ROUND(SUM($H131/$AD131*$AA131),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL131:$AM131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A131,Tenant!$A131:$J630,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR131=FALSE,VLOOKUP($AQ131,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ131,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR131=FALSE,VLOOKUP($AQ131,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ131,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR131=FALSE,VLOOKUP($AQ131,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ131,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR131=FALSE,VLOOKUP($AQ131,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ131,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A131,Tenant!$A131:$J630,6,FALSE)","v":0},{"$f":"VLOOKUP($A131,Tenant!$A131:$J630,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N131=TRUE,$R131=TRUE,$V131>0,$W131=0,$AA131=0),\"FWP1\",IF(AND($N131=TRUE,$R131=TRUE,$V131>0,$Y131>0,$AC131=0),\"FWP1P2\",IF(AND($N131=TRUE,$R131=TRUE,$X131=0,$Y131>0,$Z131=0),\"FWP2\",IF(AND($O131=TRUE,$R131=TRUE,$V131>0,$W131>0,$AA131=0),\"SSP1\",IF(OR(AND($N131=TRUE,$T131=TRUE,$V131>0,$Z131>0),AND($P131=TRUE,$R131=TRUE,$W131>0,$Y131>0)),\"SSP1P2\",IF(AND($N131=TRUE,$U131=TRUE,$X131=0,$Y131>0,$Z131>0),\"SSP2\",IF(AND($P131=TRUE,$R131=TRUE,$V131=0,$W131>0,$AA131=0),\"FSP1\",IF(AND($P131=TRUE,$T131=TRUE,$W131>0,$Z131>0,$AB131=0),\"FSP1P2\",IF(AND($N131=TRUE,$T131=TRUE,$X131=0,$Y131=0,$Z131>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB131=\"FWP1\",$BB131=\"SSP1\"),$BC131,IF(OR($BB131=\"FWP1P2\",$BB131=\"SSP1P2\"),$BE131,0))","v":0},{"$f":"IF(OR($BB131=\"FWP1P2\",$BB131=\"SSP1P2\"),$BF131,IF(OR($BB131=\"FWP2\",$BB131=\"SSP2\"),$BC131,0))","v":0},{"$f":"IF(OR($BB131=\"FWP1\",$BB131=\"SSP1\"),$BG131,IF(OR($BB131=\"FWP1P2\",$BB131=\"SSP1P2\"),$BI131,0))","v":0},{"$f":"IF(OR($BB131=\"FWP1P2\",$BB131=\"SSP1P2\"),$BJ131,IF(OR($BB131=\"FWP2\",$BB131=\"SSP2\"),$BG131,0))","v":0},{"$f":"IF(OR($BB131=\"FSP1\",$BB131=\"SSP1\"),$BD131,IF(OR($BB131=\"FSP1P2\",$BB131=\"SSP1P2\"),$BE131,0))","v":0},{"$f":"IF(OR($BB131=\"FSP1P2\",$BB131=\"SSP1P2\"),$BF131,IF(OR($BB131=\"FSP2\",$BB131=\"SSP2\"),$BD131,0))","v":0},{"$f":"IF(OR($BB131=\"FSP1\",$BB131=\"SSP1\"),$BH131,IF(OR($BB131=\"FSP1P2\",$BB131=\"SSP1P2\"),$BI131,0))","v":0},{"$f":"IF(OR($BB131=\"FSP1P2\",$BB131=\"SSP1P2\"),$BJ131,IF(OR($BB131=\"FSP2\",$BB131=\"SSP2\"),$BH131,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS131:$BX131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ131:$CE131)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X131>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DQ131=TRUE,SUM($BS131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS131*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DQ131=TRUE,SUM($BT131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT131*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DQ131=TRUE,SUM($BU131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU131*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DQ131=TRUE,SUM($BV131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DQ131=TRUE,SUM($BW131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW131*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DQ131=TRUE,SUM($BX131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX131*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN131=FALSE,0,ROUND(SUM($BY131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($X131>0,TRUE,FALSE)","v":false},{"$f":"IF($CP131=FALSE,0,ROUND(SUM($X131*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY131=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X131),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X131)),2)","v":0},{"$f":"SUM($CH131:$CM131,$CQ131)","v":0},{"$f":"IF($AA131>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CT131=FALSE,0,IF($DU131=TRUE,SUM($BZ131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ131*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT131=FALSE,0,IF($DU131=TRUE,SUM($CA131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA131*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT131=FALSE,0,IF($DU131=TRUE,SUM($CB131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB131*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT131=FALSE,0,IF($DU131=TRUE,SUM($CC131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC131*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT131=FALSE,0,IF($DU131=TRUE,SUM($CD131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD131*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT131=FALSE,0,IF($DU131=TRUE,SUM($CE131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE131*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA131=FALSE,0,ROUND(SUM($CF131*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($AA131>0,TRUE,FALSE)","v":false},{"$f":"IF($DC131=FALSE,0,ROUND(SUM($AA131*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY131=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA131),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA131)),2)","v":0},{"$f":"SUM($CU131:$CZ131,$DD131)","v":0},{"$f":"SUM($CS131,$DF131)","v":0},{"$f":"SUM($DG131*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG131*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($CR131,$DE131)","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH131,IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI131,$DG131))","v":0},{"$f":"IF($DJ131>$DK131,SUM($DJ131-$DK131),0)","v":0},false,0,false,0,{"$f":"IF(AND($X131>0,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ131=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH131:$CM131,$CQ131,$DZ131,$EF131,$EN131:$ES131)-SUM($BY131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH131:$CM131,$CQ131,$DZ131,$EF131,$EH131:$EM131)-SUM($BY131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X131>0,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS131=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH131:$CM131,$CO131,$CQ131,$CU131:$CZ131,$DB131,$DD131,$DZ131,$EB131,$ED131,$EF131,$EN131:$ES131,$FC131,$FE131,$FG131,$FI131,$FQ131:$FV131)/$AD131*$X131)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH131:$CM131,$CO131,$CQ131,$CU131:$CZ131,$DB131,$DD131,$DZ131,$EB131,$ED131,$EF131,$EH131:$EM131,$FC131,$FE131,$FG131,$FI131,$FK131:$FP131)/$AD131*$X131)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA131>0,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU131=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU131:$CZ131,$DD131,$DZ131,$FI131,$FQ131:$FV131)-SUM($CF131*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU131:$CZ131,$DD131,$DZ131,$FI131,$FK131:$FP131)-SUM($CF131*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA131>0,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW131=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH131:$CM131,$CO131,$CQ131,$CU131:$CZ131,$DB131,$DD131,$DZ131,$EB131,$ED131,$EF131,$EN131:$ES131,$FC131,$FE131,$FG131,$FI131,$FQ131:$FV131)/$AD131*$AA131)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH131:$CM131,$CO131,$CQ131,$CU131:$CZ131,$DB131,$DD131,$DZ131,$EB131,$ED131,$EF131,$EH131:$EM131,$FC131,$FE131,$FG131,$FI131,$FK131:$FP131)/$AD131*$AA131)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E131<>\"D-CARE\",Tenant!$F131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY131=FALSE,0,ROUND(SUM($AE131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA131=FALSE,0,SUM($BY131*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X131>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC131=FALSE,0,SUM($BY131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X131>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE131=TRUE,$X131>0),SUM($BY131*Account!$T$2),0)","v":0},{"$f":"IF(AND($X131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG131=FALSE,0,ROUND(SUM($BS131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG131=FALSE,0,ROUND(SUM($BT131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG131=FALSE,0,ROUND(SUM($BU131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG131=FALSE,0,ROUND(SUM($BV131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG131=FALSE,0,ROUND(SUM($BW131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG131=FALSE,0,ROUND(SUM($BX131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H131/$AD131*$X131),2),0)","v":0},{"$f":"ROUND(SUM($EU131*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET131=FALSE,$EV131,ROUND(MAX(0,SUM(SUM($EN131:$ES131)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY131=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I131","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ131*Account!$AA$2),SUM($EZ131*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E131<>\"D-CARE\",Tenant!$F131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB131=FALSE,0,ROUND(SUM($AF131*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD131=FALSE,0,SUM($CF131*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA131>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF131=FALSE,0,SUM($CF131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA131>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH131=TRUE,$AA131>0),SUM($CF131*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ131=FALSE,0,ROUND(SUM($BZ131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ131=FALSE,0,ROUND(SUM($CA131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ131=FALSE,0,ROUND(SUM($CB131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ131=FALSE,0,ROUND(SUM($CC131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ131=FALSE,0,ROUND(SUM($CD131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ131=FALSE,0,ROUND(SUM($CE131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H131/$AD131*$AA131),2),0)","v":0},{"$f":"ROUND(SUM($FX131*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW131=FALSE,$FY131,ROUND(MAX(0,SUM(SUM($FQ131:$FV131)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB131=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I131","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC131*Account!$AA$2),SUM($GC131*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D131<=FctrChngDts!$B$14,$E131>FctrChngDts!$B$14),AND($D131<=FctrChngDts!$C$14,$E131>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE131=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,{"$f":"SUM($DZ131,$FC131)","v":0},{"$f":"SUM($EB131,$FE131)","v":0},{"$f":"SUM($ED131,$FG131)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH131:$GJ131))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO131,$DB131,$GH131:$GJ131))","v":0},{"$f":"ROUND(SUM($EH131:$EM131,$FK131:$FP131),2)","v":0},{"$f":"IF(SUM($EV131:$EW131,$FY131:$FZ131)<0,0,SUM($EV131:$EW131,$FY131:$FZ131))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GG131,$GK131,$GN131,$DR131,$DT131,$DV131,$DX131),IF(Account!$Q$2=TRUE,SUM($GG131,$GL131,$GN131,$DR131,$DT131,$DV131,$DX131),SUM($GG131,$GK131,$GL131,$GM131,$GN131,$DR131,$DT131,$DV131,$DX131)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D131,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,8,FALSE)=TRUE,$GO131<0),0,SUM(SUM(SUM($GO131/$AD131*$GP131)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,8,FALSE)=TRUE,$GO131<0),0,SUM(SUM(SUM($GO131/$AD131*$GQ131)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG131,$CO131,$DB131,$GM131)/$AD131)*$X131*FctrChngDts!$B$15),SUM(SUM(SUM($DG131,$CO131,$DB131,$GH131:$GJ131)/$AD131)*$X131*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG131,$CO131,$DB131,$GM131)/$AD131)*$AA131*FctrChngDts!$B$15),SUM(SUM(SUM($DG131,$CO131,$DB131,$GH131:$GJ131)/$AD131)*$AA131*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E131),$AD131,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D131,FctrChngDts!$C$17<=$E131),_xlfn.DAYS($D131,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E131),$AD131,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D131,FctrChngDts!$C$19<=$E131),_xlfn.DAYS($D131,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($GO131-SUM($GT131:$GU131))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($GX131-$GY131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY131*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY131*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ131*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ131*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HA131:$HB131)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D131,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF131*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG131*Account!$AA$2)),2)","v":0}]
[131,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G132),0,IF($F132<=$G132,SUM($G132-$F132),IF($F132>$G132,SUM((Account!$L$2-$F132)+$G132+1))))","v":0},{"$f":"IF(AND($D132>=FctrChngDts!$C$2,$D132<=FctrChngDts!$D$2),$D132,\"\")","v":""},{"$f":"IF($I132=\"\",\"\",IF($E132<=FctrChngDts!$D$2,$E132,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D132<FctrChngDts!$E$2,$E132<FctrChngDts!$E$2),AND($D132>=FctrChngDts!$F$2,$E132>=FctrChngDts!$F$2)),\"\",IF(AND($D132>=FctrChngDts!$E$2,$D132<=FctrChngDts!$F$2),$D132,FctrChngDts!$E$2))","v":""},{"$f":"IF($K132=\"\",\"\",IF(AND($J132=$K132,$E132>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K132=$J132,$E132,IF(AND($E132>=FctrChngDts!$E$2,$E132<=FctrChngDts!$F$2),$E132,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D132<DATE(YEAR(Account!$J$2),6,1),$D132>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I132<FctrChngDts!$A$2,$J132<FctrChngDts!$A$2),AND($I132>=FctrChngDts!$B$2,$J132>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I132<FctrChngDts!$A$2,$J132>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I132>=FctrChngDts!$A$2,$J132<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I132<FctrChngDts!$B$2,$J132>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K132<FctrChngDts!$A$2,$L132<FctrChngDts!$A$2),AND($K132>=FctrChngDts!$B$2,$L132>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K132<FctrChngDts!$A$2,$L132>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K132>=FctrChngDts!$A$2,$L132<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K132<FctrChngDts!$B$2,$L132>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I132=\"\",$J132=0),0,IF(AND($N132=TRUE,$I132<>0),SUM($J132-$I132+1),IF($O132=TRUE,SUM(FctrChngDts!$A$2-$I132),IF($P132=TRUE,0,IF($Q132=TRUE,SUM($J132-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I132=\"\",$J132=0),0,IF($N132=TRUE,0,IF($O132=TRUE,SUM($J132-FctrChngDts!$A$2+1),IF(AND($P132=TRUE,$I132<>0),SUM($J132-$I132+1),IF($Q132=TRUE,SUM(FctrChngDts!$B$2-$I132),0)))))","v":0},0,{"$f":"IF(OR($K132=\"\",$L132=0),0,IF(AND($R132=TRUE,$K132<>0),SUM($L132-$K132+1),IF($S132=TRUE,SUM(FctrChngDts!$A$2-$K132),IF($T132=TRUE,0,IF($U132=TRUE,SUM($L132-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K132=\"\",$L132=0),0,IF($R132=TRUE,0,IF($S132=TRUE,SUM($L132-FctrChngDts!$A$2+1),IF(AND($T132=TRUE,$K132<>0),SUM($L132-$K132+1),IF($U132=TRUE,SUM(FctrChngDts!$B$2-$K132),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A132,Tenant!$A132:$J631,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR132=FALSE,VLOOKUP($AQ132,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ132,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR132=FALSE,VLOOKUP($AQ132,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ132,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR132=FALSE,VLOOKUP($AQ132,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ132,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR132=FALSE,VLOOKUP($AQ132,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ132,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A132,Tenant!$A132:$J631,6,FALSE)","v":0},{"$f":"VLOOKUP($A132,Tenant!$A132:$J631,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG132=FALSE,0,IF($DQ132=TRUE,SUM($BS132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS132*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DQ132=TRUE,SUM($BT132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT132*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DQ132=TRUE,SUM($BU132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU132*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DQ132=TRUE,SUM($BV132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DQ132=TRUE,SUM($BW132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW132*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DQ132=TRUE,SUM($BX132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX132*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN132=FALSE,0,ROUND(SUM($BY132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP132=FALSE,0,ROUND(SUM($X132*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY132=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X132),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X132)),2)","v":0},0,false,{"$f":"ROUND(IF($CT132=FALSE,0,IF($DU132=TRUE,SUM($BZ132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ132*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT132=FALSE,0,IF($DU132=TRUE,SUM($CA132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA132*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT132=FALSE,0,IF($DU132=TRUE,SUM($CB132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB132*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT132=FALSE,0,IF($DU132=TRUE,SUM($CC132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC132*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT132=FALSE,0,IF($DU132=TRUE,SUM($CD132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD132*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT132=FALSE,0,IF($DU132=TRUE,SUM($CE132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE132*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA132=FALSE,0,ROUND(SUM($CF132*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC132=FALSE,0,ROUND(SUM($AA132*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY132=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA132),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA132)),2)","v":0},0,0,{"$f":"SUM($DG132*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG132*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH132,IF(VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI132,$DG132))","v":0},0,false,0,false,0,{"$f":"IF(AND($X132>0,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ132=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH132:$CM132,$CQ132,$DZ132,$EF132,$EN132:$ES132)-SUM($BY132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH132:$CM132,$CQ132,$DZ132,$EF132,$EH132:$EM132)-SUM($BY132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X132>0,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS132=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH132:$CM132,$CO132,$CQ132,$CU132:$CZ132,$DB132,$DD132,$DZ132,$EB132,$ED132,$EF132,$EN132:$ES132,$FC132,$FE132,$FG132,$FI132,$FQ132:$FV132)/$AD132*$X132)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH132:$CM132,$CO132,$CQ132,$CU132:$CZ132,$DB132,$DD132,$DZ132,$EB132,$ED132,$EF132,$EH132:$EM132,$FC132,$FE132,$FG132,$FI132,$FK132:$FP132)/$AD132*$X132)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA132>0,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU132=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU132:$CZ132,$DD132,$DZ132,$FI132,$FQ132:$FV132)-SUM($CF132*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU132:$CZ132,$DD132,$DZ132,$FI132,$FK132:$FP132)-SUM($CF132*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA132>0,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW132=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH132:$CM132,$CO132,$CQ132,$CU132:$CZ132,$DB132,$DD132,$DZ132,$EB132,$ED132,$EF132,$EN132:$ES132,$FC132,$FE132,$FG132,$FI132,$FQ132:$FV132)/$AD132*$AA132)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH132:$CM132,$CO132,$CQ132,$CU132:$CZ132,$DB132,$DD132,$DZ132,$EB132,$ED132,$EF132,$EH132:$EM132,$FC132,$FE132,$FG132,$FI132,$FK132:$FP132)/$AD132*$AA132)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X132>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E132<>\"D-CARE\",Tenant!$F132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY132=FALSE,0,ROUND(SUM($AE132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X132>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X132>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X132>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA132=FALSE,0,SUM($BY132*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X132>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC132=FALSE,0,SUM($BY132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X132>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE132=TRUE,$X132>0),SUM($BY132*Account!$T$2),0)","v":0},{"$f":"IF(AND($X132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG132=FALSE,0,ROUND(SUM($BS132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG132=FALSE,0,ROUND(SUM($BT132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG132=FALSE,0,ROUND(SUM($BU132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG132=FALSE,0,ROUND(SUM($BV132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG132=FALSE,0,ROUND(SUM($BW132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG132=FALSE,0,ROUND(SUM($BX132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H132/$AD132*$X132),2),0)","v":0},{"$f":"ROUND(SUM($EU132*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET132=FALSE,$EV132,ROUND(MAX(0,SUM(SUM($EN132:$ES132)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY132=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I132","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ132*Account!$AA$2),SUM($EZ132*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA132>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E132<>\"D-CARE\",Tenant!$F132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB132=FALSE,0,ROUND(SUM($AF132*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA132>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA132>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA132>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD132=FALSE,0,SUM($CF132*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA132>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF132=FALSE,0,SUM($CF132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA132>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH132=TRUE,$AA132>0),SUM($CF132*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ132=FALSE,0,ROUND(SUM($BZ132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ132=FALSE,0,ROUND(SUM($CA132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ132=FALSE,0,ROUND(SUM($CB132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ132=FALSE,0,ROUND(SUM($CC132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ132=FALSE,0,ROUND(SUM($CD132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ132=FALSE,0,ROUND(SUM($CE132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H132/$AD132*$AA132),2),0)","v":0},{"$f":"ROUND(SUM($FX132*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW132=FALSE,$FY132,ROUND(MAX(0,SUM(SUM($FQ132:$FV132)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB132=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I132","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC132*Account!$AA$2),SUM($GC132*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D132<=FctrChngDts!$B$14,$E132>FctrChngDts!$B$14),AND($D132<=FctrChngDts!$C$14,$E132>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE132=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH132:$GJ132))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO132,$DB132,$GH132:$GJ132))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG132,$GK132,$GN132,$DR132,$DT132,$DV132,$DX132),IF(Account!$Q$2=TRUE,SUM($GG132,$GL132,$GN132,$DR132,$DT132,$DV132,$DX132),SUM($GG132,$GK132,$GL132,$GM132,$GN132,$DR132,$DT132,$DV132,$DX132)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D132,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A132,Tenant!$A:$J,8,FALSE)=TRUE,$GO132<0),0,SUM(SUM(SUM($GO132/$AD132*$GP132)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A132,Tenant!$A:$J,8,FALSE)=TRUE,$GO132<0),0,SUM(SUM(SUM($GO132/$AD132*$GQ132)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG132,$CO132,$DB132,$GM132)/$AD132)*$X132*FctrChngDts!$B$15),SUM(SUM(SUM($DG132,$CO132,$DB132,$GH132:$GJ132)/$AD132)*$X132*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG132,$CO132,$DB132,$GM132)/$AD132)*$AA132*FctrChngDts!$B$15),SUM(SUM(SUM($DG132,$CO132,$DB132,$GH132:$GJ132)/$AD132)*$AA132*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E132),$AD132,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D132,FctrChngDts!$C$17<=$E132),_xlfn.DAYS($D132,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E132),$AD132,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D132,FctrChngDts!$C$19<=$E132),_xlfn.DAYS($D132,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY132*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY132*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ132*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ132*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D132,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A132,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF132*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A132,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG132*Account!$AA$2)),2)","v":0}]
[132,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G133),0,IF($F133<=$G133,SUM($G133-$F133),IF($F133>$G133,SUM((Account!$L$2-$F133)+$G133+1))))","v":0},{"$f":"IF(AND($D133>=FctrChngDts!$C$2,$D133<=FctrChngDts!$D$2),$D133,\"\")","v":""},{"$f":"IF($I133=\"\",\"\",IF($E133<=FctrChngDts!$D$2,$E133,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D133<FctrChngDts!$E$2,$E133<FctrChngDts!$E$2),AND($D133>=FctrChngDts!$F$2,$E133>=FctrChngDts!$F$2)),\"\",IF(AND($D133>=FctrChngDts!$E$2,$D133<=FctrChngDts!$F$2),$D133,FctrChngDts!$E$2))","v":""},{"$f":"IF($K133=\"\",\"\",IF(AND($J133=$K133,$E133>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K133=$J133,$E133,IF(AND($E133>=FctrChngDts!$E$2,$E133<=FctrChngDts!$F$2),$E133,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D133<DATE(YEAR(Account!$J$2),6,1),$D133>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I133<FctrChngDts!$A$2,$J133<FctrChngDts!$A$2),AND($I133>=FctrChngDts!$B$2,$J133>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I133<FctrChngDts!$A$2,$J133>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I133>=FctrChngDts!$A$2,$J133<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I133<FctrChngDts!$B$2,$J133>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K133<FctrChngDts!$A$2,$L133<FctrChngDts!$A$2),AND($K133>=FctrChngDts!$B$2,$L133>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K133<FctrChngDts!$A$2,$L133>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K133>=FctrChngDts!$A$2,$L133<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K133<FctrChngDts!$B$2,$L133>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I133=\"\",$J133=0),0,IF(AND($N133=TRUE,$I133<>0),SUM($J133-$I133+1),IF($O133=TRUE,SUM(FctrChngDts!$A$2-$I133),IF($P133=TRUE,0,IF($Q133=TRUE,SUM($J133-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I133=\"\",$J133=0),0,IF($N133=TRUE,0,IF($O133=TRUE,SUM($J133-FctrChngDts!$A$2+1),IF(AND($P133=TRUE,$I133<>0),SUM($J133-$I133+1),IF($Q133=TRUE,SUM(FctrChngDts!$B$2-$I133),0)))))","v":0},0,{"$f":"IF(OR($K133=\"\",$L133=0),0,IF(AND($R133=TRUE,$K133<>0),SUM($L133-$K133+1),IF($S133=TRUE,SUM(FctrChngDts!$A$2-$K133),IF($T133=TRUE,0,IF($U133=TRUE,SUM($L133-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K133=\"\",$L133=0),0,IF($R133=TRUE,0,IF($S133=TRUE,SUM($L133-FctrChngDts!$A$2+1),IF(AND($T133=TRUE,$K133<>0),SUM($L133-$K133+1),IF($U133=TRUE,SUM(FctrChngDts!$B$2-$K133),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A133,Tenant!$A133:$J632,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR133=FALSE,VLOOKUP($AQ133,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ133,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR133=FALSE,VLOOKUP($AQ133,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ133,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR133=FALSE,VLOOKUP($AQ133,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ133,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR133=FALSE,VLOOKUP($AQ133,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ133,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A133,Tenant!$A133:$J632,6,FALSE)","v":0},{"$f":"VLOOKUP($A133,Tenant!$A133:$J632,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG133=FALSE,0,IF($DQ133=TRUE,SUM($BS133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS133*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DQ133=TRUE,SUM($BT133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT133*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DQ133=TRUE,SUM($BU133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU133*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DQ133=TRUE,SUM($BV133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DQ133=TRUE,SUM($BW133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW133*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DQ133=TRUE,SUM($BX133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX133*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN133=FALSE,0,ROUND(SUM($BY133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP133=FALSE,0,ROUND(SUM($X133*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY133=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X133),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X133)),2)","v":0},0,false,{"$f":"ROUND(IF($CT133=FALSE,0,IF($DU133=TRUE,SUM($BZ133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ133*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT133=FALSE,0,IF($DU133=TRUE,SUM($CA133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA133*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT133=FALSE,0,IF($DU133=TRUE,SUM($CB133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB133*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT133=FALSE,0,IF($DU133=TRUE,SUM($CC133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC133*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT133=FALSE,0,IF($DU133=TRUE,SUM($CD133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD133*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT133=FALSE,0,IF($DU133=TRUE,SUM($CE133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE133*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA133=FALSE,0,ROUND(SUM($CF133*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC133=FALSE,0,ROUND(SUM($AA133*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY133=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA133),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA133)),2)","v":0},0,0,{"$f":"SUM($DG133*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG133*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH133,IF(VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI133,$DG133))","v":0},0,false,0,false,0,{"$f":"IF(AND($X133>0,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ133=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH133:$CM133,$CQ133,$DZ133,$EF133,$EN133:$ES133)-SUM($BY133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH133:$CM133,$CQ133,$DZ133,$EF133,$EH133:$EM133)-SUM($BY133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X133>0,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS133=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH133:$CM133,$CO133,$CQ133,$CU133:$CZ133,$DB133,$DD133,$DZ133,$EB133,$ED133,$EF133,$EN133:$ES133,$FC133,$FE133,$FG133,$FI133,$FQ133:$FV133)/$AD133*$X133)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH133:$CM133,$CO133,$CQ133,$CU133:$CZ133,$DB133,$DD133,$DZ133,$EB133,$ED133,$EF133,$EH133:$EM133,$FC133,$FE133,$FG133,$FI133,$FK133:$FP133)/$AD133*$X133)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA133>0,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU133=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU133:$CZ133,$DD133,$DZ133,$FI133,$FQ133:$FV133)-SUM($CF133*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU133:$CZ133,$DD133,$DZ133,$FI133,$FK133:$FP133)-SUM($CF133*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA133>0,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW133=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH133:$CM133,$CO133,$CQ133,$CU133:$CZ133,$DB133,$DD133,$DZ133,$EB133,$ED133,$EF133,$EN133:$ES133,$FC133,$FE133,$FG133,$FI133,$FQ133:$FV133)/$AD133*$AA133)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH133:$CM133,$CO133,$CQ133,$CU133:$CZ133,$DB133,$DD133,$DZ133,$EB133,$ED133,$EF133,$EH133:$EM133,$FC133,$FE133,$FG133,$FI133,$FK133:$FP133)/$AD133*$AA133)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X133>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E133<>\"D-CARE\",Tenant!$F133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY133=FALSE,0,ROUND(SUM($AE133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X133>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X133>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X133>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA133=FALSE,0,SUM($BY133*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X133>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC133=FALSE,0,SUM($BY133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X133>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE133=TRUE,$X133>0),SUM($BY133*Account!$T$2),0)","v":0},{"$f":"IF(AND($X133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG133=FALSE,0,ROUND(SUM($BS133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG133=FALSE,0,ROUND(SUM($BT133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG133=FALSE,0,ROUND(SUM($BU133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG133=FALSE,0,ROUND(SUM($BV133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG133=FALSE,0,ROUND(SUM($BW133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG133=FALSE,0,ROUND(SUM($BX133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H133/$AD133*$X133),2),0)","v":0},{"$f":"ROUND(SUM($EU133*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET133=FALSE,$EV133,ROUND(MAX(0,SUM(SUM($EN133:$ES133)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY133=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I133","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ133*Account!$AA$2),SUM($EZ133*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA133>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E133<>\"D-CARE\",Tenant!$F133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB133=FALSE,0,ROUND(SUM($AF133*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA133>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA133>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA133>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD133=FALSE,0,SUM($CF133*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA133>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF133=FALSE,0,SUM($CF133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA133>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH133=TRUE,$AA133>0),SUM($CF133*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ133=FALSE,0,ROUND(SUM($BZ133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ133=FALSE,0,ROUND(SUM($CA133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ133=FALSE,0,ROUND(SUM($CB133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ133=FALSE,0,ROUND(SUM($CC133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ133=FALSE,0,ROUND(SUM($CD133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ133=FALSE,0,ROUND(SUM($CE133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H133/$AD133*$AA133),2),0)","v":0},{"$f":"ROUND(SUM($FX133*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW133=FALSE,$FY133,ROUND(MAX(0,SUM(SUM($FQ133:$FV133)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB133=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I133","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC133*Account!$AA$2),SUM($GC133*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D133<=FctrChngDts!$B$14,$E133>FctrChngDts!$B$14),AND($D133<=FctrChngDts!$C$14,$E133>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE133=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH133:$GJ133))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO133,$DB133,$GH133:$GJ133))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG133,$GK133,$GN133,$DR133,$DT133,$DV133,$DX133),IF(Account!$Q$2=TRUE,SUM($GG133,$GL133,$GN133,$DR133,$DT133,$DV133,$DX133),SUM($GG133,$GK133,$GL133,$GM133,$GN133,$DR133,$DT133,$DV133,$DX133)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D133,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A133,Tenant!$A:$J,8,FALSE)=TRUE,$GO133<0),0,SUM(SUM(SUM($GO133/$AD133*$GP133)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A133,Tenant!$A:$J,8,FALSE)=TRUE,$GO133<0),0,SUM(SUM(SUM($GO133/$AD133*$GQ133)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG133,$CO133,$DB133,$GM133)/$AD133)*$X133*FctrChngDts!$B$15),SUM(SUM(SUM($DG133,$CO133,$DB133,$GH133:$GJ133)/$AD133)*$X133*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG133,$CO133,$DB133,$GM133)/$AD133)*$AA133*FctrChngDts!$B$15),SUM(SUM(SUM($DG133,$CO133,$DB133,$GH133:$GJ133)/$AD133)*$AA133*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E133),$AD133,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D133,FctrChngDts!$C$17<=$E133),_xlfn.DAYS($D133,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E133),$AD133,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D133,FctrChngDts!$C$19<=$E133),_xlfn.DAYS($D133,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY133*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY133*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ133*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ133*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D133,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A133,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF133*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A133,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG133*Account!$AA$2)),2)","v":0}]
[133,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G134),0,IF($F134<=$G134,SUM($G134-$F134),IF($F134>$G134,SUM((Account!$L$2-$F134)+$G134+1))))","v":0},{"$f":"IF(AND($D134>=FctrChngDts!$C$2,$D134<=FctrChngDts!$D$2),$D134,\"\")","v":""},{"$f":"IF($I134=\"\",\"\",IF($E134<=FctrChngDts!$D$2,$E134,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D134<FctrChngDts!$E$2,$E134<FctrChngDts!$E$2),AND($D134>=FctrChngDts!$F$2,$E134>=FctrChngDts!$F$2)),\"\",IF(AND($D134>=FctrChngDts!$E$2,$D134<=FctrChngDts!$F$2),$D134,FctrChngDts!$E$2))","v":""},{"$f":"IF($K134=\"\",\"\",IF(AND($J134=$K134,$E134>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K134=$J134,$E134,IF(AND($E134>=FctrChngDts!$E$2,$E134<=FctrChngDts!$F$2),$E134,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D134<DATE(YEAR(Account!$J$2),6,1),$D134>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I134<FctrChngDts!$A$2,$J134<FctrChngDts!$A$2),AND($I134>=FctrChngDts!$B$2,$J134>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I134<FctrChngDts!$A$2,$J134>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I134>=FctrChngDts!$A$2,$J134<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I134<FctrChngDts!$B$2,$J134>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K134<FctrChngDts!$A$2,$L134<FctrChngDts!$A$2),AND($K134>=FctrChngDts!$B$2,$L134>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K134<FctrChngDts!$A$2,$L134>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K134>=FctrChngDts!$A$2,$L134<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K134<FctrChngDts!$B$2,$L134>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I134=\"\",$J134=0),0,IF(AND($N134=TRUE,$I134<>0),SUM($J134-$I134+1),IF($O134=TRUE,SUM(FctrChngDts!$A$2-$I134),IF($P134=TRUE,0,IF($Q134=TRUE,SUM($J134-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I134=\"\",$J134=0),0,IF($N134=TRUE,0,IF($O134=TRUE,SUM($J134-FctrChngDts!$A$2+1),IF(AND($P134=TRUE,$I134<>0),SUM($J134-$I134+1),IF($Q134=TRUE,SUM(FctrChngDts!$B$2-$I134),0)))))","v":0},0,{"$f":"IF(OR($K134=\"\",$L134=0),0,IF(AND($R134=TRUE,$K134<>0),SUM($L134-$K134+1),IF($S134=TRUE,SUM(FctrChngDts!$A$2-$K134),IF($T134=TRUE,0,IF($U134=TRUE,SUM($L134-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K134=\"\",$L134=0),0,IF($R134=TRUE,0,IF($S134=TRUE,SUM($L134-FctrChngDts!$A$2+1),IF(AND($T134=TRUE,$K134<>0),SUM($L134-$K134+1),IF($U134=TRUE,SUM(FctrChngDts!$B$2-$K134),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A134,Tenant!$A134:$J633,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR134=FALSE,VLOOKUP($AQ134,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ134,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR134=FALSE,VLOOKUP($AQ134,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ134,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR134=FALSE,VLOOKUP($AQ134,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ134,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR134=FALSE,VLOOKUP($AQ134,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ134,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A134,Tenant!$A134:$J633,6,FALSE)","v":0},{"$f":"VLOOKUP($A134,Tenant!$A134:$J633,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG134=FALSE,0,IF($DQ134=TRUE,SUM($BS134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS134*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DQ134=TRUE,SUM($BT134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT134*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DQ134=TRUE,SUM($BU134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU134*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DQ134=TRUE,SUM($BV134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DQ134=TRUE,SUM($BW134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW134*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DQ134=TRUE,SUM($BX134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX134*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN134=FALSE,0,ROUND(SUM($BY134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP134=FALSE,0,ROUND(SUM($X134*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY134=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X134),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X134)),2)","v":0},0,false,{"$f":"ROUND(IF($CT134=FALSE,0,IF($DU134=TRUE,SUM($BZ134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ134*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT134=FALSE,0,IF($DU134=TRUE,SUM($CA134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA134*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT134=FALSE,0,IF($DU134=TRUE,SUM($CB134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB134*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT134=FALSE,0,IF($DU134=TRUE,SUM($CC134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC134*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT134=FALSE,0,IF($DU134=TRUE,SUM($CD134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD134*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT134=FALSE,0,IF($DU134=TRUE,SUM($CE134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE134*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA134=FALSE,0,ROUND(SUM($CF134*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC134=FALSE,0,ROUND(SUM($AA134*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY134=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA134),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA134)),2)","v":0},0,0,{"$f":"SUM($DG134*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG134*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH134,IF(VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI134,$DG134))","v":0},0,false,0,false,0,{"$f":"IF(AND($X134>0,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ134=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH134:$CM134,$CQ134,$DZ134,$EF134,$EN134:$ES134)-SUM($BY134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH134:$CM134,$CQ134,$DZ134,$EF134,$EH134:$EM134)-SUM($BY134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X134>0,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS134=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH134:$CM134,$CO134,$CQ134,$CU134:$CZ134,$DB134,$DD134,$DZ134,$EB134,$ED134,$EF134,$EN134:$ES134,$FC134,$FE134,$FG134,$FI134,$FQ134:$FV134)/$AD134*$X134)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH134:$CM134,$CO134,$CQ134,$CU134:$CZ134,$DB134,$DD134,$DZ134,$EB134,$ED134,$EF134,$EH134:$EM134,$FC134,$FE134,$FG134,$FI134,$FK134:$FP134)/$AD134*$X134)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA134>0,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU134=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU134:$CZ134,$DD134,$DZ134,$FI134,$FQ134:$FV134)-SUM($CF134*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU134:$CZ134,$DD134,$DZ134,$FI134,$FK134:$FP134)-SUM($CF134*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA134>0,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW134=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH134:$CM134,$CO134,$CQ134,$CU134:$CZ134,$DB134,$DD134,$DZ134,$EB134,$ED134,$EF134,$EN134:$ES134,$FC134,$FE134,$FG134,$FI134,$FQ134:$FV134)/$AD134*$AA134)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH134:$CM134,$CO134,$CQ134,$CU134:$CZ134,$DB134,$DD134,$DZ134,$EB134,$ED134,$EF134,$EH134:$EM134,$FC134,$FE134,$FG134,$FI134,$FK134:$FP134)/$AD134*$AA134)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X134>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E134<>\"D-CARE\",Tenant!$F134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY134=FALSE,0,ROUND(SUM($AE134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X134>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X134>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X134>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA134=FALSE,0,SUM($BY134*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X134>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC134=FALSE,0,SUM($BY134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X134>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE134=TRUE,$X134>0),SUM($BY134*Account!$T$2),0)","v":0},{"$f":"IF(AND($X134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG134=FALSE,0,ROUND(SUM($BS134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG134=FALSE,0,ROUND(SUM($BT134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG134=FALSE,0,ROUND(SUM($BU134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG134=FALSE,0,ROUND(SUM($BV134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG134=FALSE,0,ROUND(SUM($BW134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG134=FALSE,0,ROUND(SUM($BX134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H134/$AD134*$X134),2),0)","v":0},{"$f":"ROUND(SUM($EU134*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET134=FALSE,$EV134,ROUND(MAX(0,SUM(SUM($EN134:$ES134)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY134=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I134","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ134*Account!$AA$2),SUM($EZ134*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA134>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E134<>\"D-CARE\",Tenant!$F134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB134=FALSE,0,ROUND(SUM($AF134*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA134>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA134>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA134>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD134=FALSE,0,SUM($CF134*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA134>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF134=FALSE,0,SUM($CF134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA134>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH134=TRUE,$AA134>0),SUM($CF134*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ134=FALSE,0,ROUND(SUM($BZ134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ134=FALSE,0,ROUND(SUM($CA134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ134=FALSE,0,ROUND(SUM($CB134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ134=FALSE,0,ROUND(SUM($CC134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ134=FALSE,0,ROUND(SUM($CD134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ134=FALSE,0,ROUND(SUM($CE134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H134/$AD134*$AA134),2),0)","v":0},{"$f":"ROUND(SUM($FX134*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW134=FALSE,$FY134,ROUND(MAX(0,SUM(SUM($FQ134:$FV134)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB134=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I134","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC134*Account!$AA$2),SUM($GC134*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D134<=FctrChngDts!$B$14,$E134>FctrChngDts!$B$14),AND($D134<=FctrChngDts!$C$14,$E134>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE134=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH134:$GJ134))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO134,$DB134,$GH134:$GJ134))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG134,$GK134,$GN134,$DR134,$DT134,$DV134,$DX134),IF(Account!$Q$2=TRUE,SUM($GG134,$GL134,$GN134,$DR134,$DT134,$DV134,$DX134),SUM($GG134,$GK134,$GL134,$GM134,$GN134,$DR134,$DT134,$DV134,$DX134)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D134,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A134,Tenant!$A:$J,8,FALSE)=TRUE,$GO134<0),0,SUM(SUM(SUM($GO134/$AD134*$GP134)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A134,Tenant!$A:$J,8,FALSE)=TRUE,$GO134<0),0,SUM(SUM(SUM($GO134/$AD134*$GQ134)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG134,$CO134,$DB134,$GM134)/$AD134)*$X134*FctrChngDts!$B$15),SUM(SUM(SUM($DG134,$CO134,$DB134,$GH134:$GJ134)/$AD134)*$X134*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG134,$CO134,$DB134,$GM134)/$AD134)*$AA134*FctrChngDts!$B$15),SUM(SUM(SUM($DG134,$CO134,$DB134,$GH134:$GJ134)/$AD134)*$AA134*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E134),$AD134,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D134,FctrChngDts!$C$17<=$E134),_xlfn.DAYS($D134,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E134),$AD134,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D134,FctrChngDts!$C$19<=$E134),_xlfn.DAYS($D134,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY134*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY134*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ134*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ134*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D134,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A134,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF134*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A134,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG134*Account!$AA$2)),2)","v":0}]
[134,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G135),0,IF($F135<=$G135,SUM($G135-$F135),IF($F135>$G135,SUM((Account!$L$2-$F135)+$G135+1))))","v":0},{"$f":"IF(AND($D135>=FctrChngDts!$C$2,$D135<=FctrChngDts!$D$2),$D135,\"\")","v":""},{"$f":"IF($I135=\"\",\"\",IF($E135<=FctrChngDts!$D$2,$E135,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D135<FctrChngDts!$E$2,$E135<FctrChngDts!$E$2),AND($D135>=FctrChngDts!$F$2,$E135>=FctrChngDts!$F$2)),\"\",IF(AND($D135>=FctrChngDts!$E$2,$D135<=FctrChngDts!$F$2),$D135,FctrChngDts!$E$2))","v":""},{"$f":"IF($K135=\"\",\"\",IF(AND($J135=$K135,$E135>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K135=$J135,$E135,IF(AND($E135>=FctrChngDts!$E$2,$E135<=FctrChngDts!$F$2),$E135,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D135<DATE(YEAR(Account!$J$2),6,1),$D135>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I135<FctrChngDts!$A$2,$J135<FctrChngDts!$A$2),AND($I135>=FctrChngDts!$B$2,$J135>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I135<FctrChngDts!$A$2,$J135>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I135>=FctrChngDts!$A$2,$J135<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I135<FctrChngDts!$B$2,$J135>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K135<FctrChngDts!$A$2,$L135<FctrChngDts!$A$2),AND($K135>=FctrChngDts!$B$2,$L135>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K135<FctrChngDts!$A$2,$L135>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K135>=FctrChngDts!$A$2,$L135<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K135<FctrChngDts!$B$2,$L135>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I135=\"\",$J135=0),0,IF(AND($N135=TRUE,$I135<>0),SUM($J135-$I135+1),IF($O135=TRUE,SUM(FctrChngDts!$A$2-$I135),IF($P135=TRUE,0,IF($Q135=TRUE,SUM($J135-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I135=\"\",$J135=0),0,IF($N135=TRUE,0,IF($O135=TRUE,SUM($J135-FctrChngDts!$A$2+1),IF(AND($P135=TRUE,$I135<>0),SUM($J135-$I135+1),IF($Q135=TRUE,SUM(FctrChngDts!$B$2-$I135),0)))))","v":0},0,{"$f":"IF(OR($K135=\"\",$L135=0),0,IF(AND($R135=TRUE,$K135<>0),SUM($L135-$K135+1),IF($S135=TRUE,SUM(FctrChngDts!$A$2-$K135),IF($T135=TRUE,0,IF($U135=TRUE,SUM($L135-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K135=\"\",$L135=0),0,IF($R135=TRUE,0,IF($S135=TRUE,SUM($L135-FctrChngDts!$A$2+1),IF(AND($T135=TRUE,$K135<>0),SUM($L135-$K135+1),IF($U135=TRUE,SUM(FctrChngDts!$B$2-$K135),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A135,Tenant!$A135:$J634,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR135=FALSE,VLOOKUP($AQ135,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ135,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR135=FALSE,VLOOKUP($AQ135,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ135,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR135=FALSE,VLOOKUP($AQ135,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ135,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR135=FALSE,VLOOKUP($AQ135,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ135,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A135,Tenant!$A135:$J634,6,FALSE)","v":0},{"$f":"VLOOKUP($A135,Tenant!$A135:$J634,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG135=FALSE,0,IF($DQ135=TRUE,SUM($BS135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS135*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DQ135=TRUE,SUM($BT135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT135*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DQ135=TRUE,SUM($BU135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU135*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DQ135=TRUE,SUM($BV135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DQ135=TRUE,SUM($BW135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW135*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DQ135=TRUE,SUM($BX135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX135*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN135=FALSE,0,ROUND(SUM($BY135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP135=FALSE,0,ROUND(SUM($X135*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY135=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X135),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X135)),2)","v":0},0,false,{"$f":"ROUND(IF($CT135=FALSE,0,IF($DU135=TRUE,SUM($BZ135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ135*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT135=FALSE,0,IF($DU135=TRUE,SUM($CA135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA135*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT135=FALSE,0,IF($DU135=TRUE,SUM($CB135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB135*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT135=FALSE,0,IF($DU135=TRUE,SUM($CC135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC135*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT135=FALSE,0,IF($DU135=TRUE,SUM($CD135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD135*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT135=FALSE,0,IF($DU135=TRUE,SUM($CE135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE135*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA135=FALSE,0,ROUND(SUM($CF135*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC135=FALSE,0,ROUND(SUM($AA135*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY135=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA135),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA135)),2)","v":0},0,0,{"$f":"SUM($DG135*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG135*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH135,IF(VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI135,$DG135))","v":0},0,false,0,false,0,{"$f":"IF(AND($X135>0,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ135=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH135:$CM135,$CQ135,$DZ135,$EF135,$EN135:$ES135)-SUM($BY135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH135:$CM135,$CQ135,$DZ135,$EF135,$EH135:$EM135)-SUM($BY135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X135>0,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS135=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH135:$CM135,$CO135,$CQ135,$CU135:$CZ135,$DB135,$DD135,$DZ135,$EB135,$ED135,$EF135,$EN135:$ES135,$FC135,$FE135,$FG135,$FI135,$FQ135:$FV135)/$AD135*$X135)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH135:$CM135,$CO135,$CQ135,$CU135:$CZ135,$DB135,$DD135,$DZ135,$EB135,$ED135,$EF135,$EH135:$EM135,$FC135,$FE135,$FG135,$FI135,$FK135:$FP135)/$AD135*$X135)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA135>0,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU135=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU135:$CZ135,$DD135,$DZ135,$FI135,$FQ135:$FV135)-SUM($CF135*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU135:$CZ135,$DD135,$DZ135,$FI135,$FK135:$FP135)-SUM($CF135*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA135>0,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW135=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH135:$CM135,$CO135,$CQ135,$CU135:$CZ135,$DB135,$DD135,$DZ135,$EB135,$ED135,$EF135,$EN135:$ES135,$FC135,$FE135,$FG135,$FI135,$FQ135:$FV135)/$AD135*$AA135)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH135:$CM135,$CO135,$CQ135,$CU135:$CZ135,$DB135,$DD135,$DZ135,$EB135,$ED135,$EF135,$EH135:$EM135,$FC135,$FE135,$FG135,$FI135,$FK135:$FP135)/$AD135*$AA135)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X135>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E135<>\"D-CARE\",Tenant!$F135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY135=FALSE,0,ROUND(SUM($AE135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X135>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X135>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X135>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA135=FALSE,0,SUM($BY135*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X135>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC135=FALSE,0,SUM($BY135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X135>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE135=TRUE,$X135>0),SUM($BY135*Account!$T$2),0)","v":0},{"$f":"IF(AND($X135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG135=FALSE,0,ROUND(SUM($BS135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG135=FALSE,0,ROUND(SUM($BT135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG135=FALSE,0,ROUND(SUM($BU135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG135=FALSE,0,ROUND(SUM($BV135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG135=FALSE,0,ROUND(SUM($BW135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG135=FALSE,0,ROUND(SUM($BX135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H135/$AD135*$X135),2),0)","v":0},{"$f":"ROUND(SUM($EU135*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET135=FALSE,$EV135,ROUND(MAX(0,SUM(SUM($EN135:$ES135)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY135=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I135","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ135*Account!$AA$2),SUM($EZ135*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA135>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E135<>\"D-CARE\",Tenant!$F135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB135=FALSE,0,ROUND(SUM($AF135*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA135>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA135>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA135>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD135=FALSE,0,SUM($CF135*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA135>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF135=FALSE,0,SUM($CF135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA135>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH135=TRUE,$AA135>0),SUM($CF135*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ135=FALSE,0,ROUND(SUM($BZ135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ135=FALSE,0,ROUND(SUM($CA135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ135=FALSE,0,ROUND(SUM($CB135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ135=FALSE,0,ROUND(SUM($CC135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ135=FALSE,0,ROUND(SUM($CD135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ135=FALSE,0,ROUND(SUM($CE135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H135/$AD135*$AA135),2),0)","v":0},{"$f":"ROUND(SUM($FX135*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW135=FALSE,$FY135,ROUND(MAX(0,SUM(SUM($FQ135:$FV135)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB135=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I135","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC135*Account!$AA$2),SUM($GC135*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D135<=FctrChngDts!$B$14,$E135>FctrChngDts!$B$14),AND($D135<=FctrChngDts!$C$14,$E135>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE135=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH135:$GJ135))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO135,$DB135,$GH135:$GJ135))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG135,$GK135,$GN135,$DR135,$DT135,$DV135,$DX135),IF(Account!$Q$2=TRUE,SUM($GG135,$GL135,$GN135,$DR135,$DT135,$DV135,$DX135),SUM($GG135,$GK135,$GL135,$GM135,$GN135,$DR135,$DT135,$DV135,$DX135)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D135,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A135,Tenant!$A:$J,8,FALSE)=TRUE,$GO135<0),0,SUM(SUM(SUM($GO135/$AD135*$GP135)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A135,Tenant!$A:$J,8,FALSE)=TRUE,$GO135<0),0,SUM(SUM(SUM($GO135/$AD135*$GQ135)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG135,$CO135,$DB135,$GM135)/$AD135)*$X135*FctrChngDts!$B$15),SUM(SUM(SUM($DG135,$CO135,$DB135,$GH135:$GJ135)/$AD135)*$X135*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG135,$CO135,$DB135,$GM135)/$AD135)*$AA135*FctrChngDts!$B$15),SUM(SUM(SUM($DG135,$CO135,$DB135,$GH135:$GJ135)/$AD135)*$AA135*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E135),$AD135,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D135,FctrChngDts!$C$17<=$E135),_xlfn.DAYS($D135,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E135),$AD135,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D135,FctrChngDts!$C$19<=$E135),_xlfn.DAYS($D135,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY135*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY135*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ135*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ135*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D135,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A135,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF135*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A135,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG135*Account!$AA$2)),2)","v":0}]
[135,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G136),0,IF($F136<=$G136,SUM($G136-$F136),IF($F136>$G136,SUM((Account!$L$2-$F136)+$G136+1))))","v":0},{"$f":"IF(AND($D136>=FctrChngDts!$C$2,$D136<=FctrChngDts!$D$2),$D136,\"\")","v":""},{"$f":"IF($I136=\"\",\"\",IF($E136<=FctrChngDts!$D$2,$E136,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D136<FctrChngDts!$E$2,$E136<FctrChngDts!$E$2),AND($D136>=FctrChngDts!$F$2,$E136>=FctrChngDts!$F$2)),\"\",IF(AND($D136>=FctrChngDts!$E$2,$D136<=FctrChngDts!$F$2),$D136,FctrChngDts!$E$2))","v":""},{"$f":"IF($K136=\"\",\"\",IF(AND($J136=$K136,$E136>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K136=$J136,$E136,IF(AND($E136>=FctrChngDts!$E$2,$E136<=FctrChngDts!$F$2),$E136,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D136<DATE(YEAR(Account!$J$2),6,1),$D136>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I136<FctrChngDts!$A$2,$J136<FctrChngDts!$A$2),AND($I136>=FctrChngDts!$B$2,$J136>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I136<FctrChngDts!$A$2,$J136>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I136>=FctrChngDts!$A$2,$J136<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I136<FctrChngDts!$B$2,$J136>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K136<FctrChngDts!$A$2,$L136<FctrChngDts!$A$2),AND($K136>=FctrChngDts!$B$2,$L136>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K136<FctrChngDts!$A$2,$L136>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K136>=FctrChngDts!$A$2,$L136<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K136<FctrChngDts!$B$2,$L136>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I136=\"\",$J136=0),0,IF(AND($N136=TRUE,$I136<>0),SUM($J136-$I136+1),IF($O136=TRUE,SUM(FctrChngDts!$A$2-$I136),IF($P136=TRUE,0,IF($Q136=TRUE,SUM($J136-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I136=\"\",$J136=0),0,IF($N136=TRUE,0,IF($O136=TRUE,SUM($J136-FctrChngDts!$A$2+1),IF(AND($P136=TRUE,$I136<>0),SUM($J136-$I136+1),IF($Q136=TRUE,SUM(FctrChngDts!$B$2-$I136),0)))))","v":0},0,{"$f":"IF(OR($K136=\"\",$L136=0),0,IF(AND($R136=TRUE,$K136<>0),SUM($L136-$K136+1),IF($S136=TRUE,SUM(FctrChngDts!$A$2-$K136),IF($T136=TRUE,0,IF($U136=TRUE,SUM($L136-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K136=\"\",$L136=0),0,IF($R136=TRUE,0,IF($S136=TRUE,SUM($L136-FctrChngDts!$A$2+1),IF(AND($T136=TRUE,$K136<>0),SUM($L136-$K136+1),IF($U136=TRUE,SUM(FctrChngDts!$B$2-$K136),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A136,Tenant!$A136:$J635,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR136=FALSE,VLOOKUP($AQ136,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ136,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR136=FALSE,VLOOKUP($AQ136,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ136,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR136=FALSE,VLOOKUP($AQ136,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ136,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR136=FALSE,VLOOKUP($AQ136,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ136,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A136,Tenant!$A136:$J635,6,FALSE)","v":0},{"$f":"VLOOKUP($A136,Tenant!$A136:$J635,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG136=FALSE,0,IF($DQ136=TRUE,SUM($BS136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS136*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DQ136=TRUE,SUM($BT136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT136*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DQ136=TRUE,SUM($BU136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU136*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DQ136=TRUE,SUM($BV136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DQ136=TRUE,SUM($BW136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW136*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DQ136=TRUE,SUM($BX136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX136*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN136=FALSE,0,ROUND(SUM($BY136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP136=FALSE,0,ROUND(SUM($X136*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY136=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X136),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X136)),2)","v":0},0,false,{"$f":"ROUND(IF($CT136=FALSE,0,IF($DU136=TRUE,SUM($BZ136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ136*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT136=FALSE,0,IF($DU136=TRUE,SUM($CA136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA136*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT136=FALSE,0,IF($DU136=TRUE,SUM($CB136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB136*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT136=FALSE,0,IF($DU136=TRUE,SUM($CC136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC136*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT136=FALSE,0,IF($DU136=TRUE,SUM($CD136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD136*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT136=FALSE,0,IF($DU136=TRUE,SUM($CE136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE136*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA136=FALSE,0,ROUND(SUM($CF136*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC136=FALSE,0,ROUND(SUM($AA136*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY136=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA136),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA136)),2)","v":0},0,0,{"$f":"SUM($DG136*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG136*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH136,IF(VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI136,$DG136))","v":0},0,false,0,false,0,{"$f":"IF(AND($X136>0,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ136=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH136:$CM136,$CQ136,$DZ136,$EF136,$EN136:$ES136)-SUM($BY136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH136:$CM136,$CQ136,$DZ136,$EF136,$EH136:$EM136)-SUM($BY136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X136>0,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS136=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH136:$CM136,$CO136,$CQ136,$CU136:$CZ136,$DB136,$DD136,$DZ136,$EB136,$ED136,$EF136,$EN136:$ES136,$FC136,$FE136,$FG136,$FI136,$FQ136:$FV136)/$AD136*$X136)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH136:$CM136,$CO136,$CQ136,$CU136:$CZ136,$DB136,$DD136,$DZ136,$EB136,$ED136,$EF136,$EH136:$EM136,$FC136,$FE136,$FG136,$FI136,$FK136:$FP136)/$AD136*$X136)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA136>0,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU136=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU136:$CZ136,$DD136,$DZ136,$FI136,$FQ136:$FV136)-SUM($CF136*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU136:$CZ136,$DD136,$DZ136,$FI136,$FK136:$FP136)-SUM($CF136*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA136>0,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW136=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH136:$CM136,$CO136,$CQ136,$CU136:$CZ136,$DB136,$DD136,$DZ136,$EB136,$ED136,$EF136,$EN136:$ES136,$FC136,$FE136,$FG136,$FI136,$FQ136:$FV136)/$AD136*$AA136)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH136:$CM136,$CO136,$CQ136,$CU136:$CZ136,$DB136,$DD136,$DZ136,$EB136,$ED136,$EF136,$EH136:$EM136,$FC136,$FE136,$FG136,$FI136,$FK136:$FP136)/$AD136*$AA136)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X136>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E136<>\"D-CARE\",Tenant!$F136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY136=FALSE,0,ROUND(SUM($AE136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X136>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X136>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X136>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA136=FALSE,0,SUM($BY136*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X136>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC136=FALSE,0,SUM($BY136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X136>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE136=TRUE,$X136>0),SUM($BY136*Account!$T$2),0)","v":0},{"$f":"IF(AND($X136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG136=FALSE,0,ROUND(SUM($BS136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG136=FALSE,0,ROUND(SUM($BT136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG136=FALSE,0,ROUND(SUM($BU136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG136=FALSE,0,ROUND(SUM($BV136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG136=FALSE,0,ROUND(SUM($BW136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG136=FALSE,0,ROUND(SUM($BX136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H136/$AD136*$X136),2),0)","v":0},{"$f":"ROUND(SUM($EU136*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET136=FALSE,$EV136,ROUND(MAX(0,SUM(SUM($EN136:$ES136)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY136=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I136","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ136*Account!$AA$2),SUM($EZ136*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA136>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E136<>\"D-CARE\",Tenant!$F136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB136=FALSE,0,ROUND(SUM($AF136*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA136>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA136>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA136>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD136=FALSE,0,SUM($CF136*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA136>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF136=FALSE,0,SUM($CF136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA136>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH136=TRUE,$AA136>0),SUM($CF136*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ136=FALSE,0,ROUND(SUM($BZ136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ136=FALSE,0,ROUND(SUM($CA136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ136=FALSE,0,ROUND(SUM($CB136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ136=FALSE,0,ROUND(SUM($CC136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ136=FALSE,0,ROUND(SUM($CD136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ136=FALSE,0,ROUND(SUM($CE136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H136/$AD136*$AA136),2),0)","v":0},{"$f":"ROUND(SUM($FX136*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW136=FALSE,$FY136,ROUND(MAX(0,SUM(SUM($FQ136:$FV136)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB136=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I136","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC136*Account!$AA$2),SUM($GC136*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D136<=FctrChngDts!$B$14,$E136>FctrChngDts!$B$14),AND($D136<=FctrChngDts!$C$14,$E136>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE136=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH136:$GJ136))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO136,$DB136,$GH136:$GJ136))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG136,$GK136,$GN136,$DR136,$DT136,$DV136,$DX136),IF(Account!$Q$2=TRUE,SUM($GG136,$GL136,$GN136,$DR136,$DT136,$DV136,$DX136),SUM($GG136,$GK136,$GL136,$GM136,$GN136,$DR136,$DT136,$DV136,$DX136)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D136,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A136,Tenant!$A:$J,8,FALSE)=TRUE,$GO136<0),0,SUM(SUM(SUM($GO136/$AD136*$GP136)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A136,Tenant!$A:$J,8,FALSE)=TRUE,$GO136<0),0,SUM(SUM(SUM($GO136/$AD136*$GQ136)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG136,$CO136,$DB136,$GM136)/$AD136)*$X136*FctrChngDts!$B$15),SUM(SUM(SUM($DG136,$CO136,$DB136,$GH136:$GJ136)/$AD136)*$X136*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG136,$CO136,$DB136,$GM136)/$AD136)*$AA136*FctrChngDts!$B$15),SUM(SUM(SUM($DG136,$CO136,$DB136,$GH136:$GJ136)/$AD136)*$AA136*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E136),$AD136,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D136,FctrChngDts!$C$17<=$E136),_xlfn.DAYS($D136,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E136),$AD136,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D136,FctrChngDts!$C$19<=$E136),_xlfn.DAYS($D136,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY136*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY136*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ136*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ136*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D136,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A136,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF136*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A136,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG136*Account!$AA$2)),2)","v":0}]
[136,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G137),0,IF($F137<=$G137,SUM($G137-$F137),IF($F137>$G137,SUM((Account!$L$2-$F137)+$G137+1))))","v":0},{"$f":"IF(AND($D137>=FctrChngDts!$C$2,$D137<=FctrChngDts!$D$2),$D137,\"\")","v":""},{"$f":"IF($I137=\"\",\"\",IF($E137<=FctrChngDts!$D$2,$E137,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D137<FctrChngDts!$E$2,$E137<FctrChngDts!$E$2),AND($D137>=FctrChngDts!$F$2,$E137>=FctrChngDts!$F$2)),\"\",IF(AND($D137>=FctrChngDts!$E$2,$D137<=FctrChngDts!$F$2),$D137,FctrChngDts!$E$2))","v":""},{"$f":"IF($K137=\"\",\"\",IF(AND($J137=$K137,$E137>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K137=$J137,$E137,IF(AND($E137>=FctrChngDts!$E$2,$E137<=FctrChngDts!$F$2),$E137,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D137<DATE(YEAR(Account!$J$2),6,1),$D137>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I137<FctrChngDts!$A$2,$J137<FctrChngDts!$A$2),AND($I137>=FctrChngDts!$B$2,$J137>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I137<FctrChngDts!$A$2,$J137>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I137>=FctrChngDts!$A$2,$J137<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I137<FctrChngDts!$B$2,$J137>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K137<FctrChngDts!$A$2,$L137<FctrChngDts!$A$2),AND($K137>=FctrChngDts!$B$2,$L137>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K137<FctrChngDts!$A$2,$L137>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K137>=FctrChngDts!$A$2,$L137<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K137<FctrChngDts!$B$2,$L137>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I137=\"\",$J137=0),0,IF(AND($N137=TRUE,$I137<>0),SUM($J137-$I137+1),IF($O137=TRUE,SUM(FctrChngDts!$A$2-$I137),IF($P137=TRUE,0,IF($Q137=TRUE,SUM($J137-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I137=\"\",$J137=0),0,IF($N137=TRUE,0,IF($O137=TRUE,SUM($J137-FctrChngDts!$A$2+1),IF(AND($P137=TRUE,$I137<>0),SUM($J137-$I137+1),IF($Q137=TRUE,SUM(FctrChngDts!$B$2-$I137),0)))))","v":0},0,{"$f":"IF(OR($K137=\"\",$L137=0),0,IF(AND($R137=TRUE,$K137<>0),SUM($L137-$K137+1),IF($S137=TRUE,SUM(FctrChngDts!$A$2-$K137),IF($T137=TRUE,0,IF($U137=TRUE,SUM($L137-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K137=\"\",$L137=0),0,IF($R137=TRUE,0,IF($S137=TRUE,SUM($L137-FctrChngDts!$A$2+1),IF(AND($T137=TRUE,$K137<>0),SUM($L137-$K137+1),IF($U137=TRUE,SUM(FctrChngDts!$B$2-$K137),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A137,Tenant!$A137:$J636,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR137=FALSE,VLOOKUP($AQ137,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ137,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR137=FALSE,VLOOKUP($AQ137,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ137,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR137=FALSE,VLOOKUP($AQ137,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ137,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR137=FALSE,VLOOKUP($AQ137,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ137,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A137,Tenant!$A137:$J636,6,FALSE)","v":0},{"$f":"VLOOKUP($A137,Tenant!$A137:$J636,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG137=FALSE,0,IF($DQ137=TRUE,SUM($BS137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS137*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DQ137=TRUE,SUM($BT137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT137*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DQ137=TRUE,SUM($BU137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU137*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DQ137=TRUE,SUM($BV137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DQ137=TRUE,SUM($BW137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW137*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DQ137=TRUE,SUM($BX137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX137*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN137=FALSE,0,ROUND(SUM($BY137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP137=FALSE,0,ROUND(SUM($X137*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY137=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X137),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X137)),2)","v":0},0,false,{"$f":"ROUND(IF($CT137=FALSE,0,IF($DU137=TRUE,SUM($BZ137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ137*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT137=FALSE,0,IF($DU137=TRUE,SUM($CA137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA137*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT137=FALSE,0,IF($DU137=TRUE,SUM($CB137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB137*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT137=FALSE,0,IF($DU137=TRUE,SUM($CC137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC137*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT137=FALSE,0,IF($DU137=TRUE,SUM($CD137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD137*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT137=FALSE,0,IF($DU137=TRUE,SUM($CE137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE137*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA137=FALSE,0,ROUND(SUM($CF137*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC137=FALSE,0,ROUND(SUM($AA137*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY137=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA137),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA137)),2)","v":0},0,0,{"$f":"SUM($DG137*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG137*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH137,IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI137,$DG137))","v":0},0,false,0,false,0,{"$f":"IF(AND($X137>0,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ137=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH137:$CM137,$CQ137,$DZ137,$EF137,$EN137:$ES137)-SUM($BY137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH137:$CM137,$CQ137,$DZ137,$EF137,$EH137:$EM137)-SUM($BY137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X137>0,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS137=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH137:$CM137,$CO137,$CQ137,$CU137:$CZ137,$DB137,$DD137,$DZ137,$EB137,$ED137,$EF137,$EN137:$ES137,$FC137,$FE137,$FG137,$FI137,$FQ137:$FV137)/$AD137*$X137)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH137:$CM137,$CO137,$CQ137,$CU137:$CZ137,$DB137,$DD137,$DZ137,$EB137,$ED137,$EF137,$EH137:$EM137,$FC137,$FE137,$FG137,$FI137,$FK137:$FP137)/$AD137*$X137)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA137>0,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU137=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU137:$CZ137,$DD137,$DZ137,$FI137,$FQ137:$FV137)-SUM($CF137*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU137:$CZ137,$DD137,$DZ137,$FI137,$FK137:$FP137)-SUM($CF137*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA137>0,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW137=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH137:$CM137,$CO137,$CQ137,$CU137:$CZ137,$DB137,$DD137,$DZ137,$EB137,$ED137,$EF137,$EN137:$ES137,$FC137,$FE137,$FG137,$FI137,$FQ137:$FV137)/$AD137*$AA137)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH137:$CM137,$CO137,$CQ137,$CU137:$CZ137,$DB137,$DD137,$DZ137,$EB137,$ED137,$EF137,$EH137:$EM137,$FC137,$FE137,$FG137,$FI137,$FK137:$FP137)/$AD137*$AA137)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E137<>\"D-CARE\",Tenant!$F137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY137=FALSE,0,ROUND(SUM($AE137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA137=FALSE,0,SUM($BY137*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X137>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC137=FALSE,0,SUM($BY137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X137>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE137=TRUE,$X137>0),SUM($BY137*Account!$T$2),0)","v":0},{"$f":"IF(AND($X137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG137=FALSE,0,ROUND(SUM($BS137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG137=FALSE,0,ROUND(SUM($BT137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG137=FALSE,0,ROUND(SUM($BU137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG137=FALSE,0,ROUND(SUM($BV137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG137=FALSE,0,ROUND(SUM($BW137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG137=FALSE,0,ROUND(SUM($BX137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H137/$AD137*$X137),2),0)","v":0},{"$f":"ROUND(SUM($EU137*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET137=FALSE,$EV137,ROUND(MAX(0,SUM(SUM($EN137:$ES137)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY137=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I137","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ137*Account!$AA$2),SUM($EZ137*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E137<>\"D-CARE\",Tenant!$F137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB137=FALSE,0,ROUND(SUM($AF137*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD137=FALSE,0,SUM($CF137*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA137>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF137=FALSE,0,SUM($CF137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA137>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH137=TRUE,$AA137>0),SUM($CF137*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ137=FALSE,0,ROUND(SUM($BZ137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ137=FALSE,0,ROUND(SUM($CA137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ137=FALSE,0,ROUND(SUM($CB137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ137=FALSE,0,ROUND(SUM($CC137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ137=FALSE,0,ROUND(SUM($CD137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ137=FALSE,0,ROUND(SUM($CE137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H137/$AD137*$AA137),2),0)","v":0},{"$f":"ROUND(SUM($FX137*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW137=FALSE,$FY137,ROUND(MAX(0,SUM(SUM($FQ137:$FV137)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB137=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I137","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC137*Account!$AA$2),SUM($GC137*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D137<=FctrChngDts!$B$14,$E137>FctrChngDts!$B$14),AND($D137<=FctrChngDts!$C$14,$E137>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE137=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH137:$GJ137))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO137,$DB137,$GH137:$GJ137))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG137,$GK137,$GN137,$DR137,$DT137,$DV137,$DX137),IF(Account!$Q$2=TRUE,SUM($GG137,$GL137,$GN137,$DR137,$DT137,$DV137,$DX137),SUM($GG137,$GK137,$GL137,$GM137,$GN137,$DR137,$DT137,$DV137,$DX137)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D137,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,8,FALSE)=TRUE,$GO137<0),0,SUM(SUM(SUM($GO137/$AD137*$GP137)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,8,FALSE)=TRUE,$GO137<0),0,SUM(SUM(SUM($GO137/$AD137*$GQ137)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG137,$CO137,$DB137,$GM137)/$AD137)*$X137*FctrChngDts!$B$15),SUM(SUM(SUM($DG137,$CO137,$DB137,$GH137:$GJ137)/$AD137)*$X137*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG137,$CO137,$DB137,$GM137)/$AD137)*$AA137*FctrChngDts!$B$15),SUM(SUM(SUM($DG137,$CO137,$DB137,$GH137:$GJ137)/$AD137)*$AA137*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E137),$AD137,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D137,FctrChngDts!$C$17<=$E137),_xlfn.DAYS($D137,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E137),$AD137,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D137,FctrChngDts!$C$19<=$E137),_xlfn.DAYS($D137,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY137*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY137*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ137*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ137*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D137,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF137*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG137*Account!$AA$2)),2)","v":0}]
[137,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G138),0,IF($F138<=$G138,SUM($G138-$F138),IF($F138>$G138,SUM((Account!$L$2-$F138)+$G138+1))))","v":0},{"$f":"IF(AND($D138>=FctrChngDts!$C$2,$D138<=FctrChngDts!$D$2),$D138,\"\")","v":""},{"$f":"IF($I138=\"\",\"\",IF($E138<=FctrChngDts!$D$2,$E138,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D138<FctrChngDts!$E$2,$E138<FctrChngDts!$E$2),AND($D138>=FctrChngDts!$F$2,$E138>=FctrChngDts!$F$2)),\"\",IF(AND($D138>=FctrChngDts!$E$2,$D138<=FctrChngDts!$F$2),$D138,FctrChngDts!$E$2))","v":""},{"$f":"IF($K138=\"\",\"\",IF(AND($J138=$K138,$E138>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K138=$J138,$E138,IF(AND($E138>=FctrChngDts!$E$2,$E138<=FctrChngDts!$F$2),$E138,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D138<DATE(YEAR(Account!$J$2),6,1),$D138>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I138<FctrChngDts!$A$2,$J138<FctrChngDts!$A$2),AND($I138>=FctrChngDts!$B$2,$J138>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I138<FctrChngDts!$A$2,$J138>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I138>=FctrChngDts!$A$2,$J138<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I138<FctrChngDts!$B$2,$J138>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K138<FctrChngDts!$A$2,$L138<FctrChngDts!$A$2),AND($K138>=FctrChngDts!$B$2,$L138>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K138<FctrChngDts!$A$2,$L138>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K138>=FctrChngDts!$A$2,$L138<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K138<FctrChngDts!$B$2,$L138>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I138=\"\",$J138=0),0,IF(AND($N138=TRUE,$I138<>0),SUM($J138-$I138+1),IF($O138=TRUE,SUM(FctrChngDts!$A$2-$I138),IF($P138=TRUE,0,IF($Q138=TRUE,SUM($J138-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I138=\"\",$J138=0),0,IF($N138=TRUE,0,IF($O138=TRUE,SUM($J138-FctrChngDts!$A$2+1),IF(AND($P138=TRUE,$I138<>0),SUM($J138-$I138+1),IF($Q138=TRUE,SUM(FctrChngDts!$B$2-$I138),0)))))","v":0},0,{"$f":"IF(OR($K138=\"\",$L138=0),0,IF(AND($R138=TRUE,$K138<>0),SUM($L138-$K138+1),IF($S138=TRUE,SUM(FctrChngDts!$A$2-$K138),IF($T138=TRUE,0,IF($U138=TRUE,SUM($L138-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K138=\"\",$L138=0),0,IF($R138=TRUE,0,IF($S138=TRUE,SUM($L138-FctrChngDts!$A$2+1),IF(AND($T138=TRUE,$K138<>0),SUM($L138-$K138+1),IF($U138=TRUE,SUM(FctrChngDts!$B$2-$K138),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A138,Tenant!$A138:$J637,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR138=FALSE,VLOOKUP($AQ138,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ138,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR138=FALSE,VLOOKUP($AQ138,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ138,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR138=FALSE,VLOOKUP($AQ138,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ138,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR138=FALSE,VLOOKUP($AQ138,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ138,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A138,Tenant!$A138:$J637,6,FALSE)","v":0},{"$f":"VLOOKUP($A138,Tenant!$A138:$J637,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG138=FALSE,0,IF($DQ138=TRUE,SUM($BS138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS138*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DQ138=TRUE,SUM($BT138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT138*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DQ138=TRUE,SUM($BU138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU138*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DQ138=TRUE,SUM($BV138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DQ138=TRUE,SUM($BW138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW138*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DQ138=TRUE,SUM($BX138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX138*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN138=FALSE,0,ROUND(SUM($BY138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP138=FALSE,0,ROUND(SUM($X138*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY138=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X138),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X138)),2)","v":0},0,false,{"$f":"ROUND(IF($CT138=FALSE,0,IF($DU138=TRUE,SUM($BZ138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ138*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT138=FALSE,0,IF($DU138=TRUE,SUM($CA138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA138*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT138=FALSE,0,IF($DU138=TRUE,SUM($CB138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB138*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT138=FALSE,0,IF($DU138=TRUE,SUM($CC138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC138*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT138=FALSE,0,IF($DU138=TRUE,SUM($CD138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD138*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT138=FALSE,0,IF($DU138=TRUE,SUM($CE138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE138*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA138=FALSE,0,ROUND(SUM($CF138*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC138=FALSE,0,ROUND(SUM($AA138*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY138=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA138),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA138)),2)","v":0},0,0,{"$f":"SUM($DG138*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG138*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH138,IF(VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI138,$DG138))","v":0},0,false,0,false,0,{"$f":"IF(AND($X138>0,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ138=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH138:$CM138,$CQ138,$DZ138,$EF138,$EN138:$ES138)-SUM($BY138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH138:$CM138,$CQ138,$DZ138,$EF138,$EH138:$EM138)-SUM($BY138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X138>0,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS138=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH138:$CM138,$CO138,$CQ138,$CU138:$CZ138,$DB138,$DD138,$DZ138,$EB138,$ED138,$EF138,$EN138:$ES138,$FC138,$FE138,$FG138,$FI138,$FQ138:$FV138)/$AD138*$X138)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH138:$CM138,$CO138,$CQ138,$CU138:$CZ138,$DB138,$DD138,$DZ138,$EB138,$ED138,$EF138,$EH138:$EM138,$FC138,$FE138,$FG138,$FI138,$FK138:$FP138)/$AD138*$X138)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA138>0,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU138=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU138:$CZ138,$DD138,$DZ138,$FI138,$FQ138:$FV138)-SUM($CF138*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU138:$CZ138,$DD138,$DZ138,$FI138,$FK138:$FP138)-SUM($CF138*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA138>0,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW138=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH138:$CM138,$CO138,$CQ138,$CU138:$CZ138,$DB138,$DD138,$DZ138,$EB138,$ED138,$EF138,$EN138:$ES138,$FC138,$FE138,$FG138,$FI138,$FQ138:$FV138)/$AD138*$AA138)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH138:$CM138,$CO138,$CQ138,$CU138:$CZ138,$DB138,$DD138,$DZ138,$EB138,$ED138,$EF138,$EH138:$EM138,$FC138,$FE138,$FG138,$FI138,$FK138:$FP138)/$AD138*$AA138)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X138>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E138<>\"D-CARE\",Tenant!$F138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY138=FALSE,0,ROUND(SUM($AE138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X138>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X138>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X138>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA138=FALSE,0,SUM($BY138*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X138>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC138=FALSE,0,SUM($BY138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X138>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE138=TRUE,$X138>0),SUM($BY138*Account!$T$2),0)","v":0},{"$f":"IF(AND($X138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG138=FALSE,0,ROUND(SUM($BS138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG138=FALSE,0,ROUND(SUM($BT138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG138=FALSE,0,ROUND(SUM($BU138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG138=FALSE,0,ROUND(SUM($BV138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG138=FALSE,0,ROUND(SUM($BW138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG138=FALSE,0,ROUND(SUM($BX138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H138/$AD138*$X138),2),0)","v":0},{"$f":"ROUND(SUM($EU138*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET138=FALSE,$EV138,ROUND(MAX(0,SUM(SUM($EN138:$ES138)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY138=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I138","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ138*Account!$AA$2),SUM($EZ138*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA138>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E138<>\"D-CARE\",Tenant!$F138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB138=FALSE,0,ROUND(SUM($AF138*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA138>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA138>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA138>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD138=FALSE,0,SUM($CF138*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA138>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF138=FALSE,0,SUM($CF138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA138>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH138=TRUE,$AA138>0),SUM($CF138*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ138=FALSE,0,ROUND(SUM($BZ138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ138=FALSE,0,ROUND(SUM($CA138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ138=FALSE,0,ROUND(SUM($CB138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ138=FALSE,0,ROUND(SUM($CC138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ138=FALSE,0,ROUND(SUM($CD138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ138=FALSE,0,ROUND(SUM($CE138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H138/$AD138*$AA138),2),0)","v":0},{"$f":"ROUND(SUM($FX138*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW138=FALSE,$FY138,ROUND(MAX(0,SUM(SUM($FQ138:$FV138)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB138=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I138","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC138*Account!$AA$2),SUM($GC138*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D138<=FctrChngDts!$B$14,$E138>FctrChngDts!$B$14),AND($D138<=FctrChngDts!$C$14,$E138>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE138=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH138:$GJ138))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO138,$DB138,$GH138:$GJ138))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG138,$GK138,$GN138,$DR138,$DT138,$DV138,$DX138),IF(Account!$Q$2=TRUE,SUM($GG138,$GL138,$GN138,$DR138,$DT138,$DV138,$DX138),SUM($GG138,$GK138,$GL138,$GM138,$GN138,$DR138,$DT138,$DV138,$DX138)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D138,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A138,Tenant!$A:$J,8,FALSE)=TRUE,$GO138<0),0,SUM(SUM(SUM($GO138/$AD138*$GP138)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A138,Tenant!$A:$J,8,FALSE)=TRUE,$GO138<0),0,SUM(SUM(SUM($GO138/$AD138*$GQ138)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG138,$CO138,$DB138,$GM138)/$AD138)*$X138*FctrChngDts!$B$15),SUM(SUM(SUM($DG138,$CO138,$DB138,$GH138:$GJ138)/$AD138)*$X138*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG138,$CO138,$DB138,$GM138)/$AD138)*$AA138*FctrChngDts!$B$15),SUM(SUM(SUM($DG138,$CO138,$DB138,$GH138:$GJ138)/$AD138)*$AA138*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E138),$AD138,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D138,FctrChngDts!$C$17<=$E138),_xlfn.DAYS($D138,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E138),$AD138,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D138,FctrChngDts!$C$19<=$E138),_xlfn.DAYS($D138,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY138*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY138*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ138*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ138*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D138,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A138,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF138*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A138,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG138*Account!$AA$2)),2)","v":0}]
[138,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G139),0,IF($F139<=$G139,SUM($G139-$F139),IF($F139>$G139,SUM((Account!$L$2-$F139)+$G139+1))))","v":0},{"$f":"IF(AND($D139>=FctrChngDts!$C$2,$D139<=FctrChngDts!$D$2),$D139,\"\")","v":""},{"$f":"IF($I139=\"\",\"\",IF($E139<=FctrChngDts!$D$2,$E139,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D139<FctrChngDts!$E$2,$E139<FctrChngDts!$E$2),AND($D139>=FctrChngDts!$F$2,$E139>=FctrChngDts!$F$2)),\"\",IF(AND($D139>=FctrChngDts!$E$2,$D139<=FctrChngDts!$F$2),$D139,FctrChngDts!$E$2))","v":""},{"$f":"IF($K139=\"\",\"\",IF(AND($J139=$K139,$E139>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K139=$J139,$E139,IF(AND($E139>=FctrChngDts!$E$2,$E139<=FctrChngDts!$F$2),$E139,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D139<DATE(YEAR(Account!$J$2),6,1),$D139>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I139<FctrChngDts!$A$2,$J139<FctrChngDts!$A$2),AND($I139>=FctrChngDts!$B$2,$J139>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I139<FctrChngDts!$A$2,$J139>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I139>=FctrChngDts!$A$2,$J139<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I139<FctrChngDts!$B$2,$J139>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K139<FctrChngDts!$A$2,$L139<FctrChngDts!$A$2),AND($K139>=FctrChngDts!$B$2,$L139>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K139<FctrChngDts!$A$2,$L139>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K139>=FctrChngDts!$A$2,$L139<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K139<FctrChngDts!$B$2,$L139>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I139=\"\",$J139=0),0,IF(AND($N139=TRUE,$I139<>0),SUM($J139-$I139+1),IF($O139=TRUE,SUM(FctrChngDts!$A$2-$I139),IF($P139=TRUE,0,IF($Q139=TRUE,SUM($J139-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I139=\"\",$J139=0),0,IF($N139=TRUE,0,IF($O139=TRUE,SUM($J139-FctrChngDts!$A$2+1),IF(AND($P139=TRUE,$I139<>0),SUM($J139-$I139+1),IF($Q139=TRUE,SUM(FctrChngDts!$B$2-$I139),0)))))","v":0},0,{"$f":"IF(OR($K139=\"\",$L139=0),0,IF(AND($R139=TRUE,$K139<>0),SUM($L139-$K139+1),IF($S139=TRUE,SUM(FctrChngDts!$A$2-$K139),IF($T139=TRUE,0,IF($U139=TRUE,SUM($L139-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K139=\"\",$L139=0),0,IF($R139=TRUE,0,IF($S139=TRUE,SUM($L139-FctrChngDts!$A$2+1),IF(AND($T139=TRUE,$K139<>0),SUM($L139-$K139+1),IF($U139=TRUE,SUM(FctrChngDts!$B$2-$K139),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A139,Tenant!$A139:$J638,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR139=FALSE,VLOOKUP($AQ139,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ139,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR139=FALSE,VLOOKUP($AQ139,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ139,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR139=FALSE,VLOOKUP($AQ139,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ139,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR139=FALSE,VLOOKUP($AQ139,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ139,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A139,Tenant!$A139:$J638,6,FALSE)","v":0},{"$f":"VLOOKUP($A139,Tenant!$A139:$J638,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG139=FALSE,0,IF($DQ139=TRUE,SUM($BS139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS139*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DQ139=TRUE,SUM($BT139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT139*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DQ139=TRUE,SUM($BU139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU139*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DQ139=TRUE,SUM($BV139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DQ139=TRUE,SUM($BW139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW139*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DQ139=TRUE,SUM($BX139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX139*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN139=FALSE,0,ROUND(SUM($BY139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP139=FALSE,0,ROUND(SUM($X139*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY139=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X139),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X139)),2)","v":0},0,false,{"$f":"ROUND(IF($CT139=FALSE,0,IF($DU139=TRUE,SUM($BZ139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ139*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT139=FALSE,0,IF($DU139=TRUE,SUM($CA139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA139*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT139=FALSE,0,IF($DU139=TRUE,SUM($CB139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB139*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT139=FALSE,0,IF($DU139=TRUE,SUM($CC139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC139*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT139=FALSE,0,IF($DU139=TRUE,SUM($CD139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD139*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT139=FALSE,0,IF($DU139=TRUE,SUM($CE139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE139*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA139=FALSE,0,ROUND(SUM($CF139*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC139=FALSE,0,ROUND(SUM($AA139*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY139=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA139),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA139)),2)","v":0},0,0,{"$f":"SUM($DG139*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG139*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH139,IF(VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI139,$DG139))","v":0},0,false,0,false,0,{"$f":"IF(AND($X139>0,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ139=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH139:$CM139,$CQ139,$DZ139,$EF139,$EN139:$ES139)-SUM($BY139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH139:$CM139,$CQ139,$DZ139,$EF139,$EH139:$EM139)-SUM($BY139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X139>0,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS139=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH139:$CM139,$CO139,$CQ139,$CU139:$CZ139,$DB139,$DD139,$DZ139,$EB139,$ED139,$EF139,$EN139:$ES139,$FC139,$FE139,$FG139,$FI139,$FQ139:$FV139)/$AD139*$X139)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH139:$CM139,$CO139,$CQ139,$CU139:$CZ139,$DB139,$DD139,$DZ139,$EB139,$ED139,$EF139,$EH139:$EM139,$FC139,$FE139,$FG139,$FI139,$FK139:$FP139)/$AD139*$X139)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA139>0,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU139=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU139:$CZ139,$DD139,$DZ139,$FI139,$FQ139:$FV139)-SUM($CF139*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU139:$CZ139,$DD139,$DZ139,$FI139,$FK139:$FP139)-SUM($CF139*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA139>0,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW139=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH139:$CM139,$CO139,$CQ139,$CU139:$CZ139,$DB139,$DD139,$DZ139,$EB139,$ED139,$EF139,$EN139:$ES139,$FC139,$FE139,$FG139,$FI139,$FQ139:$FV139)/$AD139*$AA139)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH139:$CM139,$CO139,$CQ139,$CU139:$CZ139,$DB139,$DD139,$DZ139,$EB139,$ED139,$EF139,$EH139:$EM139,$FC139,$FE139,$FG139,$FI139,$FK139:$FP139)/$AD139*$AA139)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X139>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E139<>\"D-CARE\",Tenant!$F139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY139=FALSE,0,ROUND(SUM($AE139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X139>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X139>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X139>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA139=FALSE,0,SUM($BY139*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X139>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC139=FALSE,0,SUM($BY139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X139>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE139=TRUE,$X139>0),SUM($BY139*Account!$T$2),0)","v":0},{"$f":"IF(AND($X139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG139=FALSE,0,ROUND(SUM($BS139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG139=FALSE,0,ROUND(SUM($BT139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG139=FALSE,0,ROUND(SUM($BU139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG139=FALSE,0,ROUND(SUM($BV139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG139=FALSE,0,ROUND(SUM($BW139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG139=FALSE,0,ROUND(SUM($BX139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H139/$AD139*$X139),2),0)","v":0},{"$f":"ROUND(SUM($EU139*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET139=FALSE,$EV139,ROUND(MAX(0,SUM(SUM($EN139:$ES139)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY139=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I139","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ139*Account!$AA$2),SUM($EZ139*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA139>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E139<>\"D-CARE\",Tenant!$F139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB139=FALSE,0,ROUND(SUM($AF139*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA139>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA139>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA139>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD139=FALSE,0,SUM($CF139*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA139>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF139=FALSE,0,SUM($CF139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA139>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH139=TRUE,$AA139>0),SUM($CF139*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ139=FALSE,0,ROUND(SUM($BZ139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ139=FALSE,0,ROUND(SUM($CA139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ139=FALSE,0,ROUND(SUM($CB139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ139=FALSE,0,ROUND(SUM($CC139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ139=FALSE,0,ROUND(SUM($CD139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ139=FALSE,0,ROUND(SUM($CE139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H139/$AD139*$AA139),2),0)","v":0},{"$f":"ROUND(SUM($FX139*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW139=FALSE,$FY139,ROUND(MAX(0,SUM(SUM($FQ139:$FV139)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB139=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I139","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC139*Account!$AA$2),SUM($GC139*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D139<=FctrChngDts!$B$14,$E139>FctrChngDts!$B$14),AND($D139<=FctrChngDts!$C$14,$E139>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE139=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH139:$GJ139))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO139,$DB139,$GH139:$GJ139))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG139,$GK139,$GN139,$DR139,$DT139,$DV139,$DX139),IF(Account!$Q$2=TRUE,SUM($GG139,$GL139,$GN139,$DR139,$DT139,$DV139,$DX139),SUM($GG139,$GK139,$GL139,$GM139,$GN139,$DR139,$DT139,$DV139,$DX139)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D139,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A139,Tenant!$A:$J,8,FALSE)=TRUE,$GO139<0),0,SUM(SUM(SUM($GO139/$AD139*$GP139)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A139,Tenant!$A:$J,8,FALSE)=TRUE,$GO139<0),0,SUM(SUM(SUM($GO139/$AD139*$GQ139)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG139,$CO139,$DB139,$GM139)/$AD139)*$X139*FctrChngDts!$B$15),SUM(SUM(SUM($DG139,$CO139,$DB139,$GH139:$GJ139)/$AD139)*$X139*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG139,$CO139,$DB139,$GM139)/$AD139)*$AA139*FctrChngDts!$B$15),SUM(SUM(SUM($DG139,$CO139,$DB139,$GH139:$GJ139)/$AD139)*$AA139*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E139),$AD139,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D139,FctrChngDts!$C$17<=$E139),_xlfn.DAYS($D139,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E139),$AD139,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D139,FctrChngDts!$C$19<=$E139),_xlfn.DAYS($D139,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY139*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY139*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ139*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ139*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D139,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A139,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF139*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A139,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG139*Account!$AA$2)),2)","v":0}]
[139,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G140),0,IF($F140<=$G140,SUM($G140-$F140),IF($F140>$G140,SUM((Account!$L$2-$F140)+$G140+1))))","v":0},{"$f":"IF(AND($D140>=FctrChngDts!$C$2,$D140<=FctrChngDts!$D$2),$D140,\"\")","v":""},{"$f":"IF($I140=\"\",\"\",IF($E140<=FctrChngDts!$D$2,$E140,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D140<FctrChngDts!$E$2,$E140<FctrChngDts!$E$2),AND($D140>=FctrChngDts!$F$2,$E140>=FctrChngDts!$F$2)),\"\",IF(AND($D140>=FctrChngDts!$E$2,$D140<=FctrChngDts!$F$2),$D140,FctrChngDts!$E$2))","v":""},{"$f":"IF($K140=\"\",\"\",IF(AND($J140=$K140,$E140>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K140=$J140,$E140,IF(AND($E140>=FctrChngDts!$E$2,$E140<=FctrChngDts!$F$2),$E140,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D140<DATE(YEAR(Account!$J$2),6,1),$D140>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I140<FctrChngDts!$A$2,$J140<FctrChngDts!$A$2),AND($I140>=FctrChngDts!$B$2,$J140>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I140<FctrChngDts!$A$2,$J140>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I140>=FctrChngDts!$A$2,$J140<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I140<FctrChngDts!$B$2,$J140>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K140<FctrChngDts!$A$2,$L140<FctrChngDts!$A$2),AND($K140>=FctrChngDts!$B$2,$L140>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K140<FctrChngDts!$A$2,$L140>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K140>=FctrChngDts!$A$2,$L140<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K140<FctrChngDts!$B$2,$L140>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I140=\"\",$J140=0),0,IF(AND($N140=TRUE,$I140<>0),SUM($J140-$I140+1),IF($O140=TRUE,SUM(FctrChngDts!$A$2-$I140),IF($P140=TRUE,0,IF($Q140=TRUE,SUM($J140-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I140=\"\",$J140=0),0,IF($N140=TRUE,0,IF($O140=TRUE,SUM($J140-FctrChngDts!$A$2+1),IF(AND($P140=TRUE,$I140<>0),SUM($J140-$I140+1),IF($Q140=TRUE,SUM(FctrChngDts!$B$2-$I140),0)))))","v":0},0,{"$f":"IF(OR($K140=\"\",$L140=0),0,IF(AND($R140=TRUE,$K140<>0),SUM($L140-$K140+1),IF($S140=TRUE,SUM(FctrChngDts!$A$2-$K140),IF($T140=TRUE,0,IF($U140=TRUE,SUM($L140-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K140=\"\",$L140=0),0,IF($R140=TRUE,0,IF($S140=TRUE,SUM($L140-FctrChngDts!$A$2+1),IF(AND($T140=TRUE,$K140<>0),SUM($L140-$K140+1),IF($U140=TRUE,SUM(FctrChngDts!$B$2-$K140),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A140,Tenant!$A140:$J639,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR140=FALSE,VLOOKUP($AQ140,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ140,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR140=FALSE,VLOOKUP($AQ140,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ140,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR140=FALSE,VLOOKUP($AQ140,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ140,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR140=FALSE,VLOOKUP($AQ140,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ140,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A140,Tenant!$A140:$J639,6,FALSE)","v":0},{"$f":"VLOOKUP($A140,Tenant!$A140:$J639,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG140=FALSE,0,IF($DQ140=TRUE,SUM($BS140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS140*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DQ140=TRUE,SUM($BT140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT140*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DQ140=TRUE,SUM($BU140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU140*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DQ140=TRUE,SUM($BV140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DQ140=TRUE,SUM($BW140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW140*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DQ140=TRUE,SUM($BX140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX140*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN140=FALSE,0,ROUND(SUM($BY140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP140=FALSE,0,ROUND(SUM($X140*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY140=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X140),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X140)),2)","v":0},0,false,{"$f":"ROUND(IF($CT140=FALSE,0,IF($DU140=TRUE,SUM($BZ140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ140*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT140=FALSE,0,IF($DU140=TRUE,SUM($CA140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA140*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT140=FALSE,0,IF($DU140=TRUE,SUM($CB140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB140*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT140=FALSE,0,IF($DU140=TRUE,SUM($CC140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC140*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT140=FALSE,0,IF($DU140=TRUE,SUM($CD140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD140*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT140=FALSE,0,IF($DU140=TRUE,SUM($CE140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE140*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA140=FALSE,0,ROUND(SUM($CF140*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC140=FALSE,0,ROUND(SUM($AA140*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY140=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA140),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA140)),2)","v":0},0,0,{"$f":"SUM($DG140*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG140*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH140,IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI140,$DG140))","v":0},0,false,0,false,0,{"$f":"IF(AND($X140>0,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ140=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH140:$CM140,$CQ140,$DZ140,$EF140,$EN140:$ES140)-SUM($BY140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH140:$CM140,$CQ140,$DZ140,$EF140,$EH140:$EM140)-SUM($BY140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X140>0,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS140=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH140:$CM140,$CO140,$CQ140,$CU140:$CZ140,$DB140,$DD140,$DZ140,$EB140,$ED140,$EF140,$EN140:$ES140,$FC140,$FE140,$FG140,$FI140,$FQ140:$FV140)/$AD140*$X140)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH140:$CM140,$CO140,$CQ140,$CU140:$CZ140,$DB140,$DD140,$DZ140,$EB140,$ED140,$EF140,$EH140:$EM140,$FC140,$FE140,$FG140,$FI140,$FK140:$FP140)/$AD140*$X140)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA140>0,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU140=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU140:$CZ140,$DD140,$DZ140,$FI140,$FQ140:$FV140)-SUM($CF140*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU140:$CZ140,$DD140,$DZ140,$FI140,$FK140:$FP140)-SUM($CF140*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA140>0,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW140=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH140:$CM140,$CO140,$CQ140,$CU140:$CZ140,$DB140,$DD140,$DZ140,$EB140,$ED140,$EF140,$EN140:$ES140,$FC140,$FE140,$FG140,$FI140,$FQ140:$FV140)/$AD140*$AA140)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH140:$CM140,$CO140,$CQ140,$CU140:$CZ140,$DB140,$DD140,$DZ140,$EB140,$ED140,$EF140,$EH140:$EM140,$FC140,$FE140,$FG140,$FI140,$FK140:$FP140)/$AD140*$AA140)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E140<>\"D-CARE\",Tenant!$F140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY140=FALSE,0,ROUND(SUM($AE140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA140=FALSE,0,SUM($BY140*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X140>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC140=FALSE,0,SUM($BY140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X140>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE140=TRUE,$X140>0),SUM($BY140*Account!$T$2),0)","v":0},{"$f":"IF(AND($X140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG140=FALSE,0,ROUND(SUM($BS140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG140=FALSE,0,ROUND(SUM($BT140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG140=FALSE,0,ROUND(SUM($BU140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG140=FALSE,0,ROUND(SUM($BV140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG140=FALSE,0,ROUND(SUM($BW140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG140=FALSE,0,ROUND(SUM($BX140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H140/$AD140*$X140),2),0)","v":0},{"$f":"ROUND(SUM($EU140*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET140=FALSE,$EV140,ROUND(MAX(0,SUM(SUM($EN140:$ES140)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY140=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I140","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ140*Account!$AA$2),SUM($EZ140*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E140<>\"D-CARE\",Tenant!$F140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB140=FALSE,0,ROUND(SUM($AF140*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD140=FALSE,0,SUM($CF140*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA140>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF140=FALSE,0,SUM($CF140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA140>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH140=TRUE,$AA140>0),SUM($CF140*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ140=FALSE,0,ROUND(SUM($BZ140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ140=FALSE,0,ROUND(SUM($CA140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ140=FALSE,0,ROUND(SUM($CB140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ140=FALSE,0,ROUND(SUM($CC140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ140=FALSE,0,ROUND(SUM($CD140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ140=FALSE,0,ROUND(SUM($CE140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H140/$AD140*$AA140),2),0)","v":0},{"$f":"ROUND(SUM($FX140*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW140=FALSE,$FY140,ROUND(MAX(0,SUM(SUM($FQ140:$FV140)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB140=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I140","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC140*Account!$AA$2),SUM($GC140*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D140<=FctrChngDts!$B$14,$E140>FctrChngDts!$B$14),AND($D140<=FctrChngDts!$C$14,$E140>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE140=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH140:$GJ140))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO140,$DB140,$GH140:$GJ140))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG140,$GK140,$GN140,$DR140,$DT140,$DV140,$DX140),IF(Account!$Q$2=TRUE,SUM($GG140,$GL140,$GN140,$DR140,$DT140,$DV140,$DX140),SUM($GG140,$GK140,$GL140,$GM140,$GN140,$DR140,$DT140,$DV140,$DX140)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D140,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,8,FALSE)=TRUE,$GO140<0),0,SUM(SUM(SUM($GO140/$AD140*$GP140)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,8,FALSE)=TRUE,$GO140<0),0,SUM(SUM(SUM($GO140/$AD140*$GQ140)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG140,$CO140,$DB140,$GM140)/$AD140)*$X140*FctrChngDts!$B$15),SUM(SUM(SUM($DG140,$CO140,$DB140,$GH140:$GJ140)/$AD140)*$X140*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG140,$CO140,$DB140,$GM140)/$AD140)*$AA140*FctrChngDts!$B$15),SUM(SUM(SUM($DG140,$CO140,$DB140,$GH140:$GJ140)/$AD140)*$AA140*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E140),$AD140,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D140,FctrChngDts!$C$17<=$E140),_xlfn.DAYS($D140,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E140),$AD140,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D140,FctrChngDts!$C$19<=$E140),_xlfn.DAYS($D140,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY140*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY140*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ140*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ140*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D140,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF140*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG140*Account!$AA$2)),2)","v":0}]
[140,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G141),0,IF($F141<=$G141,SUM($G141-$F141),IF($F141>$G141,SUM((Account!$L$2-$F141)+$G141+1))))","v":0},{"$f":"IF(AND($D141>=FctrChngDts!$C$2,$D141<=FctrChngDts!$D$2),$D141,\"\")","v":""},{"$f":"IF($I141=\"\",\"\",IF($E141<=FctrChngDts!$D$2,$E141,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D141<FctrChngDts!$E$2,$E141<FctrChngDts!$E$2),AND($D141>=FctrChngDts!$F$2,$E141>=FctrChngDts!$F$2)),\"\",IF(AND($D141>=FctrChngDts!$E$2,$D141<=FctrChngDts!$F$2),$D141,FctrChngDts!$E$2))","v":""},{"$f":"IF($K141=\"\",\"\",IF(AND($J141=$K141,$E141>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K141=$J141,$E141,IF(AND($E141>=FctrChngDts!$E$2,$E141<=FctrChngDts!$F$2),$E141,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D141<DATE(YEAR(Account!$J$2),6,1),$D141>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I141<FctrChngDts!$A$2,$J141<FctrChngDts!$A$2),AND($I141>=FctrChngDts!$B$2,$J141>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I141<FctrChngDts!$A$2,$J141>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I141>=FctrChngDts!$A$2,$J141<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I141<FctrChngDts!$B$2,$J141>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K141<FctrChngDts!$A$2,$L141<FctrChngDts!$A$2),AND($K141>=FctrChngDts!$B$2,$L141>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K141<FctrChngDts!$A$2,$L141>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K141>=FctrChngDts!$A$2,$L141<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K141<FctrChngDts!$B$2,$L141>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I141=\"\",$J141=0),0,IF(AND($N141=TRUE,$I141<>0),SUM($J141-$I141+1),IF($O141=TRUE,SUM(FctrChngDts!$A$2-$I141),IF($P141=TRUE,0,IF($Q141=TRUE,SUM($J141-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I141=\"\",$J141=0),0,IF($N141=TRUE,0,IF($O141=TRUE,SUM($J141-FctrChngDts!$A$2+1),IF(AND($P141=TRUE,$I141<>0),SUM($J141-$I141+1),IF($Q141=TRUE,SUM(FctrChngDts!$B$2-$I141),0)))))","v":0},0,{"$f":"IF(OR($K141=\"\",$L141=0),0,IF(AND($R141=TRUE,$K141<>0),SUM($L141-$K141+1),IF($S141=TRUE,SUM(FctrChngDts!$A$2-$K141),IF($T141=TRUE,0,IF($U141=TRUE,SUM($L141-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K141=\"\",$L141=0),0,IF($R141=TRUE,0,IF($S141=TRUE,SUM($L141-FctrChngDts!$A$2+1),IF(AND($T141=TRUE,$K141<>0),SUM($L141-$K141+1),IF($U141=TRUE,SUM(FctrChngDts!$B$2-$K141),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A141,Tenant!$A141:$J640,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR141=FALSE,VLOOKUP($AQ141,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ141,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR141=FALSE,VLOOKUP($AQ141,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ141,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR141=FALSE,VLOOKUP($AQ141,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ141,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR141=FALSE,VLOOKUP($AQ141,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ141,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A141,Tenant!$A141:$J640,6,FALSE)","v":0},{"$f":"VLOOKUP($A141,Tenant!$A141:$J640,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG141=FALSE,0,IF($DQ141=TRUE,SUM($BS141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS141*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DQ141=TRUE,SUM($BT141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT141*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DQ141=TRUE,SUM($BU141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU141*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DQ141=TRUE,SUM($BV141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DQ141=TRUE,SUM($BW141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW141*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DQ141=TRUE,SUM($BX141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX141*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN141=FALSE,0,ROUND(SUM($BY141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP141=FALSE,0,ROUND(SUM($X141*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY141=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X141),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X141)),2)","v":0},0,false,{"$f":"ROUND(IF($CT141=FALSE,0,IF($DU141=TRUE,SUM($BZ141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ141*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT141=FALSE,0,IF($DU141=TRUE,SUM($CA141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA141*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT141=FALSE,0,IF($DU141=TRUE,SUM($CB141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB141*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT141=FALSE,0,IF($DU141=TRUE,SUM($CC141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC141*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT141=FALSE,0,IF($DU141=TRUE,SUM($CD141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD141*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT141=FALSE,0,IF($DU141=TRUE,SUM($CE141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE141*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA141=FALSE,0,ROUND(SUM($CF141*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC141=FALSE,0,ROUND(SUM($AA141*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY141=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA141),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA141)),2)","v":0},0,0,{"$f":"SUM($DG141*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG141*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH141,IF(VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI141,$DG141))","v":0},0,false,0,false,0,{"$f":"IF(AND($X141>0,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ141=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH141:$CM141,$CQ141,$DZ141,$EF141,$EN141:$ES141)-SUM($BY141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH141:$CM141,$CQ141,$DZ141,$EF141,$EH141:$EM141)-SUM($BY141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X141>0,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS141=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH141:$CM141,$CO141,$CQ141,$CU141:$CZ141,$DB141,$DD141,$DZ141,$EB141,$ED141,$EF141,$EN141:$ES141,$FC141,$FE141,$FG141,$FI141,$FQ141:$FV141)/$AD141*$X141)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH141:$CM141,$CO141,$CQ141,$CU141:$CZ141,$DB141,$DD141,$DZ141,$EB141,$ED141,$EF141,$EH141:$EM141,$FC141,$FE141,$FG141,$FI141,$FK141:$FP141)/$AD141*$X141)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA141>0,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU141=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU141:$CZ141,$DD141,$DZ141,$FI141,$FQ141:$FV141)-SUM($CF141*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU141:$CZ141,$DD141,$DZ141,$FI141,$FK141:$FP141)-SUM($CF141*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA141>0,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW141=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH141:$CM141,$CO141,$CQ141,$CU141:$CZ141,$DB141,$DD141,$DZ141,$EB141,$ED141,$EF141,$EN141:$ES141,$FC141,$FE141,$FG141,$FI141,$FQ141:$FV141)/$AD141*$AA141)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH141:$CM141,$CO141,$CQ141,$CU141:$CZ141,$DB141,$DD141,$DZ141,$EB141,$ED141,$EF141,$EH141:$EM141,$FC141,$FE141,$FG141,$FI141,$FK141:$FP141)/$AD141*$AA141)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X141>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E141<>\"D-CARE\",Tenant!$F141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY141=FALSE,0,ROUND(SUM($AE141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X141>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X141>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X141>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA141=FALSE,0,SUM($BY141*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X141>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC141=FALSE,0,SUM($BY141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X141>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE141=TRUE,$X141>0),SUM($BY141*Account!$T$2),0)","v":0},{"$f":"IF(AND($X141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG141=FALSE,0,ROUND(SUM($BS141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG141=FALSE,0,ROUND(SUM($BT141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG141=FALSE,0,ROUND(SUM($BU141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG141=FALSE,0,ROUND(SUM($BV141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG141=FALSE,0,ROUND(SUM($BW141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG141=FALSE,0,ROUND(SUM($BX141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H141/$AD141*$X141),2),0)","v":0},{"$f":"ROUND(SUM($EU141*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET141=FALSE,$EV141,ROUND(MAX(0,SUM(SUM($EN141:$ES141)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY141=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I141","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ141*Account!$AA$2),SUM($EZ141*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA141>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E141<>\"D-CARE\",Tenant!$F141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB141=FALSE,0,ROUND(SUM($AF141*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA141>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA141>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA141>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD141=FALSE,0,SUM($CF141*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA141>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF141=FALSE,0,SUM($CF141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA141>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH141=TRUE,$AA141>0),SUM($CF141*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ141=FALSE,0,ROUND(SUM($BZ141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ141=FALSE,0,ROUND(SUM($CA141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ141=FALSE,0,ROUND(SUM($CB141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ141=FALSE,0,ROUND(SUM($CC141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ141=FALSE,0,ROUND(SUM($CD141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ141=FALSE,0,ROUND(SUM($CE141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H141/$AD141*$AA141),2),0)","v":0},{"$f":"ROUND(SUM($FX141*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW141=FALSE,$FY141,ROUND(MAX(0,SUM(SUM($FQ141:$FV141)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB141=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I141","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC141*Account!$AA$2),SUM($GC141*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D141<=FctrChngDts!$B$14,$E141>FctrChngDts!$B$14),AND($D141<=FctrChngDts!$C$14,$E141>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE141=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH141:$GJ141))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO141,$DB141,$GH141:$GJ141))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG141,$GK141,$GN141,$DR141,$DT141,$DV141,$DX141),IF(Account!$Q$2=TRUE,SUM($GG141,$GL141,$GN141,$DR141,$DT141,$DV141,$DX141),SUM($GG141,$GK141,$GL141,$GM141,$GN141,$DR141,$DT141,$DV141,$DX141)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D141,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A141,Tenant!$A:$J,8,FALSE)=TRUE,$GO141<0),0,SUM(SUM(SUM($GO141/$AD141*$GP141)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A141,Tenant!$A:$J,8,FALSE)=TRUE,$GO141<0),0,SUM(SUM(SUM($GO141/$AD141*$GQ141)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG141,$CO141,$DB141,$GM141)/$AD141)*$X141*FctrChngDts!$B$15),SUM(SUM(SUM($DG141,$CO141,$DB141,$GH141:$GJ141)/$AD141)*$X141*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG141,$CO141,$DB141,$GM141)/$AD141)*$AA141*FctrChngDts!$B$15),SUM(SUM(SUM($DG141,$CO141,$DB141,$GH141:$GJ141)/$AD141)*$AA141*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E141),$AD141,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D141,FctrChngDts!$C$17<=$E141),_xlfn.DAYS($D141,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E141),$AD141,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D141,FctrChngDts!$C$19<=$E141),_xlfn.DAYS($D141,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY141*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY141*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ141*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ141*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D141,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A141,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF141*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A141,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG141*Account!$AA$2)),2)","v":0}]
[141,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G142),0,IF($F142<=$G142,SUM($G142-$F142),IF($F142>$G142,SUM((Account!$L$2-$F142)+$G142+1))))","v":0},{"$f":"IF(AND($D142>=FctrChngDts!$C$2,$D142<=FctrChngDts!$D$2),$D142,\"\")","v":""},{"$f":"IF($I142=\"\",\"\",IF($E142<=FctrChngDts!$D$2,$E142,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D142<FctrChngDts!$E$2,$E142<FctrChngDts!$E$2),AND($D142>=FctrChngDts!$F$2,$E142>=FctrChngDts!$F$2)),\"\",IF(AND($D142>=FctrChngDts!$E$2,$D142<=FctrChngDts!$F$2),$D142,FctrChngDts!$E$2))","v":""},{"$f":"IF($K142=\"\",\"\",IF(AND($J142=$K142,$E142>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K142=$J142,$E142,IF(AND($E142>=FctrChngDts!$E$2,$E142<=FctrChngDts!$F$2),$E142,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D142<DATE(YEAR(Account!$J$2),6,1),$D142>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I142<FctrChngDts!$A$2,$J142<FctrChngDts!$A$2),AND($I142>=FctrChngDts!$B$2,$J142>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I142<FctrChngDts!$A$2,$J142>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I142>=FctrChngDts!$A$2,$J142<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I142<FctrChngDts!$B$2,$J142>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K142<FctrChngDts!$A$2,$L142<FctrChngDts!$A$2),AND($K142>=FctrChngDts!$B$2,$L142>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K142<FctrChngDts!$A$2,$L142>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K142>=FctrChngDts!$A$2,$L142<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K142<FctrChngDts!$B$2,$L142>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I142=\"\",$J142=0),0,IF(AND($N142=TRUE,$I142<>0),SUM($J142-$I142+1),IF($O142=TRUE,SUM(FctrChngDts!$A$2-$I142),IF($P142=TRUE,0,IF($Q142=TRUE,SUM($J142-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I142=\"\",$J142=0),0,IF($N142=TRUE,0,IF($O142=TRUE,SUM($J142-FctrChngDts!$A$2+1),IF(AND($P142=TRUE,$I142<>0),SUM($J142-$I142+1),IF($Q142=TRUE,SUM(FctrChngDts!$B$2-$I142),0)))))","v":0},0,{"$f":"IF(OR($K142=\"\",$L142=0),0,IF(AND($R142=TRUE,$K142<>0),SUM($L142-$K142+1),IF($S142=TRUE,SUM(FctrChngDts!$A$2-$K142),IF($T142=TRUE,0,IF($U142=TRUE,SUM($L142-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K142=\"\",$L142=0),0,IF($R142=TRUE,0,IF($S142=TRUE,SUM($L142-FctrChngDts!$A$2+1),IF(AND($T142=TRUE,$K142<>0),SUM($L142-$K142+1),IF($U142=TRUE,SUM(FctrChngDts!$B$2-$K142),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A142,Tenant!$A142:$J641,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR142=FALSE,VLOOKUP($AQ142,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ142,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR142=FALSE,VLOOKUP($AQ142,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ142,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR142=FALSE,VLOOKUP($AQ142,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ142,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR142=FALSE,VLOOKUP($AQ142,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ142,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A142,Tenant!$A142:$J641,6,FALSE)","v":0},{"$f":"VLOOKUP($A142,Tenant!$A142:$J641,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG142=FALSE,0,IF($DQ142=TRUE,SUM($BS142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS142*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DQ142=TRUE,SUM($BT142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT142*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DQ142=TRUE,SUM($BU142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU142*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DQ142=TRUE,SUM($BV142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DQ142=TRUE,SUM($BW142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW142*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DQ142=TRUE,SUM($BX142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX142*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN142=FALSE,0,ROUND(SUM($BY142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP142=FALSE,0,ROUND(SUM($X142*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY142=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X142),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X142)),2)","v":0},0,false,{"$f":"ROUND(IF($CT142=FALSE,0,IF($DU142=TRUE,SUM($BZ142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ142*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT142=FALSE,0,IF($DU142=TRUE,SUM($CA142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA142*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT142=FALSE,0,IF($DU142=TRUE,SUM($CB142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB142*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT142=FALSE,0,IF($DU142=TRUE,SUM($CC142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC142*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT142=FALSE,0,IF($DU142=TRUE,SUM($CD142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD142*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT142=FALSE,0,IF($DU142=TRUE,SUM($CE142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE142*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA142=FALSE,0,ROUND(SUM($CF142*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC142=FALSE,0,ROUND(SUM($AA142*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY142=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA142),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA142)),2)","v":0},0,0,{"$f":"SUM($DG142*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG142*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH142,IF(VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI142,$DG142))","v":0},0,false,0,false,0,{"$f":"IF(AND($X142>0,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ142=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH142:$CM142,$CQ142,$DZ142,$EF142,$EN142:$ES142)-SUM($BY142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH142:$CM142,$CQ142,$DZ142,$EF142,$EH142:$EM142)-SUM($BY142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X142>0,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS142=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH142:$CM142,$CO142,$CQ142,$CU142:$CZ142,$DB142,$DD142,$DZ142,$EB142,$ED142,$EF142,$EN142:$ES142,$FC142,$FE142,$FG142,$FI142,$FQ142:$FV142)/$AD142*$X142)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH142:$CM142,$CO142,$CQ142,$CU142:$CZ142,$DB142,$DD142,$DZ142,$EB142,$ED142,$EF142,$EH142:$EM142,$FC142,$FE142,$FG142,$FI142,$FK142:$FP142)/$AD142*$X142)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA142>0,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU142=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU142:$CZ142,$DD142,$DZ142,$FI142,$FQ142:$FV142)-SUM($CF142*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU142:$CZ142,$DD142,$DZ142,$FI142,$FK142:$FP142)-SUM($CF142*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA142>0,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW142=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH142:$CM142,$CO142,$CQ142,$CU142:$CZ142,$DB142,$DD142,$DZ142,$EB142,$ED142,$EF142,$EN142:$ES142,$FC142,$FE142,$FG142,$FI142,$FQ142:$FV142)/$AD142*$AA142)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH142:$CM142,$CO142,$CQ142,$CU142:$CZ142,$DB142,$DD142,$DZ142,$EB142,$ED142,$EF142,$EH142:$EM142,$FC142,$FE142,$FG142,$FI142,$FK142:$FP142)/$AD142*$AA142)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X142>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E142<>\"D-CARE\",Tenant!$F142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY142=FALSE,0,ROUND(SUM($AE142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X142>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X142>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X142>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA142=FALSE,0,SUM($BY142*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X142>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC142=FALSE,0,SUM($BY142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X142>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE142=TRUE,$X142>0),SUM($BY142*Account!$T$2),0)","v":0},{"$f":"IF(AND($X142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG142=FALSE,0,ROUND(SUM($BS142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG142=FALSE,0,ROUND(SUM($BT142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG142=FALSE,0,ROUND(SUM($BU142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG142=FALSE,0,ROUND(SUM($BV142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG142=FALSE,0,ROUND(SUM($BW142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG142=FALSE,0,ROUND(SUM($BX142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H142/$AD142*$X142),2),0)","v":0},{"$f":"ROUND(SUM($EU142*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET142=FALSE,$EV142,ROUND(MAX(0,SUM(SUM($EN142:$ES142)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY142=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I142","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ142*Account!$AA$2),SUM($EZ142*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA142>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E142<>\"D-CARE\",Tenant!$F142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB142=FALSE,0,ROUND(SUM($AF142*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA142>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA142>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA142>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD142=FALSE,0,SUM($CF142*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA142>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF142=FALSE,0,SUM($CF142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA142>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH142=TRUE,$AA142>0),SUM($CF142*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ142=FALSE,0,ROUND(SUM($BZ142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ142=FALSE,0,ROUND(SUM($CA142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ142=FALSE,0,ROUND(SUM($CB142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ142=FALSE,0,ROUND(SUM($CC142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ142=FALSE,0,ROUND(SUM($CD142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ142=FALSE,0,ROUND(SUM($CE142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H142/$AD142*$AA142),2),0)","v":0},{"$f":"ROUND(SUM($FX142*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW142=FALSE,$FY142,ROUND(MAX(0,SUM(SUM($FQ142:$FV142)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB142=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I142","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC142*Account!$AA$2),SUM($GC142*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D142<=FctrChngDts!$B$14,$E142>FctrChngDts!$B$14),AND($D142<=FctrChngDts!$C$14,$E142>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE142=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH142:$GJ142))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO142,$DB142,$GH142:$GJ142))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG142,$GK142,$GN142,$DR142,$DT142,$DV142,$DX142),IF(Account!$Q$2=TRUE,SUM($GG142,$GL142,$GN142,$DR142,$DT142,$DV142,$DX142),SUM($GG142,$GK142,$GL142,$GM142,$GN142,$DR142,$DT142,$DV142,$DX142)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D142,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A142,Tenant!$A:$J,8,FALSE)=TRUE,$GO142<0),0,SUM(SUM(SUM($GO142/$AD142*$GP142)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A142,Tenant!$A:$J,8,FALSE)=TRUE,$GO142<0),0,SUM(SUM(SUM($GO142/$AD142*$GQ142)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG142,$CO142,$DB142,$GM142)/$AD142)*$X142*FctrChngDts!$B$15),SUM(SUM(SUM($DG142,$CO142,$DB142,$GH142:$GJ142)/$AD142)*$X142*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG142,$CO142,$DB142,$GM142)/$AD142)*$AA142*FctrChngDts!$B$15),SUM(SUM(SUM($DG142,$CO142,$DB142,$GH142:$GJ142)/$AD142)*$AA142*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E142),$AD142,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D142,FctrChngDts!$C$17<=$E142),_xlfn.DAYS($D142,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E142),$AD142,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D142,FctrChngDts!$C$19<=$E142),_xlfn.DAYS($D142,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY142*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY142*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ142*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ142*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D142,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A142,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF142*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A142,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG142*Account!$AA$2)),2)","v":0}]
[142,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G143),0,IF($F143<=$G143,SUM($G143-$F143),IF($F143>$G143,SUM((Account!$L$2-$F143)+$G143+1))))","v":0},{"$f":"IF(AND($D143>=FctrChngDts!$C$2,$D143<=FctrChngDts!$D$2),$D143,\"\")","v":""},{"$f":"IF($I143=\"\",\"\",IF($E143<=FctrChngDts!$D$2,$E143,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D143<FctrChngDts!$E$2,$E143<FctrChngDts!$E$2),AND($D143>=FctrChngDts!$F$2,$E143>=FctrChngDts!$F$2)),\"\",IF(AND($D143>=FctrChngDts!$E$2,$D143<=FctrChngDts!$F$2),$D143,FctrChngDts!$E$2))","v":""},{"$f":"IF($K143=\"\",\"\",IF(AND($J143=$K143,$E143>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K143=$J143,$E143,IF(AND($E143>=FctrChngDts!$E$2,$E143<=FctrChngDts!$F$2),$E143,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D143<DATE(YEAR(Account!$J$2),6,1),$D143>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I143<FctrChngDts!$A$2,$J143<FctrChngDts!$A$2),AND($I143>=FctrChngDts!$B$2,$J143>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I143<FctrChngDts!$A$2,$J143>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I143>=FctrChngDts!$A$2,$J143<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I143<FctrChngDts!$B$2,$J143>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K143<FctrChngDts!$A$2,$L143<FctrChngDts!$A$2),AND($K143>=FctrChngDts!$B$2,$L143>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K143<FctrChngDts!$A$2,$L143>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K143>=FctrChngDts!$A$2,$L143<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K143<FctrChngDts!$B$2,$L143>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I143=\"\",$J143=0),0,IF(AND($N143=TRUE,$I143<>0),SUM($J143-$I143+1),IF($O143=TRUE,SUM(FctrChngDts!$A$2-$I143),IF($P143=TRUE,0,IF($Q143=TRUE,SUM($J143-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I143=\"\",$J143=0),0,IF($N143=TRUE,0,IF($O143=TRUE,SUM($J143-FctrChngDts!$A$2+1),IF(AND($P143=TRUE,$I143<>0),SUM($J143-$I143+1),IF($Q143=TRUE,SUM(FctrChngDts!$B$2-$I143),0)))))","v":0},0,{"$f":"IF(OR($K143=\"\",$L143=0),0,IF(AND($R143=TRUE,$K143<>0),SUM($L143-$K143+1),IF($S143=TRUE,SUM(FctrChngDts!$A$2-$K143),IF($T143=TRUE,0,IF($U143=TRUE,SUM($L143-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K143=\"\",$L143=0),0,IF($R143=TRUE,0,IF($S143=TRUE,SUM($L143-FctrChngDts!$A$2+1),IF(AND($T143=TRUE,$K143<>0),SUM($L143-$K143+1),IF($U143=TRUE,SUM(FctrChngDts!$B$2-$K143),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A143,Tenant!$A143:$J642,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR143=FALSE,VLOOKUP($AQ143,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ143,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR143=FALSE,VLOOKUP($AQ143,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ143,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR143=FALSE,VLOOKUP($AQ143,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ143,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR143=FALSE,VLOOKUP($AQ143,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ143,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A143,Tenant!$A143:$J642,6,FALSE)","v":0},{"$f":"VLOOKUP($A143,Tenant!$A143:$J642,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG143=FALSE,0,IF($DQ143=TRUE,SUM($BS143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS143*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DQ143=TRUE,SUM($BT143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT143*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DQ143=TRUE,SUM($BU143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU143*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DQ143=TRUE,SUM($BV143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DQ143=TRUE,SUM($BW143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW143*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DQ143=TRUE,SUM($BX143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX143*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN143=FALSE,0,ROUND(SUM($BY143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP143=FALSE,0,ROUND(SUM($X143*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY143=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X143),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X143)),2)","v":0},0,false,{"$f":"ROUND(IF($CT143=FALSE,0,IF($DU143=TRUE,SUM($BZ143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ143*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT143=FALSE,0,IF($DU143=TRUE,SUM($CA143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA143*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT143=FALSE,0,IF($DU143=TRUE,SUM($CB143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB143*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT143=FALSE,0,IF($DU143=TRUE,SUM($CC143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC143*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT143=FALSE,0,IF($DU143=TRUE,SUM($CD143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD143*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT143=FALSE,0,IF($DU143=TRUE,SUM($CE143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE143*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA143=FALSE,0,ROUND(SUM($CF143*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC143=FALSE,0,ROUND(SUM($AA143*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY143=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA143),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA143)),2)","v":0},0,0,{"$f":"SUM($DG143*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG143*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH143,IF(VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI143,$DG143))","v":0},0,false,0,false,0,{"$f":"IF(AND($X143>0,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ143=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH143:$CM143,$CQ143,$DZ143,$EF143,$EN143:$ES143)-SUM($BY143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH143:$CM143,$CQ143,$DZ143,$EF143,$EH143:$EM143)-SUM($BY143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X143>0,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS143=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH143:$CM143,$CO143,$CQ143,$CU143:$CZ143,$DB143,$DD143,$DZ143,$EB143,$ED143,$EF143,$EN143:$ES143,$FC143,$FE143,$FG143,$FI143,$FQ143:$FV143)/$AD143*$X143)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH143:$CM143,$CO143,$CQ143,$CU143:$CZ143,$DB143,$DD143,$DZ143,$EB143,$ED143,$EF143,$EH143:$EM143,$FC143,$FE143,$FG143,$FI143,$FK143:$FP143)/$AD143*$X143)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA143>0,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU143=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU143:$CZ143,$DD143,$DZ143,$FI143,$FQ143:$FV143)-SUM($CF143*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU143:$CZ143,$DD143,$DZ143,$FI143,$FK143:$FP143)-SUM($CF143*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA143>0,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW143=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH143:$CM143,$CO143,$CQ143,$CU143:$CZ143,$DB143,$DD143,$DZ143,$EB143,$ED143,$EF143,$EN143:$ES143,$FC143,$FE143,$FG143,$FI143,$FQ143:$FV143)/$AD143*$AA143)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH143:$CM143,$CO143,$CQ143,$CU143:$CZ143,$DB143,$DD143,$DZ143,$EB143,$ED143,$EF143,$EH143:$EM143,$FC143,$FE143,$FG143,$FI143,$FK143:$FP143)/$AD143*$AA143)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X143>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E143<>\"D-CARE\",Tenant!$F143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY143=FALSE,0,ROUND(SUM($AE143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X143>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X143>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X143>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA143=FALSE,0,SUM($BY143*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X143>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC143=FALSE,0,SUM($BY143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X143>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE143=TRUE,$X143>0),SUM($BY143*Account!$T$2),0)","v":0},{"$f":"IF(AND($X143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG143=FALSE,0,ROUND(SUM($BS143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG143=FALSE,0,ROUND(SUM($BT143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG143=FALSE,0,ROUND(SUM($BU143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG143=FALSE,0,ROUND(SUM($BV143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG143=FALSE,0,ROUND(SUM($BW143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG143=FALSE,0,ROUND(SUM($BX143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H143/$AD143*$X143),2),0)","v":0},{"$f":"ROUND(SUM($EU143*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET143=FALSE,$EV143,ROUND(MAX(0,SUM(SUM($EN143:$ES143)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY143=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I143","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ143*Account!$AA$2),SUM($EZ143*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA143>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E143<>\"D-CARE\",Tenant!$F143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB143=FALSE,0,ROUND(SUM($AF143*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA143>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA143>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA143>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD143=FALSE,0,SUM($CF143*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA143>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF143=FALSE,0,SUM($CF143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA143>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH143=TRUE,$AA143>0),SUM($CF143*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ143=FALSE,0,ROUND(SUM($BZ143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ143=FALSE,0,ROUND(SUM($CA143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ143=FALSE,0,ROUND(SUM($CB143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ143=FALSE,0,ROUND(SUM($CC143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ143=FALSE,0,ROUND(SUM($CD143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ143=FALSE,0,ROUND(SUM($CE143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H143/$AD143*$AA143),2),0)","v":0},{"$f":"ROUND(SUM($FX143*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW143=FALSE,$FY143,ROUND(MAX(0,SUM(SUM($FQ143:$FV143)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB143=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I143","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC143*Account!$AA$2),SUM($GC143*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D143<=FctrChngDts!$B$14,$E143>FctrChngDts!$B$14),AND($D143<=FctrChngDts!$C$14,$E143>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE143=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH143:$GJ143))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO143,$DB143,$GH143:$GJ143))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG143,$GK143,$GN143,$DR143,$DT143,$DV143,$DX143),IF(Account!$Q$2=TRUE,SUM($GG143,$GL143,$GN143,$DR143,$DT143,$DV143,$DX143),SUM($GG143,$GK143,$GL143,$GM143,$GN143,$DR143,$DT143,$DV143,$DX143)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D143,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A143,Tenant!$A:$J,8,FALSE)=TRUE,$GO143<0),0,SUM(SUM(SUM($GO143/$AD143*$GP143)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A143,Tenant!$A:$J,8,FALSE)=TRUE,$GO143<0),0,SUM(SUM(SUM($GO143/$AD143*$GQ143)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG143,$CO143,$DB143,$GM143)/$AD143)*$X143*FctrChngDts!$B$15),SUM(SUM(SUM($DG143,$CO143,$DB143,$GH143:$GJ143)/$AD143)*$X143*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG143,$CO143,$DB143,$GM143)/$AD143)*$AA143*FctrChngDts!$B$15),SUM(SUM(SUM($DG143,$CO143,$DB143,$GH143:$GJ143)/$AD143)*$AA143*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E143),$AD143,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D143,FctrChngDts!$C$17<=$E143),_xlfn.DAYS($D143,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E143),$AD143,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D143,FctrChngDts!$C$19<=$E143),_xlfn.DAYS($D143,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY143*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY143*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ143*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ143*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D143,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A143,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF143*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A143,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG143*Account!$AA$2)),2)","v":0}]
[143,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G144),0,IF($F144<=$G144,SUM($G144-$F144),IF($F144>$G144,SUM((Account!$L$2-$F144)+$G144+1))))","v":0},{"$f":"IF(AND($D144>=FctrChngDts!$C$2,$D144<=FctrChngDts!$D$2),$D144,\"\")","v":""},{"$f":"IF($I144=\"\",\"\",IF($E144<=FctrChngDts!$D$2,$E144,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D144<FctrChngDts!$E$2,$E144<FctrChngDts!$E$2),AND($D144>=FctrChngDts!$F$2,$E144>=FctrChngDts!$F$2)),\"\",IF(AND($D144>=FctrChngDts!$E$2,$D144<=FctrChngDts!$F$2),$D144,FctrChngDts!$E$2))","v":""},{"$f":"IF($K144=\"\",\"\",IF(AND($J144=$K144,$E144>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K144=$J144,$E144,IF(AND($E144>=FctrChngDts!$E$2,$E144<=FctrChngDts!$F$2),$E144,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D144<DATE(YEAR(Account!$J$2),6,1),$D144>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I144<FctrChngDts!$A$2,$J144<FctrChngDts!$A$2),AND($I144>=FctrChngDts!$B$2,$J144>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I144<FctrChngDts!$A$2,$J144>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I144>=FctrChngDts!$A$2,$J144<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I144<FctrChngDts!$B$2,$J144>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K144<FctrChngDts!$A$2,$L144<FctrChngDts!$A$2),AND($K144>=FctrChngDts!$B$2,$L144>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K144<FctrChngDts!$A$2,$L144>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K144>=FctrChngDts!$A$2,$L144<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K144<FctrChngDts!$B$2,$L144>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I144=\"\",$J144=0),0,IF(AND($N144=TRUE,$I144<>0),SUM($J144-$I144+1),IF($O144=TRUE,SUM(FctrChngDts!$A$2-$I144),IF($P144=TRUE,0,IF($Q144=TRUE,SUM($J144-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I144=\"\",$J144=0),0,IF($N144=TRUE,0,IF($O144=TRUE,SUM($J144-FctrChngDts!$A$2+1),IF(AND($P144=TRUE,$I144<>0),SUM($J144-$I144+1),IF($Q144=TRUE,SUM(FctrChngDts!$B$2-$I144),0)))))","v":0},0,{"$f":"IF(OR($K144=\"\",$L144=0),0,IF(AND($R144=TRUE,$K144<>0),SUM($L144-$K144+1),IF($S144=TRUE,SUM(FctrChngDts!$A$2-$K144),IF($T144=TRUE,0,IF($U144=TRUE,SUM($L144-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K144=\"\",$L144=0),0,IF($R144=TRUE,0,IF($S144=TRUE,SUM($L144-FctrChngDts!$A$2+1),IF(AND($T144=TRUE,$K144<>0),SUM($L144-$K144+1),IF($U144=TRUE,SUM(FctrChngDts!$B$2-$K144),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($AH144:$AI144)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A144,Tenant!$A144:$J643,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR144=FALSE,VLOOKUP($AQ144,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ144,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR144=FALSE,VLOOKUP($AQ144,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ144,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR144=FALSE,VLOOKUP($AQ144,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ144,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR144=FALSE,VLOOKUP($AQ144,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ144,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A144,Tenant!$A144:$J643,6,FALSE)","v":0},{"$f":"VLOOKUP($A144,Tenant!$A144:$J643,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG144=FALSE,0,IF($DQ144=TRUE,SUM($BS144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS144*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DQ144=TRUE,SUM($BT144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT144*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DQ144=TRUE,SUM($BU144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU144*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DQ144=TRUE,SUM($BV144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DQ144=TRUE,SUM($BW144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW144*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DQ144=TRUE,SUM($BX144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX144*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN144=FALSE,0,ROUND(SUM($BY144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP144=FALSE,0,ROUND(SUM($X144*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY144=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X144),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X144)),2)","v":0},0,false,{"$f":"ROUND(IF($CT144=FALSE,0,IF($DU144=TRUE,SUM($BZ144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ144*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT144=FALSE,0,IF($DU144=TRUE,SUM($CA144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA144*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT144=FALSE,0,IF($DU144=TRUE,SUM($CB144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB144*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT144=FALSE,0,IF($DU144=TRUE,SUM($CC144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC144*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT144=FALSE,0,IF($DU144=TRUE,SUM($CD144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD144*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT144=FALSE,0,IF($DU144=TRUE,SUM($CE144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE144*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA144=FALSE,0,ROUND(SUM($CF144*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC144=FALSE,0,ROUND(SUM($AA144*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY144=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA144),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA144)),2)","v":0},0,0,{"$f":"SUM($DG144*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG144*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH144,IF(VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI144,$DG144))","v":0},0,false,0,false,0,{"$f":"IF(AND($X144>0,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ144=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH144:$CM144,$CQ144,$DZ144,$EF144,$EN144:$ES144)-SUM($BY144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH144:$CM144,$CQ144,$DZ144,$EF144,$EH144:$EM144)-SUM($BY144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X144>0,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS144=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH144:$CM144,$CO144,$CQ144,$CU144:$CZ144,$DB144,$DD144,$DZ144,$EB144,$ED144,$EF144,$EN144:$ES144,$FC144,$FE144,$FG144,$FI144,$FQ144:$FV144)/$AD144*$X144)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH144:$CM144,$CO144,$CQ144,$CU144:$CZ144,$DB144,$DD144,$DZ144,$EB144,$ED144,$EF144,$EH144:$EM144,$FC144,$FE144,$FG144,$FI144,$FK144:$FP144)/$AD144*$X144)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA144>0,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU144=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU144:$CZ144,$DD144,$DZ144,$FI144,$FQ144:$FV144)-SUM($CF144*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU144:$CZ144,$DD144,$DZ144,$FI144,$FK144:$FP144)-SUM($CF144*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA144>0,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW144=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH144:$CM144,$CO144,$CQ144,$CU144:$CZ144,$DB144,$DD144,$DZ144,$EB144,$ED144,$EF144,$EN144:$ES144,$FC144,$FE144,$FG144,$FI144,$FQ144:$FV144)/$AD144*$AA144)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH144:$CM144,$CO144,$CQ144,$CU144:$CZ144,$DB144,$DD144,$DZ144,$EB144,$ED144,$EF144,$EH144:$EM144,$FC144,$FE144,$FG144,$FI144,$FK144:$FP144)/$AD144*$AA144)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X144>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E144<>\"D-CARE\",Tenant!$F144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY144=FALSE,0,ROUND(SUM($AE144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X144>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X144>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X144>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA144=FALSE,0,SUM($BY144*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X144>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC144=FALSE,0,SUM($BY144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X144>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE144=TRUE,$X144>0),SUM($BY144*Account!$T$2),0)","v":0},{"$f":"IF(AND($X144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG144=FALSE,0,ROUND(SUM($BS144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG144=FALSE,0,ROUND(SUM($BT144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG144=FALSE,0,ROUND(SUM($BU144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG144=FALSE,0,ROUND(SUM($BV144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG144=FALSE,0,ROUND(SUM($BW144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG144=FALSE,0,ROUND(SUM($BX144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H144/$AD144*$X144),2),0)","v":0},{"$f":"ROUND(SUM($EU144*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET144=FALSE,$EV144,ROUND(MAX(0,SUM(SUM($EN144:$ES144)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY144=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I144","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ144*Account!$AA$2),SUM($EZ144*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA144>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E144<>\"D-CARE\",Tenant!$F144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB144=FALSE,0,ROUND(SUM($AF144*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA144>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA144>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA144>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD144=FALSE,0,SUM($CF144*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA144>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF144=FALSE,0,SUM($CF144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA144>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH144=TRUE,$AA144>0),SUM($CF144*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ144=FALSE,0,ROUND(SUM($BZ144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ144=FALSE,0,ROUND(SUM($CA144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ144=FALSE,0,ROUND(SUM($CB144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ144=FALSE,0,ROUND(SUM($CC144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ144=FALSE,0,ROUND(SUM($CD144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ144=FALSE,0,ROUND(SUM($CE144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H144/$AD144*$AA144),2),0)","v":0},{"$f":"ROUND(SUM($FX144*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW144=FALSE,$FY144,ROUND(MAX(0,SUM(SUM($FQ144:$FV144)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB144=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I144","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC144*Account!$AA$2),SUM($GC144*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D144<=FctrChngDts!$B$14,$E144>FctrChngDts!$B$14),AND($D144<=FctrChngDts!$C$14,$E144>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE144=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH144:$GJ144))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO144,$DB144,$GH144:$GJ144))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG144,$GK144,$GN144,$DR144,$DT144,$DV144,$DX144),IF(Account!$Q$2=TRUE,SUM($GG144,$GL144,$GN144,$DR144,$DT144,$DV144,$DX144),SUM($GG144,$GK144,$GL144,$GM144,$GN144,$DR144,$DT144,$DV144,$DX144)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D144,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A144,Tenant!$A:$J,8,FALSE)=TRUE,$GO144<0),0,SUM(SUM(SUM($GO144/$AD144*$GP144)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A144,Tenant!$A:$J,8,FALSE)=TRUE,$GO144<0),0,SUM(SUM(SUM($GO144/$AD144*$GQ144)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG144,$CO144,$DB144,$GM144)/$AD144)*$X144*FctrChngDts!$B$15),SUM(SUM(SUM($DG144,$CO144,$DB144,$GH144:$GJ144)/$AD144)*$X144*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG144,$CO144,$DB144,$GM144)/$AD144)*$AA144*FctrChngDts!$B$15),SUM(SUM(SUM($DG144,$CO144,$DB144,$GH144:$GJ144)/$AD144)*$AA144*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E144),$AD144,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D144,FctrChngDts!$C$17<=$E144),_xlfn.DAYS($D144,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E144),$AD144,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D144,FctrChngDts!$C$19<=$E144),_xlfn.DAYS($D144,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY144*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY144*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ144*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ144*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D144,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A144,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF144*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A144,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG144*Account!$AA$2)),2)","v":0}]
[144,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G145),0,IF($F145<=$G145,SUM($G145-$F145),IF($F145>$G145,SUM((Account!$L$2-$F145)+$G145+1))))","v":0},{"$f":"IF(AND($D145>=FctrChngDts!$C$2,$D145<=FctrChngDts!$D$2),$D145,\"\")","v":""},{"$f":"IF($I145=\"\",\"\",IF($E145<=FctrChngDts!$D$2,$E145,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D145<FctrChngDts!$E$2,$E145<FctrChngDts!$E$2),AND($D145>=FctrChngDts!$F$2,$E145>=FctrChngDts!$F$2)),\"\",IF(AND($D145>=FctrChngDts!$E$2,$D145<=FctrChngDts!$F$2),$D145,FctrChngDts!$E$2))","v":""},{"$f":"IF($K145=\"\",\"\",IF(AND($J145=$K145,$E145>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K145=$J145,$E145,IF(AND($E145>=FctrChngDts!$E$2,$E145<=FctrChngDts!$F$2),$E145,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D145<DATE(YEAR(Account!$J$2),6,1),$D145>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I145<FctrChngDts!$A$2,$J145<FctrChngDts!$A$2),AND($I145>=FctrChngDts!$B$2,$J145>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I145<FctrChngDts!$A$2,$J145>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I145>=FctrChngDts!$A$2,$J145<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I145<FctrChngDts!$B$2,$J145>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K145<FctrChngDts!$A$2,$L145<FctrChngDts!$A$2),AND($K145>=FctrChngDts!$B$2,$L145>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K145<FctrChngDts!$A$2,$L145>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K145>=FctrChngDts!$A$2,$L145<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K145<FctrChngDts!$B$2,$L145>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I145=\"\",$J145=0),0,IF(AND($N145=TRUE,$I145<>0),SUM($J145-$I145+1),IF($O145=TRUE,SUM(FctrChngDts!$A$2-$I145),IF($P145=TRUE,0,IF($Q145=TRUE,SUM($J145-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I145=\"\",$J145=0),0,IF($N145=TRUE,0,IF($O145=TRUE,SUM($J145-FctrChngDts!$A$2+1),IF(AND($P145=TRUE,$I145<>0),SUM($J145-$I145+1),IF($Q145=TRUE,SUM(FctrChngDts!$B$2-$I145),0)))))","v":0},0,{"$f":"IF(OR($K145=\"\",$L145=0),0,IF(AND($R145=TRUE,$K145<>0),SUM($L145-$K145+1),IF($S145=TRUE,SUM(FctrChngDts!$A$2-$K145),IF($T145=TRUE,0,IF($U145=TRUE,SUM($L145-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K145=\"\",$L145=0),0,IF($R145=TRUE,0,IF($S145=TRUE,SUM($L145-FctrChngDts!$A$2+1),IF(AND($T145=TRUE,$K145<>0),SUM($L145-$K145+1),IF($U145=TRUE,SUM(FctrChngDts!$B$2-$K145),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A145,Tenant!$A145:$J644,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR145=FALSE,VLOOKUP($AQ145,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ145,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR145=FALSE,VLOOKUP($AQ145,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ145,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR145=FALSE,VLOOKUP($AQ145,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ145,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR145=FALSE,VLOOKUP($AQ145,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ145,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A145,Tenant!$A145:$J644,6,FALSE)","v":0},{"$f":"VLOOKUP($A145,Tenant!$A145:$J644,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG145=FALSE,0,IF($DQ145=TRUE,SUM($BS145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS145*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DQ145=TRUE,SUM($BT145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT145*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DQ145=TRUE,SUM($BU145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU145*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DQ145=TRUE,SUM($BV145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DQ145=TRUE,SUM($BW145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW145*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DQ145=TRUE,SUM($BX145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX145*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN145=FALSE,0,ROUND(SUM($BY145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP145=FALSE,0,ROUND(SUM($X145*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY145=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X145),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X145)),2)","v":0},0,false,{"$f":"ROUND(IF($CT145=FALSE,0,IF($DU145=TRUE,SUM($BZ145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ145*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT145=FALSE,0,IF($DU145=TRUE,SUM($CA145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA145*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT145=FALSE,0,IF($DU145=TRUE,SUM($CB145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB145*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT145=FALSE,0,IF($DU145=TRUE,SUM($CC145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC145*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT145=FALSE,0,IF($DU145=TRUE,SUM($CD145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD145*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT145=FALSE,0,IF($DU145=TRUE,SUM($CE145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE145*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA145=FALSE,0,ROUND(SUM($CF145*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC145=FALSE,0,ROUND(SUM($AA145*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY145=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA145),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA145)),2)","v":0},0,0,{"$f":"SUM($DG145*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG145*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH145,IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI145,$DG145))","v":0},0,false,0,false,0,{"$f":"IF(AND($X145>0,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ145=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH145:$CM145,$CQ145,$DZ145,$EF145,$EN145:$ES145)-SUM($BY145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH145:$CM145,$CQ145,$DZ145,$EF145,$EH145:$EM145)-SUM($BY145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X145>0,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS145=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH145:$CM145,$CO145,$CQ145,$CU145:$CZ145,$DB145,$DD145,$DZ145,$EB145,$ED145,$EF145,$EN145:$ES145,$FC145,$FE145,$FG145,$FI145,$FQ145:$FV145)/$AD145*$X145)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH145:$CM145,$CO145,$CQ145,$CU145:$CZ145,$DB145,$DD145,$DZ145,$EB145,$ED145,$EF145,$EH145:$EM145,$FC145,$FE145,$FG145,$FI145,$FK145:$FP145)/$AD145*$X145)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA145>0,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU145=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU145:$CZ145,$DD145,$DZ145,$FI145,$FQ145:$FV145)-SUM($CF145*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU145:$CZ145,$DD145,$DZ145,$FI145,$FK145:$FP145)-SUM($CF145*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA145>0,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW145=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH145:$CM145,$CO145,$CQ145,$CU145:$CZ145,$DB145,$DD145,$DZ145,$EB145,$ED145,$EF145,$EN145:$ES145,$FC145,$FE145,$FG145,$FI145,$FQ145:$FV145)/$AD145*$AA145)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH145:$CM145,$CO145,$CQ145,$CU145:$CZ145,$DB145,$DD145,$DZ145,$EB145,$ED145,$EF145,$EH145:$EM145,$FC145,$FE145,$FG145,$FI145,$FK145:$FP145)/$AD145*$AA145)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E145<>\"D-CARE\",Tenant!$F145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY145=FALSE,0,ROUND(SUM($AE145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA145=FALSE,0,SUM($BY145*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X145>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC145=FALSE,0,SUM($BY145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X145>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE145=TRUE,$X145>0),SUM($BY145*Account!$T$2),0)","v":0},{"$f":"IF(AND($X145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG145=FALSE,0,ROUND(SUM($BS145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG145=FALSE,0,ROUND(SUM($BT145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG145=FALSE,0,ROUND(SUM($BU145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG145=FALSE,0,ROUND(SUM($BV145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG145=FALSE,0,ROUND(SUM($BW145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG145=FALSE,0,ROUND(SUM($BX145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H145/$AD145*$X145),2),0)","v":0},{"$f":"ROUND(SUM($EU145*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET145=FALSE,$EV145,ROUND(MAX(0,SUM(SUM($EN145:$ES145)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY145=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I145","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ145*Account!$AA$2),SUM($EZ145*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E145<>\"D-CARE\",Tenant!$F145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB145=FALSE,0,ROUND(SUM($AF145*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD145=FALSE,0,SUM($CF145*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA145>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF145=FALSE,0,SUM($CF145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA145>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH145=TRUE,$AA145>0),SUM($CF145*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ145=FALSE,0,ROUND(SUM($BZ145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ145=FALSE,0,ROUND(SUM($CA145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ145=FALSE,0,ROUND(SUM($CB145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ145=FALSE,0,ROUND(SUM($CC145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ145=FALSE,0,ROUND(SUM($CD145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ145=FALSE,0,ROUND(SUM($CE145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H145/$AD145*$AA145),2),0)","v":0},{"$f":"ROUND(SUM($FX145*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW145=FALSE,$FY145,ROUND(MAX(0,SUM(SUM($FQ145:$FV145)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB145=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I145","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC145*Account!$AA$2),SUM($GC145*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D145<=FctrChngDts!$B$14,$E145>FctrChngDts!$B$14),AND($D145<=FctrChngDts!$C$14,$E145>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE145=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH145:$GJ145))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO145,$DB145,$GH145:$GJ145))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG145,$GK145,$GN145,$DR145,$DT145,$DV145,$DX145),IF(Account!$Q$2=TRUE,SUM($GG145,$GL145,$GN145,$DR145,$DT145,$DV145,$DX145),SUM($GG145,$GK145,$GL145,$GM145,$GN145,$DR145,$DT145,$DV145,$DX145)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D145,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,8,FALSE)=TRUE,$GO145<0),0,SUM(SUM(SUM($GO145/$AD145*$GP145)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,8,FALSE)=TRUE,$GO145<0),0,SUM(SUM(SUM($GO145/$AD145*$GQ145)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG145,$CO145,$DB145,$GM145)/$AD145)*$X145*FctrChngDts!$B$15),SUM(SUM(SUM($DG145,$CO145,$DB145,$GH145:$GJ145)/$AD145)*$X145*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG145,$CO145,$DB145,$GM145)/$AD145)*$AA145*FctrChngDts!$B$15),SUM(SUM(SUM($DG145,$CO145,$DB145,$GH145:$GJ145)/$AD145)*$AA145*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E145),$AD145,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D145,FctrChngDts!$C$17<=$E145),_xlfn.DAYS($D145,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E145),$AD145,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D145,FctrChngDts!$C$19<=$E145),_xlfn.DAYS($D145,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY145*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY145*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ145*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ145*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D145,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF145*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG145*Account!$AA$2)),2)","v":0}]
[145,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G146),0,IF($F146<=$G146,SUM($G146-$F146),IF($F146>$G146,SUM((Account!$L$2-$F146)+$G146+1))))","v":0},{"$f":"IF(AND($D146>=FctrChngDts!$C$2,$D146<=FctrChngDts!$D$2),$D146,\"\")","v":""},{"$f":"IF($I146=\"\",\"\",IF($E146<=FctrChngDts!$D$2,$E146,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D146<FctrChngDts!$E$2,$E146<FctrChngDts!$E$2),AND($D146>=FctrChngDts!$F$2,$E146>=FctrChngDts!$F$2)),\"\",IF(AND($D146>=FctrChngDts!$E$2,$D146<=FctrChngDts!$F$2),$D146,FctrChngDts!$E$2))","v":""},{"$f":"IF($K146=\"\",\"\",IF(AND($J146=$K146,$E146>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K146=$J146,$E146,IF(AND($E146>=FctrChngDts!$E$2,$E146<=FctrChngDts!$F$2),$E146,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D146<DATE(YEAR(Account!$J$2),6,1),$D146>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I146<FctrChngDts!$A$2,$J146<FctrChngDts!$A$2),AND($I146>=FctrChngDts!$B$2,$J146>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I146<FctrChngDts!$A$2,$J146>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I146>=FctrChngDts!$A$2,$J146<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I146<FctrChngDts!$B$2,$J146>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K146<FctrChngDts!$A$2,$L146<FctrChngDts!$A$2),AND($K146>=FctrChngDts!$B$2,$L146>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K146<FctrChngDts!$A$2,$L146>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K146>=FctrChngDts!$A$2,$L146<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K146<FctrChngDts!$B$2,$L146>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I146=\"\",$J146=0),0,IF(AND($N146=TRUE,$I146<>0),SUM($J146-$I146+1),IF($O146=TRUE,SUM(FctrChngDts!$A$2-$I146),IF($P146=TRUE,0,IF($Q146=TRUE,SUM($J146-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I146=\"\",$J146=0),0,IF($N146=TRUE,0,IF($O146=TRUE,SUM($J146-FctrChngDts!$A$2+1),IF(AND($P146=TRUE,$I146<>0),SUM($J146-$I146+1),IF($Q146=TRUE,SUM(FctrChngDts!$B$2-$I146),0)))))","v":0},0,{"$f":"IF(OR($K146=\"\",$L146=0),0,IF(AND($R146=TRUE,$K146<>0),SUM($L146-$K146+1),IF($S146=TRUE,SUM(FctrChngDts!$A$2-$K146),IF($T146=TRUE,0,IF($U146=TRUE,SUM($L146-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K146=\"\",$L146=0),0,IF($R146=TRUE,0,IF($S146=TRUE,SUM($L146-FctrChngDts!$A$2+1),IF(AND($T146=TRUE,$K146<>0),SUM($L146-$K146+1),IF($U146=TRUE,SUM(FctrChngDts!$B$2-$K146),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A146,Tenant!$A146:$J645,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR146=FALSE,VLOOKUP($AQ146,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ146,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR146=FALSE,VLOOKUP($AQ146,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ146,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR146=FALSE,VLOOKUP($AQ146,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ146,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR146=FALSE,VLOOKUP($AQ146,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ146,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A146,Tenant!$A146:$J645,6,FALSE)","v":0},{"$f":"VLOOKUP($A146,Tenant!$A146:$J645,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG146=FALSE,0,IF($DQ146=TRUE,SUM($BS146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS146*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DQ146=TRUE,SUM($BT146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT146*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DQ146=TRUE,SUM($BU146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU146*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DQ146=TRUE,SUM($BV146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DQ146=TRUE,SUM($BW146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW146*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DQ146=TRUE,SUM($BX146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX146*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN146=FALSE,0,ROUND(SUM($BY146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP146=FALSE,0,ROUND(SUM($X146*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY146=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X146),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X146)),2)","v":0},0,false,{"$f":"ROUND(IF($CT146=FALSE,0,IF($DU146=TRUE,SUM($BZ146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ146*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT146=FALSE,0,IF($DU146=TRUE,SUM($CA146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA146*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT146=FALSE,0,IF($DU146=TRUE,SUM($CB146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB146*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT146=FALSE,0,IF($DU146=TRUE,SUM($CC146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC146*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT146=FALSE,0,IF($DU146=TRUE,SUM($CD146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD146*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT146=FALSE,0,IF($DU146=TRUE,SUM($CE146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE146*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA146=FALSE,0,ROUND(SUM($CF146*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC146=FALSE,0,ROUND(SUM($AA146*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY146=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA146),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA146)),2)","v":0},0,0,{"$f":"SUM($DG146*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG146*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH146,IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI146,$DG146))","v":0},0,false,0,false,0,{"$f":"IF(AND($X146>0,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ146=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH146:$CM146,$CQ146,$DZ146,$EF146,$EN146:$ES146)-SUM($BY146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH146:$CM146,$CQ146,$DZ146,$EF146,$EH146:$EM146)-SUM($BY146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X146>0,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS146=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH146:$CM146,$CO146,$CQ146,$CU146:$CZ146,$DB146,$DD146,$DZ146,$EB146,$ED146,$EF146,$EN146:$ES146,$FC146,$FE146,$FG146,$FI146,$FQ146:$FV146)/$AD146*$X146)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH146:$CM146,$CO146,$CQ146,$CU146:$CZ146,$DB146,$DD146,$DZ146,$EB146,$ED146,$EF146,$EH146:$EM146,$FC146,$FE146,$FG146,$FI146,$FK146:$FP146)/$AD146*$X146)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA146>0,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU146=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU146:$CZ146,$DD146,$DZ146,$FI146,$FQ146:$FV146)-SUM($CF146*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU146:$CZ146,$DD146,$DZ146,$FI146,$FK146:$FP146)-SUM($CF146*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA146>0,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW146=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH146:$CM146,$CO146,$CQ146,$CU146:$CZ146,$DB146,$DD146,$DZ146,$EB146,$ED146,$EF146,$EN146:$ES146,$FC146,$FE146,$FG146,$FI146,$FQ146:$FV146)/$AD146*$AA146)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH146:$CM146,$CO146,$CQ146,$CU146:$CZ146,$DB146,$DD146,$DZ146,$EB146,$ED146,$EF146,$EH146:$EM146,$FC146,$FE146,$FG146,$FI146,$FK146:$FP146)/$AD146*$AA146)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E146<>\"D-CARE\",Tenant!$F146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY146=FALSE,0,ROUND(SUM($AE146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA146=FALSE,0,SUM($BY146*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X146>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC146=FALSE,0,SUM($BY146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X146>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE146=TRUE,$X146>0),SUM($BY146*Account!$T$2),0)","v":0},{"$f":"IF(AND($X146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG146=FALSE,0,ROUND(SUM($BS146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG146=FALSE,0,ROUND(SUM($BT146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG146=FALSE,0,ROUND(SUM($BU146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG146=FALSE,0,ROUND(SUM($BV146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG146=FALSE,0,ROUND(SUM($BW146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG146=FALSE,0,ROUND(SUM($BX146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H146/$AD146*$X146),2),0)","v":0},{"$f":"ROUND(SUM($EU146*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET146=FALSE,$EV146,ROUND(MAX(0,SUM(SUM($EN146:$ES146)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY146=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I146","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ146*Account!$AA$2),SUM($EZ146*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E146<>\"D-CARE\",Tenant!$F146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB146=FALSE,0,ROUND(SUM($AF146*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD146=FALSE,0,SUM($CF146*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA146>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF146=FALSE,0,SUM($CF146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA146>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH146=TRUE,$AA146>0),SUM($CF146*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ146=FALSE,0,ROUND(SUM($BZ146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ146=FALSE,0,ROUND(SUM($CA146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ146=FALSE,0,ROUND(SUM($CB146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ146=FALSE,0,ROUND(SUM($CC146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ146=FALSE,0,ROUND(SUM($CD146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ146=FALSE,0,ROUND(SUM($CE146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H146/$AD146*$AA146),2),0)","v":0},{"$f":"ROUND(SUM($FX146*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW146=FALSE,$FY146,ROUND(MAX(0,SUM(SUM($FQ146:$FV146)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB146=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I146","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC146*Account!$AA$2),SUM($GC146*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D146<=FctrChngDts!$B$14,$E146>FctrChngDts!$B$14),AND($D146<=FctrChngDts!$C$14,$E146>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE146=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH146:$GJ146))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO146,$DB146,$GH146:$GJ146))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG146,$GK146,$GN146,$DR146,$DT146,$DV146,$DX146),IF(Account!$Q$2=TRUE,SUM($GG146,$GL146,$GN146,$DR146,$DT146,$DV146,$DX146),SUM($GG146,$GK146,$GL146,$GM146,$GN146,$DR146,$DT146,$DV146,$DX146)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D146,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,8,FALSE)=TRUE,$GO146<0),0,SUM(SUM(SUM($GO146/$AD146*$GP146)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,8,FALSE)=TRUE,$GO146<0),0,SUM(SUM(SUM($GO146/$AD146*$GQ146)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG146,$CO146,$DB146,$GM146)/$AD146)*$X146*FctrChngDts!$B$15),SUM(SUM(SUM($DG146,$CO146,$DB146,$GH146:$GJ146)/$AD146)*$X146*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG146,$CO146,$DB146,$GM146)/$AD146)*$AA146*FctrChngDts!$B$15),SUM(SUM(SUM($DG146,$CO146,$DB146,$GH146:$GJ146)/$AD146)*$AA146*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E146),$AD146,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D146,FctrChngDts!$C$17<=$E146),_xlfn.DAYS($D146,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E146),$AD146,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D146,FctrChngDts!$C$19<=$E146),_xlfn.DAYS($D146,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY146*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY146*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ146*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ146*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D146,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF146*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG146*Account!$AA$2)),2)","v":0}]
[146,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G147),0,IF($F147<=$G147,SUM($G147-$F147),IF($F147>$G147,SUM((Account!$L$2-$F147)+$G147+1))))","v":0},{"$f":"IF(AND($D147>=FctrChngDts!$C$2,$D147<=FctrChngDts!$D$2),$D147,\"\")","v":""},{"$f":"IF($I147=\"\",\"\",IF($E147<=FctrChngDts!$D$2,$E147,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D147<FctrChngDts!$E$2,$E147<FctrChngDts!$E$2),AND($D147>=FctrChngDts!$F$2,$E147>=FctrChngDts!$F$2)),\"\",IF(AND($D147>=FctrChngDts!$E$2,$D147<=FctrChngDts!$F$2),$D147,FctrChngDts!$E$2))","v":""},{"$f":"IF($K147=\"\",\"\",IF(AND($J147=$K147,$E147>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K147=$J147,$E147,IF(AND($E147>=FctrChngDts!$E$2,$E147<=FctrChngDts!$F$2),$E147,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D147<DATE(YEAR(Account!$J$2),6,1),$D147>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I147<FctrChngDts!$A$2,$J147<FctrChngDts!$A$2),AND($I147>=FctrChngDts!$B$2,$J147>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I147<FctrChngDts!$A$2,$J147>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I147>=FctrChngDts!$A$2,$J147<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I147<FctrChngDts!$B$2,$J147>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K147<FctrChngDts!$A$2,$L147<FctrChngDts!$A$2),AND($K147>=FctrChngDts!$B$2,$L147>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K147<FctrChngDts!$A$2,$L147>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K147>=FctrChngDts!$A$2,$L147<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K147<FctrChngDts!$B$2,$L147>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I147=\"\",$J147=0),0,IF(AND($N147=TRUE,$I147<>0),SUM($J147-$I147+1),IF($O147=TRUE,SUM(FctrChngDts!$A$2-$I147),IF($P147=TRUE,0,IF($Q147=TRUE,SUM($J147-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I147=\"\",$J147=0),0,IF($N147=TRUE,0,IF($O147=TRUE,SUM($J147-FctrChngDts!$A$2+1),IF(AND($P147=TRUE,$I147<>0),SUM($J147-$I147+1),IF($Q147=TRUE,SUM(FctrChngDts!$B$2-$I147),0)))))","v":0},0,{"$f":"IF(OR($K147=\"\",$L147=0),0,IF(AND($R147=TRUE,$K147<>0),SUM($L147-$K147+1),IF($S147=TRUE,SUM(FctrChngDts!$A$2-$K147),IF($T147=TRUE,0,IF($U147=TRUE,SUM($L147-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K147=\"\",$L147=0),0,IF($R147=TRUE,0,IF($S147=TRUE,SUM($L147-FctrChngDts!$A$2+1),IF(AND($T147=TRUE,$K147<>0),SUM($L147-$K147+1),IF($U147=TRUE,SUM(FctrChngDts!$B$2-$K147),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A147,Tenant!$A147:$J646,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR147=FALSE,VLOOKUP($AQ147,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ147,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR147=FALSE,VLOOKUP($AQ147,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ147,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR147=FALSE,VLOOKUP($AQ147,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ147,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR147=FALSE,VLOOKUP($AQ147,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ147,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A147,Tenant!$A147:$J646,6,FALSE)","v":0},{"$f":"VLOOKUP($A147,Tenant!$A147:$J646,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG147=FALSE,0,IF($DQ147=TRUE,SUM($BS147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS147*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DQ147=TRUE,SUM($BT147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT147*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DQ147=TRUE,SUM($BU147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU147*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DQ147=TRUE,SUM($BV147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DQ147=TRUE,SUM($BW147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW147*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DQ147=TRUE,SUM($BX147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX147*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN147=FALSE,0,ROUND(SUM($BY147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP147=FALSE,0,ROUND(SUM($X147*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY147=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X147),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X147)),2)","v":0},0,false,{"$f":"ROUND(IF($CT147=FALSE,0,IF($DU147=TRUE,SUM($BZ147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ147*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT147=FALSE,0,IF($DU147=TRUE,SUM($CA147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA147*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT147=FALSE,0,IF($DU147=TRUE,SUM($CB147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB147*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT147=FALSE,0,IF($DU147=TRUE,SUM($CC147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC147*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT147=FALSE,0,IF($DU147=TRUE,SUM($CD147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD147*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT147=FALSE,0,IF($DU147=TRUE,SUM($CE147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE147*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA147=FALSE,0,ROUND(SUM($CF147*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC147=FALSE,0,ROUND(SUM($AA147*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY147=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA147),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA147)),2)","v":0},0,0,{"$f":"SUM($DG147*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG147*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH147,IF(VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI147,$DG147))","v":0},0,false,0,false,0,{"$f":"IF(AND($X147>0,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ147=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH147:$CM147,$CQ147,$DZ147,$EF147,$EN147:$ES147)-SUM($BY147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH147:$CM147,$CQ147,$DZ147,$EF147,$EH147:$EM147)-SUM($BY147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X147>0,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS147=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH147:$CM147,$CO147,$CQ147,$CU147:$CZ147,$DB147,$DD147,$DZ147,$EB147,$ED147,$EF147,$EN147:$ES147,$FC147,$FE147,$FG147,$FI147,$FQ147:$FV147)/$AD147*$X147)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH147:$CM147,$CO147,$CQ147,$CU147:$CZ147,$DB147,$DD147,$DZ147,$EB147,$ED147,$EF147,$EH147:$EM147,$FC147,$FE147,$FG147,$FI147,$FK147:$FP147)/$AD147*$X147)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA147>0,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU147=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU147:$CZ147,$DD147,$DZ147,$FI147,$FQ147:$FV147)-SUM($CF147*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU147:$CZ147,$DD147,$DZ147,$FI147,$FK147:$FP147)-SUM($CF147*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA147>0,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW147=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH147:$CM147,$CO147,$CQ147,$CU147:$CZ147,$DB147,$DD147,$DZ147,$EB147,$ED147,$EF147,$EN147:$ES147,$FC147,$FE147,$FG147,$FI147,$FQ147:$FV147)/$AD147*$AA147)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH147:$CM147,$CO147,$CQ147,$CU147:$CZ147,$DB147,$DD147,$DZ147,$EB147,$ED147,$EF147,$EH147:$EM147,$FC147,$FE147,$FG147,$FI147,$FK147:$FP147)/$AD147*$AA147)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X147>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E147<>\"D-CARE\",Tenant!$F147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY147=FALSE,0,ROUND(SUM($AE147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X147>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X147>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X147>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA147=FALSE,0,SUM($BY147*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X147>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC147=FALSE,0,SUM($BY147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X147>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE147=TRUE,$X147>0),SUM($BY147*Account!$T$2),0)","v":0},{"$f":"IF(AND($X147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG147=FALSE,0,ROUND(SUM($BS147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG147=FALSE,0,ROUND(SUM($BT147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG147=FALSE,0,ROUND(SUM($BU147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG147=FALSE,0,ROUND(SUM($BV147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG147=FALSE,0,ROUND(SUM($BW147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG147=FALSE,0,ROUND(SUM($BX147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H147/$AD147*$X147),2),0)","v":0},{"$f":"ROUND(SUM($EU147*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET147=FALSE,$EV147,ROUND(MAX(0,SUM(SUM($EN147:$ES147)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY147=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I147","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ147*Account!$AA$2),SUM($EZ147*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA147>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E147<>\"D-CARE\",Tenant!$F147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB147=FALSE,0,ROUND(SUM($AF147*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA147>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA147>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA147>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD147=FALSE,0,SUM($CF147*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA147>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF147=FALSE,0,SUM($CF147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA147>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH147=TRUE,$AA147>0),SUM($CF147*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ147=FALSE,0,ROUND(SUM($BZ147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ147=FALSE,0,ROUND(SUM($CA147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ147=FALSE,0,ROUND(SUM($CB147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ147=FALSE,0,ROUND(SUM($CC147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ147=FALSE,0,ROUND(SUM($CD147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ147=FALSE,0,ROUND(SUM($CE147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H147/$AD147*$AA147),2),0)","v":0},{"$f":"ROUND(SUM($FX147*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW147=FALSE,$FY147,ROUND(MAX(0,SUM(SUM($FQ147:$FV147)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB147=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I147","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC147*Account!$AA$2),SUM($GC147*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D147<=FctrChngDts!$B$14,$E147>FctrChngDts!$B$14),AND($D147<=FctrChngDts!$C$14,$E147>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE147=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH147:$GJ147))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO147,$DB147,$GH147:$GJ147))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG147,$GK147,$GN147,$DR147,$DT147,$DV147,$DX147),IF(Account!$Q$2=TRUE,SUM($GG147,$GL147,$GN147,$DR147,$DT147,$DV147,$DX147),SUM($GG147,$GK147,$GL147,$GM147,$GN147,$DR147,$DT147,$DV147,$DX147)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D147,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A147,Tenant!$A:$J,8,FALSE)=TRUE,$GO147<0),0,SUM(SUM(SUM($GO147/$AD147*$GP147)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A147,Tenant!$A:$J,8,FALSE)=TRUE,$GO147<0),0,SUM(SUM(SUM($GO147/$AD147*$GQ147)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG147,$CO147,$DB147,$GM147)/$AD147)*$X147*FctrChngDts!$B$15),SUM(SUM(SUM($DG147,$CO147,$DB147,$GH147:$GJ147)/$AD147)*$X147*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG147,$CO147,$DB147,$GM147)/$AD147)*$AA147*FctrChngDts!$B$15),SUM(SUM(SUM($DG147,$CO147,$DB147,$GH147:$GJ147)/$AD147)*$AA147*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E147),$AD147,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D147,FctrChngDts!$C$17<=$E147),_xlfn.DAYS($D147,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E147),$AD147,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D147,FctrChngDts!$C$19<=$E147),_xlfn.DAYS($D147,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY147*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY147*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ147*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ147*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D147,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A147,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF147*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A147,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG147*Account!$AA$2)),2)","v":0}]
[147,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G148),0,IF($F148<=$G148,SUM($G148-$F148),IF($F148>$G148,SUM((Account!$L$2-$F148)+$G148+1))))","v":0},{"$f":"IF(AND($D148>=FctrChngDts!$C$2,$D148<=FctrChngDts!$D$2),$D148,\"\")","v":""},{"$f":"IF($I148=\"\",\"\",IF($E148<=FctrChngDts!$D$2,$E148,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D148<FctrChngDts!$E$2,$E148<FctrChngDts!$E$2),AND($D148>=FctrChngDts!$F$2,$E148>=FctrChngDts!$F$2)),\"\",IF(AND($D148>=FctrChngDts!$E$2,$D148<=FctrChngDts!$F$2),$D148,FctrChngDts!$E$2))","v":""},{"$f":"IF($K148=\"\",\"\",IF(AND($J148=$K148,$E148>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K148=$J148,$E148,IF(AND($E148>=FctrChngDts!$E$2,$E148<=FctrChngDts!$F$2),$E148,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D148<DATE(YEAR(Account!$J$2),6,1),$D148>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I148<FctrChngDts!$A$2,$J148<FctrChngDts!$A$2),AND($I148>=FctrChngDts!$B$2,$J148>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I148<FctrChngDts!$A$2,$J148>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I148>=FctrChngDts!$A$2,$J148<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I148<FctrChngDts!$B$2,$J148>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K148<FctrChngDts!$A$2,$L148<FctrChngDts!$A$2),AND($K148>=FctrChngDts!$B$2,$L148>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K148<FctrChngDts!$A$2,$L148>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K148>=FctrChngDts!$A$2,$L148<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K148<FctrChngDts!$B$2,$L148>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I148=\"\",$J148=0),0,IF(AND($N148=TRUE,$I148<>0),SUM($J148-$I148+1),IF($O148=TRUE,SUM(FctrChngDts!$A$2-$I148),IF($P148=TRUE,0,IF($Q148=TRUE,SUM($J148-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I148=\"\",$J148=0),0,IF($N148=TRUE,0,IF($O148=TRUE,SUM($J148-FctrChngDts!$A$2+1),IF(AND($P148=TRUE,$I148<>0),SUM($J148-$I148+1),IF($Q148=TRUE,SUM(FctrChngDts!$B$2-$I148),0)))))","v":0},0,{"$f":"IF(OR($K148=\"\",$L148=0),0,IF(AND($R148=TRUE,$K148<>0),SUM($L148-$K148+1),IF($S148=TRUE,SUM(FctrChngDts!$A$2-$K148),IF($T148=TRUE,0,IF($U148=TRUE,SUM($L148-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K148=\"\",$L148=0),0,IF($R148=TRUE,0,IF($S148=TRUE,SUM($L148-FctrChngDts!$A$2+1),IF(AND($T148=TRUE,$K148<>0),SUM($L148-$K148+1),IF($U148=TRUE,SUM(FctrChngDts!$B$2-$K148),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A148,Tenant!$A148:$J647,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR148=FALSE,VLOOKUP($AQ148,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ148,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR148=FALSE,VLOOKUP($AQ148,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ148,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR148=FALSE,VLOOKUP($AQ148,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ148,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR148=FALSE,VLOOKUP($AQ148,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ148,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A148,Tenant!$A148:$J647,6,FALSE)","v":0},{"$f":"VLOOKUP($A148,Tenant!$A148:$J647,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG148=FALSE,0,IF($DQ148=TRUE,SUM($BS148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS148*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DQ148=TRUE,SUM($BT148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT148*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DQ148=TRUE,SUM($BU148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU148*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DQ148=TRUE,SUM($BV148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DQ148=TRUE,SUM($BW148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW148*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DQ148=TRUE,SUM($BX148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX148*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN148=FALSE,0,ROUND(SUM($BY148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP148=FALSE,0,ROUND(SUM($X148*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY148=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X148),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X148)),2)","v":0},0,false,{"$f":"ROUND(IF($CT148=FALSE,0,IF($DU148=TRUE,SUM($BZ148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ148*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT148=FALSE,0,IF($DU148=TRUE,SUM($CA148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA148*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT148=FALSE,0,IF($DU148=TRUE,SUM($CB148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB148*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT148=FALSE,0,IF($DU148=TRUE,SUM($CC148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC148*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT148=FALSE,0,IF($DU148=TRUE,SUM($CD148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD148*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT148=FALSE,0,IF($DU148=TRUE,SUM($CE148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE148*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA148=FALSE,0,ROUND(SUM($CF148*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC148=FALSE,0,ROUND(SUM($AA148*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY148=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA148),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA148)),2)","v":0},0,0,{"$f":"SUM($DG148*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG148*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH148,IF(VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI148,$DG148))","v":0},0,false,0,false,0,{"$f":"IF(AND($X148>0,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ148=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH148:$CM148,$CQ148,$DZ148,$EF148,$EN148:$ES148)-SUM($BY148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH148:$CM148,$CQ148,$DZ148,$EF148,$EH148:$EM148)-SUM($BY148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X148>0,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS148=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH148:$CM148,$CO148,$CQ148,$CU148:$CZ148,$DB148,$DD148,$DZ148,$EB148,$ED148,$EF148,$EN148:$ES148,$FC148,$FE148,$FG148,$FI148,$FQ148:$FV148)/$AD148*$X148)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH148:$CM148,$CO148,$CQ148,$CU148:$CZ148,$DB148,$DD148,$DZ148,$EB148,$ED148,$EF148,$EH148:$EM148,$FC148,$FE148,$FG148,$FI148,$FK148:$FP148)/$AD148*$X148)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA148>0,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU148=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU148:$CZ148,$DD148,$DZ148,$FI148,$FQ148:$FV148)-SUM($CF148*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU148:$CZ148,$DD148,$DZ148,$FI148,$FK148:$FP148)-SUM($CF148*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA148>0,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW148=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH148:$CM148,$CO148,$CQ148,$CU148:$CZ148,$DB148,$DD148,$DZ148,$EB148,$ED148,$EF148,$EN148:$ES148,$FC148,$FE148,$FG148,$FI148,$FQ148:$FV148)/$AD148*$AA148)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH148:$CM148,$CO148,$CQ148,$CU148:$CZ148,$DB148,$DD148,$DZ148,$EB148,$ED148,$EF148,$EH148:$EM148,$FC148,$FE148,$FG148,$FI148,$FK148:$FP148)/$AD148*$AA148)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X148>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E148<>\"D-CARE\",Tenant!$F148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY148=FALSE,0,ROUND(SUM($AE148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X148>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X148>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X148>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA148=FALSE,0,SUM($BY148*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X148>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC148=FALSE,0,SUM($BY148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X148>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE148=TRUE,$X148>0),SUM($BY148*Account!$T$2),0)","v":0},{"$f":"IF(AND($X148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG148=FALSE,0,ROUND(SUM($BS148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG148=FALSE,0,ROUND(SUM($BT148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG148=FALSE,0,ROUND(SUM($BU148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG148=FALSE,0,ROUND(SUM($BV148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG148=FALSE,0,ROUND(SUM($BW148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG148=FALSE,0,ROUND(SUM($BX148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H148/$AD148*$X148),2),0)","v":0},{"$f":"ROUND(SUM($EU148*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET148=FALSE,$EV148,ROUND(MAX(0,SUM(SUM($EN148:$ES148)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY148=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I148","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ148*Account!$AA$2),SUM($EZ148*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA148>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E148<>\"D-CARE\",Tenant!$F148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB148=FALSE,0,ROUND(SUM($AF148*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA148>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA148>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA148>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD148=FALSE,0,SUM($CF148*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA148>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF148=FALSE,0,SUM($CF148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA148>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH148=TRUE,$AA148>0),SUM($CF148*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ148=FALSE,0,ROUND(SUM($BZ148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ148=FALSE,0,ROUND(SUM($CA148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ148=FALSE,0,ROUND(SUM($CB148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ148=FALSE,0,ROUND(SUM($CC148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ148=FALSE,0,ROUND(SUM($CD148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ148=FALSE,0,ROUND(SUM($CE148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H148/$AD148*$AA148),2),0)","v":0},{"$f":"ROUND(SUM($FX148*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW148=FALSE,$FY148,ROUND(MAX(0,SUM(SUM($FQ148:$FV148)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB148=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I148","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC148*Account!$AA$2),SUM($GC148*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D148<=FctrChngDts!$B$14,$E148>FctrChngDts!$B$14),AND($D148<=FctrChngDts!$C$14,$E148>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE148=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH148:$GJ148))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO148,$DB148,$GH148:$GJ148))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG148,$GK148,$GN148,$DR148,$DT148,$DV148,$DX148),IF(Account!$Q$2=TRUE,SUM($GG148,$GL148,$GN148,$DR148,$DT148,$DV148,$DX148),SUM($GG148,$GK148,$GL148,$GM148,$GN148,$DR148,$DT148,$DV148,$DX148)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D148,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A148,Tenant!$A:$J,8,FALSE)=TRUE,$GO148<0),0,SUM(SUM(SUM($GO148/$AD148*$GP148)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A148,Tenant!$A:$J,8,FALSE)=TRUE,$GO148<0),0,SUM(SUM(SUM($GO148/$AD148*$GQ148)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG148,$CO148,$DB148,$GM148)/$AD148)*$X148*FctrChngDts!$B$15),SUM(SUM(SUM($DG148,$CO148,$DB148,$GH148:$GJ148)/$AD148)*$X148*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG148,$CO148,$DB148,$GM148)/$AD148)*$AA148*FctrChngDts!$B$15),SUM(SUM(SUM($DG148,$CO148,$DB148,$GH148:$GJ148)/$AD148)*$AA148*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E148),$AD148,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D148,FctrChngDts!$C$17<=$E148),_xlfn.DAYS($D148,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E148),$AD148,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D148,FctrChngDts!$C$19<=$E148),_xlfn.DAYS($D148,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY148*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY148*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ148*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ148*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D148,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A148,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF148*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A148,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG148*Account!$AA$2)),2)","v":0}]
[148,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G149),0,IF($F149<=$G149,SUM($G149-$F149),IF($F149>$G149,SUM((Account!$L$2-$F149)+$G149+1))))","v":0},{"$f":"IF(AND($D149>=FctrChngDts!$C$2,$D149<=FctrChngDts!$D$2),$D149,\"\")","v":""},{"$f":"IF($I149=\"\",\"\",IF($E149<=FctrChngDts!$D$2,$E149,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D149<FctrChngDts!$E$2,$E149<FctrChngDts!$E$2),AND($D149>=FctrChngDts!$F$2,$E149>=FctrChngDts!$F$2)),\"\",IF(AND($D149>=FctrChngDts!$E$2,$D149<=FctrChngDts!$F$2),$D149,FctrChngDts!$E$2))","v":""},{"$f":"IF($K149=\"\",\"\",IF(AND($J149=$K149,$E149>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K149=$J149,$E149,IF(AND($E149>=FctrChngDts!$E$2,$E149<=FctrChngDts!$F$2),$E149,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D149<DATE(YEAR(Account!$J$2),6,1),$D149>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I149<FctrChngDts!$A$2,$J149<FctrChngDts!$A$2),AND($I149>=FctrChngDts!$B$2,$J149>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I149<FctrChngDts!$A$2,$J149>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I149>=FctrChngDts!$A$2,$J149<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I149<FctrChngDts!$B$2,$J149>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K149<FctrChngDts!$A$2,$L149<FctrChngDts!$A$2),AND($K149>=FctrChngDts!$B$2,$L149>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K149<FctrChngDts!$A$2,$L149>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K149>=FctrChngDts!$A$2,$L149<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K149<FctrChngDts!$B$2,$L149>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I149=\"\",$J149=0),0,IF(AND($N149=TRUE,$I149<>0),SUM($J149-$I149+1),IF($O149=TRUE,SUM(FctrChngDts!$A$2-$I149),IF($P149=TRUE,0,IF($Q149=TRUE,SUM($J149-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I149=\"\",$J149=0),0,IF($N149=TRUE,0,IF($O149=TRUE,SUM($J149-FctrChngDts!$A$2+1),IF(AND($P149=TRUE,$I149<>0),SUM($J149-$I149+1),IF($Q149=TRUE,SUM(FctrChngDts!$B$2-$I149),0)))))","v":0},0,{"$f":"IF(OR($K149=\"\",$L149=0),0,IF(AND($R149=TRUE,$K149<>0),SUM($L149-$K149+1),IF($S149=TRUE,SUM(FctrChngDts!$A$2-$K149),IF($T149=TRUE,0,IF($U149=TRUE,SUM($L149-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K149=\"\",$L149=0),0,IF($R149=TRUE,0,IF($S149=TRUE,SUM($L149-FctrChngDts!$A$2+1),IF(AND($T149=TRUE,$K149<>0),SUM($L149-$K149+1),IF($U149=TRUE,SUM(FctrChngDts!$B$2-$K149),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A149,Tenant!$A149:$J648,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR149=FALSE,VLOOKUP($AQ149,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ149,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR149=FALSE,VLOOKUP($AQ149,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ149,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR149=FALSE,VLOOKUP($AQ149,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ149,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR149=FALSE,VLOOKUP($AQ149,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ149,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A149,Tenant!$A149:$J648,6,FALSE)","v":0},{"$f":"VLOOKUP($A149,Tenant!$A149:$J648,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG149=FALSE,0,IF($DQ149=TRUE,SUM($BS149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS149*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DQ149=TRUE,SUM($BT149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT149*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DQ149=TRUE,SUM($BU149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU149*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DQ149=TRUE,SUM($BV149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DQ149=TRUE,SUM($BW149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW149*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DQ149=TRUE,SUM($BX149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX149*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN149=FALSE,0,ROUND(SUM($BY149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP149=FALSE,0,ROUND(SUM($X149*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY149=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X149),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X149)),2)","v":0},0,false,{"$f":"ROUND(IF($CT149=FALSE,0,IF($DU149=TRUE,SUM($BZ149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ149*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT149=FALSE,0,IF($DU149=TRUE,SUM($CA149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA149*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT149=FALSE,0,IF($DU149=TRUE,SUM($CB149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB149*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT149=FALSE,0,IF($DU149=TRUE,SUM($CC149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC149*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT149=FALSE,0,IF($DU149=TRUE,SUM($CD149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD149*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT149=FALSE,0,IF($DU149=TRUE,SUM($CE149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE149*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA149=FALSE,0,ROUND(SUM($CF149*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC149=FALSE,0,ROUND(SUM($AA149*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY149=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA149),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA149)),2)","v":0},0,0,{"$f":"SUM($DG149*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG149*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH149,IF(VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI149,$DG149))","v":0},0,false,0,false,0,{"$f":"IF(AND($X149>0,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ149=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH149:$CM149,$CQ149,$DZ149,$EF149,$EN149:$ES149)-SUM($BY149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH149:$CM149,$CQ149,$DZ149,$EF149,$EH149:$EM149)-SUM($BY149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X149>0,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS149=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH149:$CM149,$CO149,$CQ149,$CU149:$CZ149,$DB149,$DD149,$DZ149,$EB149,$ED149,$EF149,$EN149:$ES149,$FC149,$FE149,$FG149,$FI149,$FQ149:$FV149)/$AD149*$X149)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH149:$CM149,$CO149,$CQ149,$CU149:$CZ149,$DB149,$DD149,$DZ149,$EB149,$ED149,$EF149,$EH149:$EM149,$FC149,$FE149,$FG149,$FI149,$FK149:$FP149)/$AD149*$X149)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA149>0,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU149=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU149:$CZ149,$DD149,$DZ149,$FI149,$FQ149:$FV149)-SUM($CF149*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU149:$CZ149,$DD149,$DZ149,$FI149,$FK149:$FP149)-SUM($CF149*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA149>0,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW149=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH149:$CM149,$CO149,$CQ149,$CU149:$CZ149,$DB149,$DD149,$DZ149,$EB149,$ED149,$EF149,$EN149:$ES149,$FC149,$FE149,$FG149,$FI149,$FQ149:$FV149)/$AD149*$AA149)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH149:$CM149,$CO149,$CQ149,$CU149:$CZ149,$DB149,$DD149,$DZ149,$EB149,$ED149,$EF149,$EH149:$EM149,$FC149,$FE149,$FG149,$FI149,$FK149:$FP149)/$AD149*$AA149)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X149>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E149<>\"D-CARE\",Tenant!$F149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY149=FALSE,0,ROUND(SUM($AE149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X149>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X149>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X149>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA149=FALSE,0,SUM($BY149*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X149>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC149=FALSE,0,SUM($BY149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X149>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE149=TRUE,$X149>0),SUM($BY149*Account!$T$2),0)","v":0},{"$f":"IF(AND($X149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG149=FALSE,0,ROUND(SUM($BS149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG149=FALSE,0,ROUND(SUM($BT149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG149=FALSE,0,ROUND(SUM($BU149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG149=FALSE,0,ROUND(SUM($BV149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG149=FALSE,0,ROUND(SUM($BW149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG149=FALSE,0,ROUND(SUM($BX149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H149/$AD149*$X149),2),0)","v":0},{"$f":"ROUND(SUM($EU149*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET149=FALSE,$EV149,ROUND(MAX(0,SUM(SUM($EN149:$ES149)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY149=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I149","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ149*Account!$AA$2),SUM($EZ149*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA149>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E149<>\"D-CARE\",Tenant!$F149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB149=FALSE,0,ROUND(SUM($AF149*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA149>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA149>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA149>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD149=FALSE,0,SUM($CF149*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA149>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF149=FALSE,0,SUM($CF149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA149>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH149=TRUE,$AA149>0),SUM($CF149*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ149=FALSE,0,ROUND(SUM($BZ149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ149=FALSE,0,ROUND(SUM($CA149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ149=FALSE,0,ROUND(SUM($CB149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ149=FALSE,0,ROUND(SUM($CC149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ149=FALSE,0,ROUND(SUM($CD149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ149=FALSE,0,ROUND(SUM($CE149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H149/$AD149*$AA149),2),0)","v":0},{"$f":"ROUND(SUM($FX149*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW149=FALSE,$FY149,ROUND(MAX(0,SUM(SUM($FQ149:$FV149)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB149=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I149","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC149*Account!$AA$2),SUM($GC149*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D149<=FctrChngDts!$B$14,$E149>FctrChngDts!$B$14),AND($D149<=FctrChngDts!$C$14,$E149>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE149=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH149:$GJ149))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO149,$DB149,$GH149:$GJ149))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG149,$GK149,$GN149,$DR149,$DT149,$DV149,$DX149),IF(Account!$Q$2=TRUE,SUM($GG149,$GL149,$GN149,$DR149,$DT149,$DV149,$DX149),SUM($GG149,$GK149,$GL149,$GM149,$GN149,$DR149,$DT149,$DV149,$DX149)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D149,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A149,Tenant!$A:$J,8,FALSE)=TRUE,$GO149<0),0,SUM(SUM(SUM($GO149/$AD149*$GP149)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A149,Tenant!$A:$J,8,FALSE)=TRUE,$GO149<0),0,SUM(SUM(SUM($GO149/$AD149*$GQ149)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG149,$CO149,$DB149,$GM149)/$AD149)*$X149*FctrChngDts!$B$15),SUM(SUM(SUM($DG149,$CO149,$DB149,$GH149:$GJ149)/$AD149)*$X149*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG149,$CO149,$DB149,$GM149)/$AD149)*$AA149*FctrChngDts!$B$15),SUM(SUM(SUM($DG149,$CO149,$DB149,$GH149:$GJ149)/$AD149)*$AA149*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E149),$AD149,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D149,FctrChngDts!$C$17<=$E149),_xlfn.DAYS($D149,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E149),$AD149,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D149,FctrChngDts!$C$19<=$E149),_xlfn.DAYS($D149,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY149*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY149*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ149*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ149*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D149,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A149,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF149*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A149,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG149*Account!$AA$2)),2)","v":0}]
[149,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G150),0,IF($F150<=$G150,SUM($G150-$F150),IF($F150>$G150,SUM((Account!$L$2-$F150)+$G150+1))))","v":0},{"$f":"IF(AND($D150>=FctrChngDts!$C$2,$D150<=FctrChngDts!$D$2),$D150,\"\")","v":""},{"$f":"IF($I150=\"\",\"\",IF($E150<=FctrChngDts!$D$2,$E150,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D150<FctrChngDts!$E$2,$E150<FctrChngDts!$E$2),AND($D150>=FctrChngDts!$F$2,$E150>=FctrChngDts!$F$2)),\"\",IF(AND($D150>=FctrChngDts!$E$2,$D150<=FctrChngDts!$F$2),$D150,FctrChngDts!$E$2))","v":""},{"$f":"IF($K150=\"\",\"\",IF(AND($J150=$K150,$E150>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K150=$J150,$E150,IF(AND($E150>=FctrChngDts!$E$2,$E150<=FctrChngDts!$F$2),$E150,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D150<DATE(YEAR(Account!$J$2),6,1),$D150>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I150<FctrChngDts!$A$2,$J150<FctrChngDts!$A$2),AND($I150>=FctrChngDts!$B$2,$J150>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I150<FctrChngDts!$A$2,$J150>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I150>=FctrChngDts!$A$2,$J150<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I150<FctrChngDts!$B$2,$J150>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K150<FctrChngDts!$A$2,$L150<FctrChngDts!$A$2),AND($K150>=FctrChngDts!$B$2,$L150>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K150<FctrChngDts!$A$2,$L150>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K150>=FctrChngDts!$A$2,$L150<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K150<FctrChngDts!$B$2,$L150>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I150=\"\",$J150=0),0,IF(AND($N150=TRUE,$I150<>0),SUM($J150-$I150+1),IF($O150=TRUE,SUM(FctrChngDts!$A$2-$I150),IF($P150=TRUE,0,IF($Q150=TRUE,SUM($J150-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I150=\"\",$J150=0),0,IF($N150=TRUE,0,IF($O150=TRUE,SUM($J150-FctrChngDts!$A$2+1),IF(AND($P150=TRUE,$I150<>0),SUM($J150-$I150+1),IF($Q150=TRUE,SUM(FctrChngDts!$B$2-$I150),0)))))","v":0},0,{"$f":"IF(OR($K150=\"\",$L150=0),0,IF(AND($R150=TRUE,$K150<>0),SUM($L150-$K150+1),IF($S150=TRUE,SUM(FctrChngDts!$A$2-$K150),IF($T150=TRUE,0,IF($U150=TRUE,SUM($L150-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K150=\"\",$L150=0),0,IF($R150=TRUE,0,IF($S150=TRUE,SUM($L150-FctrChngDts!$A$2+1),IF(AND($T150=TRUE,$K150<>0),SUM($L150-$K150+1),IF($U150=TRUE,SUM(FctrChngDts!$B$2-$K150),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A150,Tenant!$A150:$J649,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR150=FALSE,VLOOKUP($AQ150,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ150,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR150=FALSE,VLOOKUP($AQ150,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ150,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR150=FALSE,VLOOKUP($AQ150,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ150,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR150=FALSE,VLOOKUP($AQ150,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ150,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A150,Tenant!$A150:$J649,6,FALSE)","v":0},{"$f":"VLOOKUP($A150,Tenant!$A150:$J649,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG150=FALSE,0,IF($DQ150=TRUE,SUM($BS150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS150*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DQ150=TRUE,SUM($BT150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT150*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DQ150=TRUE,SUM($BU150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU150*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DQ150=TRUE,SUM($BV150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DQ150=TRUE,SUM($BW150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW150*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DQ150=TRUE,SUM($BX150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX150*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN150=FALSE,0,ROUND(SUM($BY150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP150=FALSE,0,ROUND(SUM($X150*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY150=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X150),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X150)),2)","v":0},0,false,{"$f":"ROUND(IF($CT150=FALSE,0,IF($DU150=TRUE,SUM($BZ150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ150*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT150=FALSE,0,IF($DU150=TRUE,SUM($CA150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA150*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT150=FALSE,0,IF($DU150=TRUE,SUM($CB150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB150*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT150=FALSE,0,IF($DU150=TRUE,SUM($CC150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC150*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT150=FALSE,0,IF($DU150=TRUE,SUM($CD150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD150*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT150=FALSE,0,IF($DU150=TRUE,SUM($CE150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE150*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA150=FALSE,0,ROUND(SUM($CF150*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC150=FALSE,0,ROUND(SUM($AA150*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY150=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA150),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA150)),2)","v":0},0,0,{"$f":"SUM($DG150*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG150*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH150,IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI150,$DG150))","v":0},0,false,0,false,0,{"$f":"IF(AND($X150>0,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ150=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH150:$CM150,$CQ150,$DZ150,$EF150,$EN150:$ES150)-SUM($BY150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH150:$CM150,$CQ150,$DZ150,$EF150,$EH150:$EM150)-SUM($BY150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X150>0,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS150=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH150:$CM150,$CO150,$CQ150,$CU150:$CZ150,$DB150,$DD150,$DZ150,$EB150,$ED150,$EF150,$EN150:$ES150,$FC150,$FE150,$FG150,$FI150,$FQ150:$FV150)/$AD150*$X150)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH150:$CM150,$CO150,$CQ150,$CU150:$CZ150,$DB150,$DD150,$DZ150,$EB150,$ED150,$EF150,$EH150:$EM150,$FC150,$FE150,$FG150,$FI150,$FK150:$FP150)/$AD150*$X150)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA150>0,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU150=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU150:$CZ150,$DD150,$DZ150,$FI150,$FQ150:$FV150)-SUM($CF150*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU150:$CZ150,$DD150,$DZ150,$FI150,$FK150:$FP150)-SUM($CF150*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA150>0,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW150=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH150:$CM150,$CO150,$CQ150,$CU150:$CZ150,$DB150,$DD150,$DZ150,$EB150,$ED150,$EF150,$EN150:$ES150,$FC150,$FE150,$FG150,$FI150,$FQ150:$FV150)/$AD150*$AA150)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH150:$CM150,$CO150,$CQ150,$CU150:$CZ150,$DB150,$DD150,$DZ150,$EB150,$ED150,$EF150,$EH150:$EM150,$FC150,$FE150,$FG150,$FI150,$FK150:$FP150)/$AD150*$AA150)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E150<>\"D-CARE\",Tenant!$F150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY150=FALSE,0,ROUND(SUM($AE150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA150=FALSE,0,SUM($BY150*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X150>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC150=FALSE,0,SUM($BY150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X150>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE150=TRUE,$X150>0),SUM($BY150*Account!$T$2),0)","v":0},{"$f":"IF(AND($X150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG150=FALSE,0,ROUND(SUM($BS150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG150=FALSE,0,ROUND(SUM($BT150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG150=FALSE,0,ROUND(SUM($BU150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG150=FALSE,0,ROUND(SUM($BV150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG150=FALSE,0,ROUND(SUM($BW150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG150=FALSE,0,ROUND(SUM($BX150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H150/$AD150*$X150),2),0)","v":0},{"$f":"ROUND(SUM($EU150*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET150=FALSE,$EV150,ROUND(MAX(0,SUM(SUM($EN150:$ES150)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY150=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I150","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ150*Account!$AA$2),SUM($EZ150*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E150<>\"D-CARE\",Tenant!$F150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB150=FALSE,0,ROUND(SUM($AF150*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD150=FALSE,0,SUM($CF150*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA150>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF150=FALSE,0,SUM($CF150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA150>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH150=TRUE,$AA150>0),SUM($CF150*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ150=FALSE,0,ROUND(SUM($BZ150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ150=FALSE,0,ROUND(SUM($CA150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ150=FALSE,0,ROUND(SUM($CB150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ150=FALSE,0,ROUND(SUM($CC150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ150=FALSE,0,ROUND(SUM($CD150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ150=FALSE,0,ROUND(SUM($CE150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H150/$AD150*$AA150),2),0)","v":0},{"$f":"ROUND(SUM($FX150*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW150=FALSE,$FY150,ROUND(MAX(0,SUM(SUM($FQ150:$FV150)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB150=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I150","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC150*Account!$AA$2),SUM($GC150*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D150<=FctrChngDts!$B$14,$E150>FctrChngDts!$B$14),AND($D150<=FctrChngDts!$C$14,$E150>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE150=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH150:$GJ150))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO150,$DB150,$GH150:$GJ150))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG150,$GK150,$GN150,$DR150,$DT150,$DV150,$DX150),IF(Account!$Q$2=TRUE,SUM($GG150,$GL150,$GN150,$DR150,$DT150,$DV150,$DX150),SUM($GG150,$GK150,$GL150,$GM150,$GN150,$DR150,$DT150,$DV150,$DX150)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D150,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,8,FALSE)=TRUE,$GO150<0),0,SUM(SUM(SUM($GO150/$AD150*$GP150)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,8,FALSE)=TRUE,$GO150<0),0,SUM(SUM(SUM($GO150/$AD150*$GQ150)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG150,$CO150,$DB150,$GM150)/$AD150)*$X150*FctrChngDts!$B$15),SUM(SUM(SUM($DG150,$CO150,$DB150,$GH150:$GJ150)/$AD150)*$X150*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG150,$CO150,$DB150,$GM150)/$AD150)*$AA150*FctrChngDts!$B$15),SUM(SUM(SUM($DG150,$CO150,$DB150,$GH150:$GJ150)/$AD150)*$AA150*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E150),$AD150,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D150,FctrChngDts!$C$17<=$E150),_xlfn.DAYS($D150,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E150),$AD150,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D150,FctrChngDts!$C$19<=$E150),_xlfn.DAYS($D150,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY150*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY150*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ150*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ150*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D150,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF150*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG150*Account!$AA$2)),2)","v":0}]
[150,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G151),0,IF($F151<=$G151,SUM($G151-$F151),IF($F151>$G151,SUM((Account!$L$2-$F151)+$G151+1))))","v":0},{"$f":"IF(AND($D151>=FctrChngDts!$C$2,$D151<=FctrChngDts!$D$2),$D151,\"\")","v":""},{"$f":"IF($I151=\"\",\"\",IF($E151<=FctrChngDts!$D$2,$E151,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D151<FctrChngDts!$E$2,$E151<FctrChngDts!$E$2),AND($D151>=FctrChngDts!$F$2,$E151>=FctrChngDts!$F$2)),\"\",IF(AND($D151>=FctrChngDts!$E$2,$D151<=FctrChngDts!$F$2),$D151,FctrChngDts!$E$2))","v":""},{"$f":"IF($K151=\"\",\"\",IF(AND($J151=$K151,$E151>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K151=$J151,$E151,IF(AND($E151>=FctrChngDts!$E$2,$E151<=FctrChngDts!$F$2),$E151,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D151<DATE(YEAR(Account!$J$2),6,1),$D151>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I151<FctrChngDts!$A$2,$J151<FctrChngDts!$A$2),AND($I151>=FctrChngDts!$B$2,$J151>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I151<FctrChngDts!$A$2,$J151>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I151>=FctrChngDts!$A$2,$J151<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I151<FctrChngDts!$B$2,$J151>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K151<FctrChngDts!$A$2,$L151<FctrChngDts!$A$2),AND($K151>=FctrChngDts!$B$2,$L151>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K151<FctrChngDts!$A$2,$L151>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K151>=FctrChngDts!$A$2,$L151<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K151<FctrChngDts!$B$2,$L151>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I151=\"\",$J151=0),0,IF(AND($N151=TRUE,$I151<>0),SUM($J151-$I151+1),IF($O151=TRUE,SUM(FctrChngDts!$A$2-$I151),IF($P151=TRUE,0,IF($Q151=TRUE,SUM($J151-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I151=\"\",$J151=0),0,IF($N151=TRUE,0,IF($O151=TRUE,SUM($J151-FctrChngDts!$A$2+1),IF(AND($P151=TRUE,$I151<>0),SUM($J151-$I151+1),IF($Q151=TRUE,SUM(FctrChngDts!$B$2-$I151),0)))))","v":0},0,{"$f":"IF(OR($K151=\"\",$L151=0),0,IF(AND($R151=TRUE,$K151<>0),SUM($L151-$K151+1),IF($S151=TRUE,SUM(FctrChngDts!$A$2-$K151),IF($T151=TRUE,0,IF($U151=TRUE,SUM($L151-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K151=\"\",$L151=0),0,IF($R151=TRUE,0,IF($S151=TRUE,SUM($L151-FctrChngDts!$A$2+1),IF(AND($T151=TRUE,$K151<>0),SUM($L151-$K151+1),IF($U151=TRUE,SUM(FctrChngDts!$B$2-$K151),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A151,Tenant!$A151:$J650,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR151=FALSE,VLOOKUP($AQ151,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ151,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR151=FALSE,VLOOKUP($AQ151,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ151,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR151=FALSE,VLOOKUP($AQ151,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ151,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR151=FALSE,VLOOKUP($AQ151,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ151,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A151,Tenant!$A151:$J650,6,FALSE)","v":0},{"$f":"VLOOKUP($A151,Tenant!$A151:$J650,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG151=FALSE,0,IF($DQ151=TRUE,SUM($BS151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS151*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DQ151=TRUE,SUM($BT151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT151*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DQ151=TRUE,SUM($BU151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU151*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DQ151=TRUE,SUM($BV151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DQ151=TRUE,SUM($BW151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW151*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DQ151=TRUE,SUM($BX151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX151*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN151=FALSE,0,ROUND(SUM($BY151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP151=FALSE,0,ROUND(SUM($X151*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY151=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X151),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X151)),2)","v":0},0,false,{"$f":"ROUND(IF($CT151=FALSE,0,IF($DU151=TRUE,SUM($BZ151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ151*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT151=FALSE,0,IF($DU151=TRUE,SUM($CA151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA151*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT151=FALSE,0,IF($DU151=TRUE,SUM($CB151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB151*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT151=FALSE,0,IF($DU151=TRUE,SUM($CC151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC151*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT151=FALSE,0,IF($DU151=TRUE,SUM($CD151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD151*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT151=FALSE,0,IF($DU151=TRUE,SUM($CE151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE151*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA151=FALSE,0,ROUND(SUM($CF151*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC151=FALSE,0,ROUND(SUM($AA151*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY151=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA151),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA151)),2)","v":0},0,0,{"$f":"SUM($DG151*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG151*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH151,IF(VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI151,$DG151))","v":0},0,false,0,false,0,{"$f":"IF(AND($X151>0,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ151=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH151:$CM151,$CQ151,$DZ151,$EF151,$EN151:$ES151)-SUM($BY151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH151:$CM151,$CQ151,$DZ151,$EF151,$EH151:$EM151)-SUM($BY151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X151>0,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS151=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH151:$CM151,$CO151,$CQ151,$CU151:$CZ151,$DB151,$DD151,$DZ151,$EB151,$ED151,$EF151,$EN151:$ES151,$FC151,$FE151,$FG151,$FI151,$FQ151:$FV151)/$AD151*$X151)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH151:$CM151,$CO151,$CQ151,$CU151:$CZ151,$DB151,$DD151,$DZ151,$EB151,$ED151,$EF151,$EH151:$EM151,$FC151,$FE151,$FG151,$FI151,$FK151:$FP151)/$AD151*$X151)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA151>0,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU151=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU151:$CZ151,$DD151,$DZ151,$FI151,$FQ151:$FV151)-SUM($CF151*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU151:$CZ151,$DD151,$DZ151,$FI151,$FK151:$FP151)-SUM($CF151*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA151>0,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW151=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH151:$CM151,$CO151,$CQ151,$CU151:$CZ151,$DB151,$DD151,$DZ151,$EB151,$ED151,$EF151,$EN151:$ES151,$FC151,$FE151,$FG151,$FI151,$FQ151:$FV151)/$AD151*$AA151)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH151:$CM151,$CO151,$CQ151,$CU151:$CZ151,$DB151,$DD151,$DZ151,$EB151,$ED151,$EF151,$EH151:$EM151,$FC151,$FE151,$FG151,$FI151,$FK151:$FP151)/$AD151*$AA151)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X151>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E151<>\"D-CARE\",Tenant!$F151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY151=FALSE,0,ROUND(SUM($AE151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X151>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X151>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X151>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA151=FALSE,0,SUM($BY151*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X151>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC151=FALSE,0,SUM($BY151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X151>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE151=TRUE,$X151>0),SUM($BY151*Account!$T$2),0)","v":0},{"$f":"IF(AND($X151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG151=FALSE,0,ROUND(SUM($BS151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG151=FALSE,0,ROUND(SUM($BT151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG151=FALSE,0,ROUND(SUM($BU151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG151=FALSE,0,ROUND(SUM($BV151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG151=FALSE,0,ROUND(SUM($BW151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG151=FALSE,0,ROUND(SUM($BX151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H151/$AD151*$X151),2),0)","v":0},{"$f":"ROUND(SUM($EU151*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET151=FALSE,$EV151,ROUND(MAX(0,SUM(SUM($EN151:$ES151)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY151=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I151","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ151*Account!$AA$2),SUM($EZ151*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA151>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E151<>\"D-CARE\",Tenant!$F151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB151=FALSE,0,ROUND(SUM($AF151*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA151>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA151>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA151>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD151=FALSE,0,SUM($CF151*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA151>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF151=FALSE,0,SUM($CF151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA151>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH151=TRUE,$AA151>0),SUM($CF151*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ151=FALSE,0,ROUND(SUM($BZ151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ151=FALSE,0,ROUND(SUM($CA151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ151=FALSE,0,ROUND(SUM($CB151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ151=FALSE,0,ROUND(SUM($CC151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ151=FALSE,0,ROUND(SUM($CD151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ151=FALSE,0,ROUND(SUM($CE151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H151/$AD151*$AA151),2),0)","v":0},{"$f":"ROUND(SUM($FX151*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW151=FALSE,$FY151,ROUND(MAX(0,SUM(SUM($FQ151:$FV151)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB151=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I151","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC151*Account!$AA$2),SUM($GC151*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D151<=FctrChngDts!$B$14,$E151>FctrChngDts!$B$14),AND($D151<=FctrChngDts!$C$14,$E151>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE151=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH151:$GJ151))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO151,$DB151,$GH151:$GJ151))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG151,$GK151,$GN151,$DR151,$DT151,$DV151,$DX151),IF(Account!$Q$2=TRUE,SUM($GG151,$GL151,$GN151,$DR151,$DT151,$DV151,$DX151),SUM($GG151,$GK151,$GL151,$GM151,$GN151,$DR151,$DT151,$DV151,$DX151)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D151,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A151,Tenant!$A:$J,8,FALSE)=TRUE,$GO151<0),0,SUM(SUM(SUM($GO151/$AD151*$GP151)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A151,Tenant!$A:$J,8,FALSE)=TRUE,$GO151<0),0,SUM(SUM(SUM($GO151/$AD151*$GQ151)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG151,$CO151,$DB151,$GM151)/$AD151)*$X151*FctrChngDts!$B$15),SUM(SUM(SUM($DG151,$CO151,$DB151,$GH151:$GJ151)/$AD151)*$X151*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG151,$CO151,$DB151,$GM151)/$AD151)*$AA151*FctrChngDts!$B$15),SUM(SUM(SUM($DG151,$CO151,$DB151,$GH151:$GJ151)/$AD151)*$AA151*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E151),$AD151,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D151,FctrChngDts!$C$17<=$E151),_xlfn.DAYS($D151,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E151),$AD151,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D151,FctrChngDts!$C$19<=$E151),_xlfn.DAYS($D151,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY151*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY151*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ151*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ151*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D151,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A151,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF151*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A151,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG151*Account!$AA$2)),2)","v":0}]
[151,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G152),0,IF($F152<=$G152,SUM($G152-$F152),IF($F152>$G152,SUM((Account!$L$2-$F152)+$G152+1))))","v":0},{"$f":"IF(AND($D152>=FctrChngDts!$C$2,$D152<=FctrChngDts!$D$2),$D152,\"\")","v":""},{"$f":"IF($I152=\"\",\"\",IF($E152<=FctrChngDts!$D$2,$E152,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D152<FctrChngDts!$E$2,$E152<FctrChngDts!$E$2),AND($D152>=FctrChngDts!$F$2,$E152>=FctrChngDts!$F$2)),\"\",IF(AND($D152>=FctrChngDts!$E$2,$D152<=FctrChngDts!$F$2),$D152,FctrChngDts!$E$2))","v":""},{"$f":"IF($K152=\"\",\"\",IF(AND($J152=$K152,$E152>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K152=$J152,$E152,IF(AND($E152>=FctrChngDts!$E$2,$E152<=FctrChngDts!$F$2),$E152,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D152<DATE(YEAR(Account!$J$2),6,1),$D152>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I152<FctrChngDts!$A$2,$J152<FctrChngDts!$A$2),AND($I152>=FctrChngDts!$B$2,$J152>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I152<FctrChngDts!$A$2,$J152>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I152>=FctrChngDts!$A$2,$J152<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I152<FctrChngDts!$B$2,$J152>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K152<FctrChngDts!$A$2,$L152<FctrChngDts!$A$2),AND($K152>=FctrChngDts!$B$2,$L152>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K152<FctrChngDts!$A$2,$L152>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K152>=FctrChngDts!$A$2,$L152<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K152<FctrChngDts!$B$2,$L152>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I152=\"\",$J152=0),0,IF(AND($N152=TRUE,$I152<>0),SUM($J152-$I152+1),IF($O152=TRUE,SUM(FctrChngDts!$A$2-$I152),IF($P152=TRUE,0,IF($Q152=TRUE,SUM($J152-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I152=\"\",$J152=0),0,IF($N152=TRUE,0,IF($O152=TRUE,SUM($J152-FctrChngDts!$A$2+1),IF(AND($P152=TRUE,$I152<>0),SUM($J152-$I152+1),IF($Q152=TRUE,SUM(FctrChngDts!$B$2-$I152),0)))))","v":0},0,{"$f":"IF(OR($K152=\"\",$L152=0),0,IF(AND($R152=TRUE,$K152<>0),SUM($L152-$K152+1),IF($S152=TRUE,SUM(FctrChngDts!$A$2-$K152),IF($T152=TRUE,0,IF($U152=TRUE,SUM($L152-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K152=\"\",$L152=0),0,IF($R152=TRUE,0,IF($S152=TRUE,SUM($L152-FctrChngDts!$A$2+1),IF(AND($T152=TRUE,$K152<>0),SUM($L152-$K152+1),IF($U152=TRUE,SUM(FctrChngDts!$B$2-$K152),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A152,Tenant!$A152:$J651,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR152=FALSE,VLOOKUP($AQ152,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ152,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR152=FALSE,VLOOKUP($AQ152,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ152,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR152=FALSE,VLOOKUP($AQ152,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ152,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR152=FALSE,VLOOKUP($AQ152,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ152,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A152,Tenant!$A152:$J651,6,FALSE)","v":0},{"$f":"VLOOKUP($A152,Tenant!$A152:$J651,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG152=FALSE,0,IF($DQ152=TRUE,SUM($BS152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS152*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DQ152=TRUE,SUM($BT152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT152*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DQ152=TRUE,SUM($BU152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU152*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DQ152=TRUE,SUM($BV152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DQ152=TRUE,SUM($BW152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW152*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DQ152=TRUE,SUM($BX152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX152*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN152=FALSE,0,ROUND(SUM($BY152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP152=FALSE,0,ROUND(SUM($X152*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY152=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X152),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X152)),2)","v":0},0,false,{"$f":"ROUND(IF($CT152=FALSE,0,IF($DU152=TRUE,SUM($BZ152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ152*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT152=FALSE,0,IF($DU152=TRUE,SUM($CA152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA152*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT152=FALSE,0,IF($DU152=TRUE,SUM($CB152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB152*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT152=FALSE,0,IF($DU152=TRUE,SUM($CC152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC152*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT152=FALSE,0,IF($DU152=TRUE,SUM($CD152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD152*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT152=FALSE,0,IF($DU152=TRUE,SUM($CE152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE152*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA152=FALSE,0,ROUND(SUM($CF152*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC152=FALSE,0,ROUND(SUM($AA152*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY152=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA152),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA152)),2)","v":0},0,0,{"$f":"SUM($DG152*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG152*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH152,IF(VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI152,$DG152))","v":0},0,false,0,false,0,{"$f":"IF(AND($X152>0,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ152=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH152:$CM152,$CQ152,$DZ152,$EF152,$EN152:$ES152)-SUM($BY152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH152:$CM152,$CQ152,$DZ152,$EF152,$EH152:$EM152)-SUM($BY152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X152>0,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS152=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH152:$CM152,$CO152,$CQ152,$CU152:$CZ152,$DB152,$DD152,$DZ152,$EB152,$ED152,$EF152,$EN152:$ES152,$FC152,$FE152,$FG152,$FI152,$FQ152:$FV152)/$AD152*$X152)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH152:$CM152,$CO152,$CQ152,$CU152:$CZ152,$DB152,$DD152,$DZ152,$EB152,$ED152,$EF152,$EH152:$EM152,$FC152,$FE152,$FG152,$FI152,$FK152:$FP152)/$AD152*$X152)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA152>0,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU152=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU152:$CZ152,$DD152,$DZ152,$FI152,$FQ152:$FV152)-SUM($CF152*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU152:$CZ152,$DD152,$DZ152,$FI152,$FK152:$FP152)-SUM($CF152*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA152>0,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW152=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH152:$CM152,$CO152,$CQ152,$CU152:$CZ152,$DB152,$DD152,$DZ152,$EB152,$ED152,$EF152,$EN152:$ES152,$FC152,$FE152,$FG152,$FI152,$FQ152:$FV152)/$AD152*$AA152)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH152:$CM152,$CO152,$CQ152,$CU152:$CZ152,$DB152,$DD152,$DZ152,$EB152,$ED152,$EF152,$EH152:$EM152,$FC152,$FE152,$FG152,$FI152,$FK152:$FP152)/$AD152*$AA152)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X152>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E152<>\"D-CARE\",Tenant!$F152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY152=FALSE,0,ROUND(SUM($AE152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X152>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X152>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X152>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA152=FALSE,0,SUM($BY152*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X152>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC152=FALSE,0,SUM($BY152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X152>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE152=TRUE,$X152>0),SUM($BY152*Account!$T$2),0)","v":0},{"$f":"IF(AND($X152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG152=FALSE,0,ROUND(SUM($BS152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG152=FALSE,0,ROUND(SUM($BT152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG152=FALSE,0,ROUND(SUM($BU152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG152=FALSE,0,ROUND(SUM($BV152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG152=FALSE,0,ROUND(SUM($BW152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG152=FALSE,0,ROUND(SUM($BX152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H152/$AD152*$X152),2),0)","v":0},{"$f":"ROUND(SUM($EU152*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET152=FALSE,$EV152,ROUND(MAX(0,SUM(SUM($EN152:$ES152)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY152=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I152","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ152*Account!$AA$2),SUM($EZ152*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA152>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E152<>\"D-CARE\",Tenant!$F152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB152=FALSE,0,ROUND(SUM($AF152*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA152>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA152>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA152>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD152=FALSE,0,SUM($CF152*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA152>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF152=FALSE,0,SUM($CF152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA152>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH152=TRUE,$AA152>0),SUM($CF152*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ152=FALSE,0,ROUND(SUM($BZ152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ152=FALSE,0,ROUND(SUM($CA152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ152=FALSE,0,ROUND(SUM($CB152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ152=FALSE,0,ROUND(SUM($CC152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ152=FALSE,0,ROUND(SUM($CD152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ152=FALSE,0,ROUND(SUM($CE152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H152/$AD152*$AA152),2),0)","v":0},{"$f":"ROUND(SUM($FX152*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW152=FALSE,$FY152,ROUND(MAX(0,SUM(SUM($FQ152:$FV152)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB152=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I152","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC152*Account!$AA$2),SUM($GC152*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D152<=FctrChngDts!$B$14,$E152>FctrChngDts!$B$14),AND($D152<=FctrChngDts!$C$14,$E152>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE152=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH152:$GJ152))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO152,$DB152,$GH152:$GJ152))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG152,$GK152,$GN152,$DR152,$DT152,$DV152,$DX152),IF(Account!$Q$2=TRUE,SUM($GG152,$GL152,$GN152,$DR152,$DT152,$DV152,$DX152),SUM($GG152,$GK152,$GL152,$GM152,$GN152,$DR152,$DT152,$DV152,$DX152)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D152,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A152,Tenant!$A:$J,8,FALSE)=TRUE,$GO152<0),0,SUM(SUM(SUM($GO152/$AD152*$GP152)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A152,Tenant!$A:$J,8,FALSE)=TRUE,$GO152<0),0,SUM(SUM(SUM($GO152/$AD152*$GQ152)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG152,$CO152,$DB152,$GM152)/$AD152)*$X152*FctrChngDts!$B$15),SUM(SUM(SUM($DG152,$CO152,$DB152,$GH152:$GJ152)/$AD152)*$X152*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG152,$CO152,$DB152,$GM152)/$AD152)*$AA152*FctrChngDts!$B$15),SUM(SUM(SUM($DG152,$CO152,$DB152,$GH152:$GJ152)/$AD152)*$AA152*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E152),$AD152,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D152,FctrChngDts!$C$17<=$E152),_xlfn.DAYS($D152,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E152),$AD152,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D152,FctrChngDts!$C$19<=$E152),_xlfn.DAYS($D152,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY152*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY152*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ152*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ152*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D152,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A152,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF152*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A152,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG152*Account!$AA$2)),2)","v":0}]
[152,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G153),0,IF($F153<=$G153,SUM($G153-$F153),IF($F153>$G153,SUM((Account!$L$2-$F153)+$G153+1))))","v":0},{"$f":"IF(AND($D153>=FctrChngDts!$C$2,$D153<=FctrChngDts!$D$2),$D153,\"\")","v":""},{"$f":"IF($I153=\"\",\"\",IF($E153<=FctrChngDts!$D$2,$E153,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D153<FctrChngDts!$E$2,$E153<FctrChngDts!$E$2),AND($D153>=FctrChngDts!$F$2,$E153>=FctrChngDts!$F$2)),\"\",IF(AND($D153>=FctrChngDts!$E$2,$D153<=FctrChngDts!$F$2),$D153,FctrChngDts!$E$2))","v":""},{"$f":"IF($K153=\"\",\"\",IF(AND($J153=$K153,$E153>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K153=$J153,$E153,IF(AND($E153>=FctrChngDts!$E$2,$E153<=FctrChngDts!$F$2),$E153,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D153<DATE(YEAR(Account!$J$2),6,1),$D153>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I153<FctrChngDts!$A$2,$J153<FctrChngDts!$A$2),AND($I153>=FctrChngDts!$B$2,$J153>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I153<FctrChngDts!$A$2,$J153>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I153>=FctrChngDts!$A$2,$J153<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I153<FctrChngDts!$B$2,$J153>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K153<FctrChngDts!$A$2,$L153<FctrChngDts!$A$2),AND($K153>=FctrChngDts!$B$2,$L153>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K153<FctrChngDts!$A$2,$L153>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K153>=FctrChngDts!$A$2,$L153<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K153<FctrChngDts!$B$2,$L153>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I153=\"\",$J153=0),0,IF(AND($N153=TRUE,$I153<>0),SUM($J153-$I153+1),IF($O153=TRUE,SUM(FctrChngDts!$A$2-$I153),IF($P153=TRUE,0,IF($Q153=TRUE,SUM($J153-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I153=\"\",$J153=0),0,IF($N153=TRUE,0,IF($O153=TRUE,SUM($J153-FctrChngDts!$A$2+1),IF(AND($P153=TRUE,$I153<>0),SUM($J153-$I153+1),IF($Q153=TRUE,SUM(FctrChngDts!$B$2-$I153),0)))))","v":0},0,{"$f":"IF(OR($K153=\"\",$L153=0),0,IF(AND($R153=TRUE,$K153<>0),SUM($L153-$K153+1),IF($S153=TRUE,SUM(FctrChngDts!$A$2-$K153),IF($T153=TRUE,0,IF($U153=TRUE,SUM($L153-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K153=\"\",$L153=0),0,IF($R153=TRUE,0,IF($S153=TRUE,SUM($L153-FctrChngDts!$A$2+1),IF(AND($T153=TRUE,$K153<>0),SUM($L153-$K153+1),IF($U153=TRUE,SUM(FctrChngDts!$B$2-$K153),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A153,Tenant!$A153:$J652,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR153=FALSE,VLOOKUP($AQ153,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ153,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR153=FALSE,VLOOKUP($AQ153,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ153,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR153=FALSE,VLOOKUP($AQ153,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ153,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR153=FALSE,VLOOKUP($AQ153,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ153,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A153,Tenant!$A153:$J652,6,FALSE)","v":0},{"$f":"VLOOKUP($A153,Tenant!$A153:$J652,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG153=FALSE,0,IF($DQ153=TRUE,SUM($BS153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS153*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DQ153=TRUE,SUM($BT153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT153*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DQ153=TRUE,SUM($BU153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU153*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DQ153=TRUE,SUM($BV153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DQ153=TRUE,SUM($BW153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW153*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DQ153=TRUE,SUM($BX153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX153*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN153=FALSE,0,ROUND(SUM($BY153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP153=FALSE,0,ROUND(SUM($X153*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY153=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X153),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X153)),2)","v":0},0,false,{"$f":"ROUND(IF($CT153=FALSE,0,IF($DU153=TRUE,SUM($BZ153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ153*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT153=FALSE,0,IF($DU153=TRUE,SUM($CA153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA153*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT153=FALSE,0,IF($DU153=TRUE,SUM($CB153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB153*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT153=FALSE,0,IF($DU153=TRUE,SUM($CC153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC153*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT153=FALSE,0,IF($DU153=TRUE,SUM($CD153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD153*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT153=FALSE,0,IF($DU153=TRUE,SUM($CE153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE153*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA153=FALSE,0,ROUND(SUM($CF153*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC153=FALSE,0,ROUND(SUM($AA153*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY153=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA153),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA153)),2)","v":0},0,0,{"$f":"SUM($DG153*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG153*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH153,IF(VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI153,$DG153))","v":0},0,false,0,false,0,{"$f":"IF(AND($X153>0,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ153=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH153:$CM153,$CQ153,$DZ153,$EF153,$EN153:$ES153)-SUM($BY153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH153:$CM153,$CQ153,$DZ153,$EF153,$EH153:$EM153)-SUM($BY153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X153>0,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS153=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH153:$CM153,$CO153,$CQ153,$CU153:$CZ153,$DB153,$DD153,$DZ153,$EB153,$ED153,$EF153,$EN153:$ES153,$FC153,$FE153,$FG153,$FI153,$FQ153:$FV153)/$AD153*$X153)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH153:$CM153,$CO153,$CQ153,$CU153:$CZ153,$DB153,$DD153,$DZ153,$EB153,$ED153,$EF153,$EH153:$EM153,$FC153,$FE153,$FG153,$FI153,$FK153:$FP153)/$AD153*$X153)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA153>0,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU153=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU153:$CZ153,$DD153,$DZ153,$FI153,$FQ153:$FV153)-SUM($CF153*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU153:$CZ153,$DD153,$DZ153,$FI153,$FK153:$FP153)-SUM($CF153*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA153>0,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW153=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH153:$CM153,$CO153,$CQ153,$CU153:$CZ153,$DB153,$DD153,$DZ153,$EB153,$ED153,$EF153,$EN153:$ES153,$FC153,$FE153,$FG153,$FI153,$FQ153:$FV153)/$AD153*$AA153)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH153:$CM153,$CO153,$CQ153,$CU153:$CZ153,$DB153,$DD153,$DZ153,$EB153,$ED153,$EF153,$EH153:$EM153,$FC153,$FE153,$FG153,$FI153,$FK153:$FP153)/$AD153*$AA153)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X153>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E153<>\"D-CARE\",Tenant!$F153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY153=FALSE,0,ROUND(SUM($AE153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X153>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X153>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X153>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA153=FALSE,0,SUM($BY153*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X153>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC153=FALSE,0,SUM($BY153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X153>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE153=TRUE,$X153>0),SUM($BY153*Account!$T$2),0)","v":0},{"$f":"IF(AND($X153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG153=FALSE,0,ROUND(SUM($BS153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG153=FALSE,0,ROUND(SUM($BT153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG153=FALSE,0,ROUND(SUM($BU153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG153=FALSE,0,ROUND(SUM($BV153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG153=FALSE,0,ROUND(SUM($BW153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG153=FALSE,0,ROUND(SUM($BX153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H153/$AD153*$X153),2),0)","v":0},{"$f":"ROUND(SUM($EU153*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET153=FALSE,$EV153,ROUND(MAX(0,SUM(SUM($EN153:$ES153)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY153=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I153","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ153*Account!$AA$2),SUM($EZ153*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA153>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E153<>\"D-CARE\",Tenant!$F153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB153=FALSE,0,ROUND(SUM($AF153*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA153>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA153>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA153>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD153=FALSE,0,SUM($CF153*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA153>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF153=FALSE,0,SUM($CF153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA153>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH153=TRUE,$AA153>0),SUM($CF153*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ153=FALSE,0,ROUND(SUM($BZ153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ153=FALSE,0,ROUND(SUM($CA153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ153=FALSE,0,ROUND(SUM($CB153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ153=FALSE,0,ROUND(SUM($CC153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ153=FALSE,0,ROUND(SUM($CD153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ153=FALSE,0,ROUND(SUM($CE153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H153/$AD153*$AA153),2),0)","v":0},{"$f":"ROUND(SUM($FX153*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW153=FALSE,$FY153,ROUND(MAX(0,SUM(SUM($FQ153:$FV153)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB153=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I153","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC153*Account!$AA$2),SUM($GC153*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D153<=FctrChngDts!$B$14,$E153>FctrChngDts!$B$14),AND($D153<=FctrChngDts!$C$14,$E153>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE153=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH153:$GJ153))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO153,$DB153,$GH153:$GJ153))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG153,$GK153,$GN153,$DR153,$DT153,$DV153,$DX153),IF(Account!$Q$2=TRUE,SUM($GG153,$GL153,$GN153,$DR153,$DT153,$DV153,$DX153),SUM($GG153,$GK153,$GL153,$GM153,$GN153,$DR153,$DT153,$DV153,$DX153)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D153,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A153,Tenant!$A:$J,8,FALSE)=TRUE,$GO153<0),0,SUM(SUM(SUM($GO153/$AD153*$GP153)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A153,Tenant!$A:$J,8,FALSE)=TRUE,$GO153<0),0,SUM(SUM(SUM($GO153/$AD153*$GQ153)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG153,$CO153,$DB153,$GM153)/$AD153)*$X153*FctrChngDts!$B$15),SUM(SUM(SUM($DG153,$CO153,$DB153,$GH153:$GJ153)/$AD153)*$X153*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG153,$CO153,$DB153,$GM153)/$AD153)*$AA153*FctrChngDts!$B$15),SUM(SUM(SUM($DG153,$CO153,$DB153,$GH153:$GJ153)/$AD153)*$AA153*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E153),$AD153,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D153,FctrChngDts!$C$17<=$E153),_xlfn.DAYS($D153,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E153),$AD153,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D153,FctrChngDts!$C$19<=$E153),_xlfn.DAYS($D153,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY153*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY153*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ153*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ153*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D153,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A153,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF153*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A153,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG153*Account!$AA$2)),2)","v":0}]
[153,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G154),0,IF($F154<=$G154,SUM($G154-$F154),IF($F154>$G154,SUM((Account!$L$2-$F154)+$G154+1))))","v":0},{"$f":"IF(AND($D154>=FctrChngDts!$C$2,$D154<=FctrChngDts!$D$2),$D154,\"\")","v":""},{"$f":"IF($I154=\"\",\"\",IF($E154<=FctrChngDts!$D$2,$E154,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D154<FctrChngDts!$E$2,$E154<FctrChngDts!$E$2),AND($D154>=FctrChngDts!$F$2,$E154>=FctrChngDts!$F$2)),\"\",IF(AND($D154>=FctrChngDts!$E$2,$D154<=FctrChngDts!$F$2),$D154,FctrChngDts!$E$2))","v":""},{"$f":"IF($K154=\"\",\"\",IF(AND($J154=$K154,$E154>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K154=$J154,$E154,IF(AND($E154>=FctrChngDts!$E$2,$E154<=FctrChngDts!$F$2),$E154,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D154<DATE(YEAR(Account!$J$2),6,1),$D154>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I154<FctrChngDts!$A$2,$J154<FctrChngDts!$A$2),AND($I154>=FctrChngDts!$B$2,$J154>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I154<FctrChngDts!$A$2,$J154>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I154>=FctrChngDts!$A$2,$J154<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I154<FctrChngDts!$B$2,$J154>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K154<FctrChngDts!$A$2,$L154<FctrChngDts!$A$2),AND($K154>=FctrChngDts!$B$2,$L154>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K154<FctrChngDts!$A$2,$L154>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K154>=FctrChngDts!$A$2,$L154<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K154<FctrChngDts!$B$2,$L154>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I154=\"\",$J154=0),0,IF(AND($N154=TRUE,$I154<>0),SUM($J154-$I154+1),IF($O154=TRUE,SUM(FctrChngDts!$A$2-$I154),IF($P154=TRUE,0,IF($Q154=TRUE,SUM($J154-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I154=\"\",$J154=0),0,IF($N154=TRUE,0,IF($O154=TRUE,SUM($J154-FctrChngDts!$A$2+1),IF(AND($P154=TRUE,$I154<>0),SUM($J154-$I154+1),IF($Q154=TRUE,SUM(FctrChngDts!$B$2-$I154),0)))))","v":0},0,{"$f":"IF(OR($K154=\"\",$L154=0),0,IF(AND($R154=TRUE,$K154<>0),SUM($L154-$K154+1),IF($S154=TRUE,SUM(FctrChngDts!$A$2-$K154),IF($T154=TRUE,0,IF($U154=TRUE,SUM($L154-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K154=\"\",$L154=0),0,IF($R154=TRUE,0,IF($S154=TRUE,SUM($L154-FctrChngDts!$A$2+1),IF(AND($T154=TRUE,$K154<>0),SUM($L154-$K154+1),IF($U154=TRUE,SUM(FctrChngDts!$B$2-$K154),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A154,Tenant!$A154:$J653,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR154=FALSE,VLOOKUP($AQ154,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ154,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR154=FALSE,VLOOKUP($AQ154,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ154,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR154=FALSE,VLOOKUP($AQ154,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ154,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR154=FALSE,VLOOKUP($AQ154,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ154,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A154,Tenant!$A154:$J653,6,FALSE)","v":0},{"$f":"VLOOKUP($A154,Tenant!$A154:$J653,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG154=FALSE,0,IF($DQ154=TRUE,SUM($BS154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS154*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DQ154=TRUE,SUM($BT154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT154*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DQ154=TRUE,SUM($BU154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU154*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DQ154=TRUE,SUM($BV154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DQ154=TRUE,SUM($BW154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW154*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DQ154=TRUE,SUM($BX154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX154*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN154=FALSE,0,ROUND(SUM($BY154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP154=FALSE,0,ROUND(SUM($X154*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY154=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X154),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X154)),2)","v":0},0,false,{"$f":"ROUND(IF($CT154=FALSE,0,IF($DU154=TRUE,SUM($BZ154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ154*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT154=FALSE,0,IF($DU154=TRUE,SUM($CA154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA154*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT154=FALSE,0,IF($DU154=TRUE,SUM($CB154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB154*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT154=FALSE,0,IF($DU154=TRUE,SUM($CC154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC154*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT154=FALSE,0,IF($DU154=TRUE,SUM($CD154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD154*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT154=FALSE,0,IF($DU154=TRUE,SUM($CE154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE154*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA154=FALSE,0,ROUND(SUM($CF154*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC154=FALSE,0,ROUND(SUM($AA154*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY154=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA154),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA154)),2)","v":0},0,0,{"$f":"SUM($DG154*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG154*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH154,IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI154,$DG154))","v":0},0,false,0,false,0,{"$f":"IF(AND($X154>0,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ154=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH154:$CM154,$CQ154,$DZ154,$EF154,$EN154:$ES154)-SUM($BY154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH154:$CM154,$CQ154,$DZ154,$EF154,$EH154:$EM154)-SUM($BY154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X154>0,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS154=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH154:$CM154,$CO154,$CQ154,$CU154:$CZ154,$DB154,$DD154,$DZ154,$EB154,$ED154,$EF154,$EN154:$ES154,$FC154,$FE154,$FG154,$FI154,$FQ154:$FV154)/$AD154*$X154)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH154:$CM154,$CO154,$CQ154,$CU154:$CZ154,$DB154,$DD154,$DZ154,$EB154,$ED154,$EF154,$EH154:$EM154,$FC154,$FE154,$FG154,$FI154,$FK154:$FP154)/$AD154*$X154)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA154>0,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU154=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU154:$CZ154,$DD154,$DZ154,$FI154,$FQ154:$FV154)-SUM($CF154*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU154:$CZ154,$DD154,$DZ154,$FI154,$FK154:$FP154)-SUM($CF154*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA154>0,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW154=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH154:$CM154,$CO154,$CQ154,$CU154:$CZ154,$DB154,$DD154,$DZ154,$EB154,$ED154,$EF154,$EN154:$ES154,$FC154,$FE154,$FG154,$FI154,$FQ154:$FV154)/$AD154*$AA154)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH154:$CM154,$CO154,$CQ154,$CU154:$CZ154,$DB154,$DD154,$DZ154,$EB154,$ED154,$EF154,$EH154:$EM154,$FC154,$FE154,$FG154,$FI154,$FK154:$FP154)/$AD154*$AA154)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E154<>\"D-CARE\",Tenant!$F154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY154=FALSE,0,ROUND(SUM($AE154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA154=FALSE,0,SUM($BY154*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X154>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC154=FALSE,0,SUM($BY154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X154>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE154=TRUE,$X154>0),SUM($BY154*Account!$T$2),0)","v":0},{"$f":"IF(AND($X154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG154=FALSE,0,ROUND(SUM($BS154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG154=FALSE,0,ROUND(SUM($BT154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG154=FALSE,0,ROUND(SUM($BU154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG154=FALSE,0,ROUND(SUM($BV154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG154=FALSE,0,ROUND(SUM($BW154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG154=FALSE,0,ROUND(SUM($BX154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H154/$AD154*$X154),2),0)","v":0},{"$f":"ROUND(SUM($EU154*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET154=FALSE,$EV154,ROUND(MAX(0,SUM(SUM($EN154:$ES154)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY154=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I154","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ154*Account!$AA$2),SUM($EZ154*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E154<>\"D-CARE\",Tenant!$F154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB154=FALSE,0,ROUND(SUM($AF154*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD154=FALSE,0,SUM($CF154*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA154>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF154=FALSE,0,SUM($CF154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA154>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH154=TRUE,$AA154>0),SUM($CF154*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ154=FALSE,0,ROUND(SUM($BZ154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ154=FALSE,0,ROUND(SUM($CA154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ154=FALSE,0,ROUND(SUM($CB154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ154=FALSE,0,ROUND(SUM($CC154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ154=FALSE,0,ROUND(SUM($CD154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ154=FALSE,0,ROUND(SUM($CE154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H154/$AD154*$AA154),2),0)","v":0},{"$f":"ROUND(SUM($FX154*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW154=FALSE,$FY154,ROUND(MAX(0,SUM(SUM($FQ154:$FV154)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB154=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I154","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC154*Account!$AA$2),SUM($GC154*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D154<=FctrChngDts!$B$14,$E154>FctrChngDts!$B$14),AND($D154<=FctrChngDts!$C$14,$E154>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE154=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH154:$GJ154))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO154,$DB154,$GH154:$GJ154))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG154,$GK154,$GN154,$DR154,$DT154,$DV154,$DX154),IF(Account!$Q$2=TRUE,SUM($GG154,$GL154,$GN154,$DR154,$DT154,$DV154,$DX154),SUM($GG154,$GK154,$GL154,$GM154,$GN154,$DR154,$DT154,$DV154,$DX154)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D154,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,8,FALSE)=TRUE,$GO154<0),0,SUM(SUM(SUM($GO154/$AD154*$GP154)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,8,FALSE)=TRUE,$GO154<0),0,SUM(SUM(SUM($GO154/$AD154*$GQ154)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG154,$CO154,$DB154,$GM154)/$AD154)*$X154*FctrChngDts!$B$15),SUM(SUM(SUM($DG154,$CO154,$DB154,$GH154:$GJ154)/$AD154)*$X154*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG154,$CO154,$DB154,$GM154)/$AD154)*$AA154*FctrChngDts!$B$15),SUM(SUM(SUM($DG154,$CO154,$DB154,$GH154:$GJ154)/$AD154)*$AA154*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E154),$AD154,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D154,FctrChngDts!$C$17<=$E154),_xlfn.DAYS($D154,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E154),$AD154,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D154,FctrChngDts!$C$19<=$E154),_xlfn.DAYS($D154,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY154*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY154*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ154*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ154*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D154,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF154*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG154*Account!$AA$2)),2)","v":0}]
[154,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G155),0,IF($F155<=$G155,SUM($G155-$F155),IF($F155>$G155,SUM((Account!$L$2-$F155)+$G155+1))))","v":0},{"$f":"IF(AND($D155>=FctrChngDts!$C$2,$D155<=FctrChngDts!$D$2),$D155,\"\")","v":""},{"$f":"IF($I155=\"\",\"\",IF($E155<=FctrChngDts!$D$2,$E155,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D155<FctrChngDts!$E$2,$E155<FctrChngDts!$E$2),AND($D155>=FctrChngDts!$F$2,$E155>=FctrChngDts!$F$2)),\"\",IF(AND($D155>=FctrChngDts!$E$2,$D155<=FctrChngDts!$F$2),$D155,FctrChngDts!$E$2))","v":""},{"$f":"IF($K155=\"\",\"\",IF(AND($J155=$K155,$E155>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K155=$J155,$E155,IF(AND($E155>=FctrChngDts!$E$2,$E155<=FctrChngDts!$F$2),$E155,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D155<DATE(YEAR(Account!$J$2),6,1),$D155>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I155<FctrChngDts!$A$2,$J155<FctrChngDts!$A$2),AND($I155>=FctrChngDts!$B$2,$J155>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I155<FctrChngDts!$A$2,$J155>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I155>=FctrChngDts!$A$2,$J155<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I155<FctrChngDts!$B$2,$J155>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K155<FctrChngDts!$A$2,$L155<FctrChngDts!$A$2),AND($K155>=FctrChngDts!$B$2,$L155>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K155<FctrChngDts!$A$2,$L155>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K155>=FctrChngDts!$A$2,$L155<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K155<FctrChngDts!$B$2,$L155>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I155=\"\",$J155=0),0,IF(AND($N155=TRUE,$I155<>0),SUM($J155-$I155+1),IF($O155=TRUE,SUM(FctrChngDts!$A$2-$I155),IF($P155=TRUE,0,IF($Q155=TRUE,SUM($J155-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I155=\"\",$J155=0),0,IF($N155=TRUE,0,IF($O155=TRUE,SUM($J155-FctrChngDts!$A$2+1),IF(AND($P155=TRUE,$I155<>0),SUM($J155-$I155+1),IF($Q155=TRUE,SUM(FctrChngDts!$B$2-$I155),0)))))","v":0},0,{"$f":"IF(OR($K155=\"\",$L155=0),0,IF(AND($R155=TRUE,$K155<>0),SUM($L155-$K155+1),IF($S155=TRUE,SUM(FctrChngDts!$A$2-$K155),IF($T155=TRUE,0,IF($U155=TRUE,SUM($L155-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K155=\"\",$L155=0),0,IF($R155=TRUE,0,IF($S155=TRUE,SUM($L155-FctrChngDts!$A$2+1),IF(AND($T155=TRUE,$K155<>0),SUM($L155-$K155+1),IF($U155=TRUE,SUM(FctrChngDts!$B$2-$K155),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A155,Tenant!$A155:$J654,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR155=FALSE,VLOOKUP($AQ155,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ155,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR155=FALSE,VLOOKUP($AQ155,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ155,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR155=FALSE,VLOOKUP($AQ155,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ155,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR155=FALSE,VLOOKUP($AQ155,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ155,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A155,Tenant!$A155:$J654,6,FALSE)","v":0},{"$f":"VLOOKUP($A155,Tenant!$A155:$J654,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG155=FALSE,0,IF($DQ155=TRUE,SUM($BS155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS155*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DQ155=TRUE,SUM($BT155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT155*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DQ155=TRUE,SUM($BU155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU155*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DQ155=TRUE,SUM($BV155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DQ155=TRUE,SUM($BW155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW155*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DQ155=TRUE,SUM($BX155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX155*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN155=FALSE,0,ROUND(SUM($BY155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP155=FALSE,0,ROUND(SUM($X155*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY155=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X155),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X155)),2)","v":0},0,false,{"$f":"ROUND(IF($CT155=FALSE,0,IF($DU155=TRUE,SUM($BZ155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ155*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT155=FALSE,0,IF($DU155=TRUE,SUM($CA155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA155*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT155=FALSE,0,IF($DU155=TRUE,SUM($CB155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB155*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT155=FALSE,0,IF($DU155=TRUE,SUM($CC155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC155*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT155=FALSE,0,IF($DU155=TRUE,SUM($CD155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD155*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT155=FALSE,0,IF($DU155=TRUE,SUM($CE155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE155*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA155=FALSE,0,ROUND(SUM($CF155*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC155=FALSE,0,ROUND(SUM($AA155*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY155=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA155),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA155)),2)","v":0},0,0,{"$f":"SUM($DG155*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG155*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH155,IF(VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI155,$DG155))","v":0},0,false,0,false,0,{"$f":"IF(AND($X155>0,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ155=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH155:$CM155,$CQ155,$DZ155,$EF155,$EN155:$ES155)-SUM($BY155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH155:$CM155,$CQ155,$DZ155,$EF155,$EH155:$EM155)-SUM($BY155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X155>0,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS155=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH155:$CM155,$CO155,$CQ155,$CU155:$CZ155,$DB155,$DD155,$DZ155,$EB155,$ED155,$EF155,$EN155:$ES155,$FC155,$FE155,$FG155,$FI155,$FQ155:$FV155)/$AD155*$X155)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH155:$CM155,$CO155,$CQ155,$CU155:$CZ155,$DB155,$DD155,$DZ155,$EB155,$ED155,$EF155,$EH155:$EM155,$FC155,$FE155,$FG155,$FI155,$FK155:$FP155)/$AD155*$X155)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA155>0,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU155=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU155:$CZ155,$DD155,$DZ155,$FI155,$FQ155:$FV155)-SUM($CF155*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU155:$CZ155,$DD155,$DZ155,$FI155,$FK155:$FP155)-SUM($CF155*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA155>0,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW155=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH155:$CM155,$CO155,$CQ155,$CU155:$CZ155,$DB155,$DD155,$DZ155,$EB155,$ED155,$EF155,$EN155:$ES155,$FC155,$FE155,$FG155,$FI155,$FQ155:$FV155)/$AD155*$AA155)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH155:$CM155,$CO155,$CQ155,$CU155:$CZ155,$DB155,$DD155,$DZ155,$EB155,$ED155,$EF155,$EH155:$EM155,$FC155,$FE155,$FG155,$FI155,$FK155:$FP155)/$AD155*$AA155)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X155>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E155<>\"D-CARE\",Tenant!$F155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY155=FALSE,0,ROUND(SUM($AE155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X155>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X155>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X155>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA155=FALSE,0,SUM($BY155*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X155>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC155=FALSE,0,SUM($BY155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X155>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE155=TRUE,$X155>0),SUM($BY155*Account!$T$2),0)","v":0},{"$f":"IF(AND($X155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG155=FALSE,0,ROUND(SUM($BS155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG155=FALSE,0,ROUND(SUM($BT155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG155=FALSE,0,ROUND(SUM($BU155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG155=FALSE,0,ROUND(SUM($BV155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG155=FALSE,0,ROUND(SUM($BW155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG155=FALSE,0,ROUND(SUM($BX155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H155/$AD155*$X155),2),0)","v":0},{"$f":"ROUND(SUM($EU155*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET155=FALSE,$EV155,ROUND(MAX(0,SUM(SUM($EN155:$ES155)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY155=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I155","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ155*Account!$AA$2),SUM($EZ155*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA155>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E155<>\"D-CARE\",Tenant!$F155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB155=FALSE,0,ROUND(SUM($AF155*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA155>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA155>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA155>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD155=FALSE,0,SUM($CF155*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA155>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF155=FALSE,0,SUM($CF155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA155>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH155=TRUE,$AA155>0),SUM($CF155*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ155=FALSE,0,ROUND(SUM($BZ155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ155=FALSE,0,ROUND(SUM($CA155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ155=FALSE,0,ROUND(SUM($CB155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ155=FALSE,0,ROUND(SUM($CC155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ155=FALSE,0,ROUND(SUM($CD155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ155=FALSE,0,ROUND(SUM($CE155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H155/$AD155*$AA155),2),0)","v":0},{"$f":"ROUND(SUM($FX155*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW155=FALSE,$FY155,ROUND(MAX(0,SUM(SUM($FQ155:$FV155)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB155=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I155","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC155*Account!$AA$2),SUM($GC155*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D155<=FctrChngDts!$B$14,$E155>FctrChngDts!$B$14),AND($D155<=FctrChngDts!$C$14,$E155>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE155=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH155:$GJ155))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO155,$DB155,$GH155:$GJ155))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG155,$GK155,$GN155,$DR155,$DT155,$DV155,$DX155),IF(Account!$Q$2=TRUE,SUM($GG155,$GL155,$GN155,$DR155,$DT155,$DV155,$DX155),SUM($GG155,$GK155,$GL155,$GM155,$GN155,$DR155,$DT155,$DV155,$DX155)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D155,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A155,Tenant!$A:$J,8,FALSE)=TRUE,$GO155<0),0,SUM(SUM(SUM($GO155/$AD155*$GP155)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A155,Tenant!$A:$J,8,FALSE)=TRUE,$GO155<0),0,SUM(SUM(SUM($GO155/$AD155*$GQ155)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG155,$CO155,$DB155,$GM155)/$AD155)*$X155*FctrChngDts!$B$15),SUM(SUM(SUM($DG155,$CO155,$DB155,$GH155:$GJ155)/$AD155)*$X155*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG155,$CO155,$DB155,$GM155)/$AD155)*$AA155*FctrChngDts!$B$15),SUM(SUM(SUM($DG155,$CO155,$DB155,$GH155:$GJ155)/$AD155)*$AA155*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E155),$AD155,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D155,FctrChngDts!$C$17<=$E155),_xlfn.DAYS($D155,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E155),$AD155,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D155,FctrChngDts!$C$19<=$E155),_xlfn.DAYS($D155,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY155*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY155*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ155*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ155*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D155,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A155,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF155*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A155,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG155*Account!$AA$2)),2)","v":0}]
[155,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G156),0,IF($F156<=$G156,SUM($G156-$F156),IF($F156>$G156,SUM((Account!$L$2-$F156)+$G156+1))))","v":0},{"$f":"IF(AND($D156>=FctrChngDts!$C$2,$D156<=FctrChngDts!$D$2),$D156,\"\")","v":""},{"$f":"IF($I156=\"\",\"\",IF($E156<=FctrChngDts!$D$2,$E156,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D156<FctrChngDts!$E$2,$E156<FctrChngDts!$E$2),AND($D156>=FctrChngDts!$F$2,$E156>=FctrChngDts!$F$2)),\"\",IF(AND($D156>=FctrChngDts!$E$2,$D156<=FctrChngDts!$F$2),$D156,FctrChngDts!$E$2))","v":""},{"$f":"IF($K156=\"\",\"\",IF(AND($J156=$K156,$E156>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K156=$J156,$E156,IF(AND($E156>=FctrChngDts!$E$2,$E156<=FctrChngDts!$F$2),$E156,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D156<DATE(YEAR(Account!$J$2),6,1),$D156>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I156<FctrChngDts!$A$2,$J156<FctrChngDts!$A$2),AND($I156>=FctrChngDts!$B$2,$J156>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I156<FctrChngDts!$A$2,$J156>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I156>=FctrChngDts!$A$2,$J156<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I156<FctrChngDts!$B$2,$J156>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K156<FctrChngDts!$A$2,$L156<FctrChngDts!$A$2),AND($K156>=FctrChngDts!$B$2,$L156>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K156<FctrChngDts!$A$2,$L156>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K156>=FctrChngDts!$A$2,$L156<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K156<FctrChngDts!$B$2,$L156>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I156=\"\",$J156=0),0,IF(AND($N156=TRUE,$I156<>0),SUM($J156-$I156+1),IF($O156=TRUE,SUM(FctrChngDts!$A$2-$I156),IF($P156=TRUE,0,IF($Q156=TRUE,SUM($J156-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I156=\"\",$J156=0),0,IF($N156=TRUE,0,IF($O156=TRUE,SUM($J156-FctrChngDts!$A$2+1),IF(AND($P156=TRUE,$I156<>0),SUM($J156-$I156+1),IF($Q156=TRUE,SUM(FctrChngDts!$B$2-$I156),0)))))","v":0},0,{"$f":"IF(OR($K156=\"\",$L156=0),0,IF(AND($R156=TRUE,$K156<>0),SUM($L156-$K156+1),IF($S156=TRUE,SUM(FctrChngDts!$A$2-$K156),IF($T156=TRUE,0,IF($U156=TRUE,SUM($L156-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K156=\"\",$L156=0),0,IF($R156=TRUE,0,IF($S156=TRUE,SUM($L156-FctrChngDts!$A$2+1),IF(AND($T156=TRUE,$K156<>0),SUM($L156-$K156+1),IF($U156=TRUE,SUM(FctrChngDts!$B$2-$K156),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A156,Tenant!$A156:$J655,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR156=FALSE,VLOOKUP($AQ156,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ156,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR156=FALSE,VLOOKUP($AQ156,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ156,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR156=FALSE,VLOOKUP($AQ156,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ156,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR156=FALSE,VLOOKUP($AQ156,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ156,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A156,Tenant!$A156:$J655,6,FALSE)","v":0},{"$f":"VLOOKUP($A156,Tenant!$A156:$J655,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG156=FALSE,0,IF($DQ156=TRUE,SUM($BS156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS156*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DQ156=TRUE,SUM($BT156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT156*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DQ156=TRUE,SUM($BU156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU156*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DQ156=TRUE,SUM($BV156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DQ156=TRUE,SUM($BW156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW156*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DQ156=TRUE,SUM($BX156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX156*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN156=FALSE,0,ROUND(SUM($BY156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP156=FALSE,0,ROUND(SUM($X156*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY156=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X156),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X156)),2)","v":0},0,false,{"$f":"ROUND(IF($CT156=FALSE,0,IF($DU156=TRUE,SUM($BZ156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ156*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT156=FALSE,0,IF($DU156=TRUE,SUM($CA156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA156*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT156=FALSE,0,IF($DU156=TRUE,SUM($CB156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB156*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT156=FALSE,0,IF($DU156=TRUE,SUM($CC156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC156*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT156=FALSE,0,IF($DU156=TRUE,SUM($CD156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD156*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT156=FALSE,0,IF($DU156=TRUE,SUM($CE156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE156*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA156=FALSE,0,ROUND(SUM($CF156*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC156=FALSE,0,ROUND(SUM($AA156*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY156=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA156),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA156)),2)","v":0},0,0,{"$f":"SUM($DG156*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG156*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH156,IF(VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI156,$DG156))","v":0},0,false,0,false,0,{"$f":"IF(AND($X156>0,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ156=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH156:$CM156,$CQ156,$DZ156,$EF156,$EN156:$ES156)-SUM($BY156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH156:$CM156,$CQ156,$DZ156,$EF156,$EH156:$EM156)-SUM($BY156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X156>0,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS156=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH156:$CM156,$CO156,$CQ156,$CU156:$CZ156,$DB156,$DD156,$DZ156,$EB156,$ED156,$EF156,$EN156:$ES156,$FC156,$FE156,$FG156,$FI156,$FQ156:$FV156)/$AD156*$X156)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH156:$CM156,$CO156,$CQ156,$CU156:$CZ156,$DB156,$DD156,$DZ156,$EB156,$ED156,$EF156,$EH156:$EM156,$FC156,$FE156,$FG156,$FI156,$FK156:$FP156)/$AD156*$X156)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA156>0,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU156=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU156:$CZ156,$DD156,$DZ156,$FI156,$FQ156:$FV156)-SUM($CF156*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU156:$CZ156,$DD156,$DZ156,$FI156,$FK156:$FP156)-SUM($CF156*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA156>0,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW156=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH156:$CM156,$CO156,$CQ156,$CU156:$CZ156,$DB156,$DD156,$DZ156,$EB156,$ED156,$EF156,$EN156:$ES156,$FC156,$FE156,$FG156,$FI156,$FQ156:$FV156)/$AD156*$AA156)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH156:$CM156,$CO156,$CQ156,$CU156:$CZ156,$DB156,$DD156,$DZ156,$EB156,$ED156,$EF156,$EH156:$EM156,$FC156,$FE156,$FG156,$FI156,$FK156:$FP156)/$AD156*$AA156)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X156>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E156<>\"D-CARE\",Tenant!$F156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY156=FALSE,0,ROUND(SUM($AE156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X156>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X156>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X156>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA156=FALSE,0,SUM($BY156*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X156>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC156=FALSE,0,SUM($BY156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X156>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE156=TRUE,$X156>0),SUM($BY156*Account!$T$2),0)","v":0},{"$f":"IF(AND($X156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG156=FALSE,0,ROUND(SUM($BS156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG156=FALSE,0,ROUND(SUM($BT156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG156=FALSE,0,ROUND(SUM($BU156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG156=FALSE,0,ROUND(SUM($BV156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG156=FALSE,0,ROUND(SUM($BW156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG156=FALSE,0,ROUND(SUM($BX156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H156/$AD156*$X156),2),0)","v":0},{"$f":"ROUND(SUM($EU156*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET156=FALSE,$EV156,ROUND(MAX(0,SUM(SUM($EN156:$ES156)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY156=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I156","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ156*Account!$AA$2),SUM($EZ156*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA156>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E156<>\"D-CARE\",Tenant!$F156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB156=FALSE,0,ROUND(SUM($AF156*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA156>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA156>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA156>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD156=FALSE,0,SUM($CF156*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA156>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF156=FALSE,0,SUM($CF156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA156>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH156=TRUE,$AA156>0),SUM($CF156*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ156=FALSE,0,ROUND(SUM($BZ156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ156=FALSE,0,ROUND(SUM($CA156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ156=FALSE,0,ROUND(SUM($CB156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ156=FALSE,0,ROUND(SUM($CC156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ156=FALSE,0,ROUND(SUM($CD156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ156=FALSE,0,ROUND(SUM($CE156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H156/$AD156*$AA156),2),0)","v":0},{"$f":"ROUND(SUM($FX156*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW156=FALSE,$FY156,ROUND(MAX(0,SUM(SUM($FQ156:$FV156)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB156=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I156","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC156*Account!$AA$2),SUM($GC156*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D156<=FctrChngDts!$B$14,$E156>FctrChngDts!$B$14),AND($D156<=FctrChngDts!$C$14,$E156>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE156=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH156:$GJ156))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO156,$DB156,$GH156:$GJ156))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG156,$GK156,$GN156,$DR156,$DT156,$DV156,$DX156),IF(Account!$Q$2=TRUE,SUM($GG156,$GL156,$GN156,$DR156,$DT156,$DV156,$DX156),SUM($GG156,$GK156,$GL156,$GM156,$GN156,$DR156,$DT156,$DV156,$DX156)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D156,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A156,Tenant!$A:$J,8,FALSE)=TRUE,$GO156<0),0,SUM(SUM(SUM($GO156/$AD156*$GP156)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A156,Tenant!$A:$J,8,FALSE)=TRUE,$GO156<0),0,SUM(SUM(SUM($GO156/$AD156*$GQ156)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG156,$CO156,$DB156,$GM156)/$AD156)*$X156*FctrChngDts!$B$15),SUM(SUM(SUM($DG156,$CO156,$DB156,$GH156:$GJ156)/$AD156)*$X156*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG156,$CO156,$DB156,$GM156)/$AD156)*$AA156*FctrChngDts!$B$15),SUM(SUM(SUM($DG156,$CO156,$DB156,$GH156:$GJ156)/$AD156)*$AA156*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E156),$AD156,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D156,FctrChngDts!$C$17<=$E156),_xlfn.DAYS($D156,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E156),$AD156,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D156,FctrChngDts!$C$19<=$E156),_xlfn.DAYS($D156,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY156*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY156*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ156*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ156*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D156,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A156,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF156*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A156,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG156*Account!$AA$2)),2)","v":0}]
[156,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G157),0,IF($F157<=$G157,SUM($G157-$F157),IF($F157>$G157,SUM((Account!$L$2-$F157)+$G157+1))))","v":0},{"$f":"IF(AND($D157>=FctrChngDts!$C$2,$D157<=FctrChngDts!$D$2),$D157,\"\")","v":""},{"$f":"IF($I157=\"\",\"\",IF($E157<=FctrChngDts!$D$2,$E157,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D157<FctrChngDts!$E$2,$E157<FctrChngDts!$E$2),AND($D157>=FctrChngDts!$F$2,$E157>=FctrChngDts!$F$2)),\"\",IF(AND($D157>=FctrChngDts!$E$2,$D157<=FctrChngDts!$F$2),$D157,FctrChngDts!$E$2))","v":""},{"$f":"IF($K157=\"\",\"\",IF(AND($J157=$K157,$E157>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K157=$J157,$E157,IF(AND($E157>=FctrChngDts!$E$2,$E157<=FctrChngDts!$F$2),$E157,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D157<DATE(YEAR(Account!$J$2),6,1),$D157>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I157<FctrChngDts!$A$2,$J157<FctrChngDts!$A$2),AND($I157>=FctrChngDts!$B$2,$J157>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I157<FctrChngDts!$A$2,$J157>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I157>=FctrChngDts!$A$2,$J157<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I157<FctrChngDts!$B$2,$J157>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K157<FctrChngDts!$A$2,$L157<FctrChngDts!$A$2),AND($K157>=FctrChngDts!$B$2,$L157>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K157<FctrChngDts!$A$2,$L157>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K157>=FctrChngDts!$A$2,$L157<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K157<FctrChngDts!$B$2,$L157>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I157=\"\",$J157=0),0,IF(AND($N157=TRUE,$I157<>0),SUM($J157-$I157+1),IF($O157=TRUE,SUM(FctrChngDts!$A$2-$I157),IF($P157=TRUE,0,IF($Q157=TRUE,SUM($J157-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I157=\"\",$J157=0),0,IF($N157=TRUE,0,IF($O157=TRUE,SUM($J157-FctrChngDts!$A$2+1),IF(AND($P157=TRUE,$I157<>0),SUM($J157-$I157+1),IF($Q157=TRUE,SUM(FctrChngDts!$B$2-$I157),0)))))","v":0},0,{"$f":"IF(OR($K157=\"\",$L157=0),0,IF(AND($R157=TRUE,$K157<>0),SUM($L157-$K157+1),IF($S157=TRUE,SUM(FctrChngDts!$A$2-$K157),IF($T157=TRUE,0,IF($U157=TRUE,SUM($L157-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K157=\"\",$L157=0),0,IF($R157=TRUE,0,IF($S157=TRUE,SUM($L157-FctrChngDts!$A$2+1),IF(AND($T157=TRUE,$K157<>0),SUM($L157-$K157+1),IF($U157=TRUE,SUM(FctrChngDts!$B$2-$K157),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A157,Tenant!$A157:$J656,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR157=FALSE,VLOOKUP($AQ157,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ157,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR157=FALSE,VLOOKUP($AQ157,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ157,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR157=FALSE,VLOOKUP($AQ157,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ157,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR157=FALSE,VLOOKUP($AQ157,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ157,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A157,Tenant!$A157:$J656,6,FALSE)","v":0},{"$f":"VLOOKUP($A157,Tenant!$A157:$J656,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG157=FALSE,0,IF($DQ157=TRUE,SUM($BS157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS157*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DQ157=TRUE,SUM($BT157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT157*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DQ157=TRUE,SUM($BU157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU157*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DQ157=TRUE,SUM($BV157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DQ157=TRUE,SUM($BW157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW157*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DQ157=TRUE,SUM($BX157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX157*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN157=FALSE,0,ROUND(SUM($BY157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP157=FALSE,0,ROUND(SUM($X157*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY157=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X157),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X157)),2)","v":0},0,false,{"$f":"ROUND(IF($CT157=FALSE,0,IF($DU157=TRUE,SUM($BZ157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ157*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT157=FALSE,0,IF($DU157=TRUE,SUM($CA157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA157*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT157=FALSE,0,IF($DU157=TRUE,SUM($CB157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB157*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT157=FALSE,0,IF($DU157=TRUE,SUM($CC157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC157*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT157=FALSE,0,IF($DU157=TRUE,SUM($CD157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD157*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT157=FALSE,0,IF($DU157=TRUE,SUM($CE157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE157*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA157=FALSE,0,ROUND(SUM($CF157*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC157=FALSE,0,ROUND(SUM($AA157*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY157=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA157),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA157)),2)","v":0},0,0,{"$f":"SUM($DG157*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG157*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH157,IF(VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI157,$DG157))","v":0},0,false,0,false,0,{"$f":"IF(AND($X157>0,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ157=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH157:$CM157,$CQ157,$DZ157,$EF157,$EN157:$ES157)-SUM($BY157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH157:$CM157,$CQ157,$DZ157,$EF157,$EH157:$EM157)-SUM($BY157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X157>0,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS157=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH157:$CM157,$CO157,$CQ157,$CU157:$CZ157,$DB157,$DD157,$DZ157,$EB157,$ED157,$EF157,$EN157:$ES157,$FC157,$FE157,$FG157,$FI157,$FQ157:$FV157)/$AD157*$X157)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH157:$CM157,$CO157,$CQ157,$CU157:$CZ157,$DB157,$DD157,$DZ157,$EB157,$ED157,$EF157,$EH157:$EM157,$FC157,$FE157,$FG157,$FI157,$FK157:$FP157)/$AD157*$X157)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA157>0,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU157=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU157:$CZ157,$DD157,$DZ157,$FI157,$FQ157:$FV157)-SUM($CF157*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU157:$CZ157,$DD157,$DZ157,$FI157,$FK157:$FP157)-SUM($CF157*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA157>0,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW157=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH157:$CM157,$CO157,$CQ157,$CU157:$CZ157,$DB157,$DD157,$DZ157,$EB157,$ED157,$EF157,$EN157:$ES157,$FC157,$FE157,$FG157,$FI157,$FQ157:$FV157)/$AD157*$AA157)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH157:$CM157,$CO157,$CQ157,$CU157:$CZ157,$DB157,$DD157,$DZ157,$EB157,$ED157,$EF157,$EH157:$EM157,$FC157,$FE157,$FG157,$FI157,$FK157:$FP157)/$AD157*$AA157)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X157>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E157<>\"D-CARE\",Tenant!$F157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY157=FALSE,0,ROUND(SUM($AE157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X157>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X157>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X157>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA157=FALSE,0,SUM($BY157*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X157>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC157=FALSE,0,SUM($BY157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X157>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE157=TRUE,$X157>0),SUM($BY157*Account!$T$2),0)","v":0},{"$f":"IF(AND($X157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG157=FALSE,0,ROUND(SUM($BS157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG157=FALSE,0,ROUND(SUM($BT157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG157=FALSE,0,ROUND(SUM($BU157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG157=FALSE,0,ROUND(SUM($BV157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG157=FALSE,0,ROUND(SUM($BW157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG157=FALSE,0,ROUND(SUM($BX157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H157/$AD157*$X157),2),0)","v":0},{"$f":"ROUND(SUM($EU157*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET157=FALSE,$EV157,ROUND(MAX(0,SUM(SUM($EN157:$ES157)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY157=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I157","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ157*Account!$AA$2),SUM($EZ157*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA157>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E157<>\"D-CARE\",Tenant!$F157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB157=FALSE,0,ROUND(SUM($AF157*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA157>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA157>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA157>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD157=FALSE,0,SUM($CF157*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA157>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF157=FALSE,0,SUM($CF157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA157>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH157=TRUE,$AA157>0),SUM($CF157*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ157=FALSE,0,ROUND(SUM($BZ157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ157=FALSE,0,ROUND(SUM($CA157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ157=FALSE,0,ROUND(SUM($CB157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ157=FALSE,0,ROUND(SUM($CC157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ157=FALSE,0,ROUND(SUM($CD157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ157=FALSE,0,ROUND(SUM($CE157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H157/$AD157*$AA157),2),0)","v":0},{"$f":"ROUND(SUM($FX157*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW157=FALSE,$FY157,ROUND(MAX(0,SUM(SUM($FQ157:$FV157)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB157=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I157","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC157*Account!$AA$2),SUM($GC157*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D157<=FctrChngDts!$B$14,$E157>FctrChngDts!$B$14),AND($D157<=FctrChngDts!$C$14,$E157>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE157=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH157:$GJ157))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO157,$DB157,$GH157:$GJ157))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG157,$GK157,$GN157,$DR157,$DT157,$DV157,$DX157),IF(Account!$Q$2=TRUE,SUM($GG157,$GL157,$GN157,$DR157,$DT157,$DV157,$DX157),SUM($GG157,$GK157,$GL157,$GM157,$GN157,$DR157,$DT157,$DV157,$DX157)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D157,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A157,Tenant!$A:$J,8,FALSE)=TRUE,$GO157<0),0,SUM(SUM(SUM($GO157/$AD157*$GP157)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A157,Tenant!$A:$J,8,FALSE)=TRUE,$GO157<0),0,SUM(SUM(SUM($GO157/$AD157*$GQ157)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG157,$CO157,$DB157,$GM157)/$AD157)*$X157*FctrChngDts!$B$15),SUM(SUM(SUM($DG157,$CO157,$DB157,$GH157:$GJ157)/$AD157)*$X157*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG157,$CO157,$DB157,$GM157)/$AD157)*$AA157*FctrChngDts!$B$15),SUM(SUM(SUM($DG157,$CO157,$DB157,$GH157:$GJ157)/$AD157)*$AA157*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E157),$AD157,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D157,FctrChngDts!$C$17<=$E157),_xlfn.DAYS($D157,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E157),$AD157,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D157,FctrChngDts!$C$19<=$E157),_xlfn.DAYS($D157,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY157*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY157*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ157*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ157*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D157,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A157,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF157*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A157,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG157*Account!$AA$2)),2)","v":0}]
[157,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G158),0,IF($F158<=$G158,SUM($G158-$F158),IF($F158>$G158,SUM((Account!$L$2-$F158)+$G158+1))))","v":0},{"$f":"IF(AND($D158>=FctrChngDts!$C$2,$D158<=FctrChngDts!$D$2),$D158,\"\")","v":""},{"$f":"IF($I158=\"\",\"\",IF($E158<=FctrChngDts!$D$2,$E158,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D158<FctrChngDts!$E$2,$E158<FctrChngDts!$E$2),AND($D158>=FctrChngDts!$F$2,$E158>=FctrChngDts!$F$2)),\"\",IF(AND($D158>=FctrChngDts!$E$2,$D158<=FctrChngDts!$F$2),$D158,FctrChngDts!$E$2))","v":""},{"$f":"IF($K158=\"\",\"\",IF(AND($J158=$K158,$E158>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K158=$J158,$E158,IF(AND($E158>=FctrChngDts!$E$2,$E158<=FctrChngDts!$F$2),$E158,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D158<DATE(YEAR(Account!$J$2),6,1),$D158>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I158<FctrChngDts!$A$2,$J158<FctrChngDts!$A$2),AND($I158>=FctrChngDts!$B$2,$J158>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I158<FctrChngDts!$A$2,$J158>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I158>=FctrChngDts!$A$2,$J158<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I158<FctrChngDts!$B$2,$J158>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K158<FctrChngDts!$A$2,$L158<FctrChngDts!$A$2),AND($K158>=FctrChngDts!$B$2,$L158>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K158<FctrChngDts!$A$2,$L158>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K158>=FctrChngDts!$A$2,$L158<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K158<FctrChngDts!$B$2,$L158>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I158=\"\",$J158=0),0,IF(AND($N158=TRUE,$I158<>0),SUM($J158-$I158+1),IF($O158=TRUE,SUM(FctrChngDts!$A$2-$I158),IF($P158=TRUE,0,IF($Q158=TRUE,SUM($J158-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I158=\"\",$J158=0),0,IF($N158=TRUE,0,IF($O158=TRUE,SUM($J158-FctrChngDts!$A$2+1),IF(AND($P158=TRUE,$I158<>0),SUM($J158-$I158+1),IF($Q158=TRUE,SUM(FctrChngDts!$B$2-$I158),0)))))","v":0},0,{"$f":"IF(OR($K158=\"\",$L158=0),0,IF(AND($R158=TRUE,$K158<>0),SUM($L158-$K158+1),IF($S158=TRUE,SUM(FctrChngDts!$A$2-$K158),IF($T158=TRUE,0,IF($U158=TRUE,SUM($L158-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K158=\"\",$L158=0),0,IF($R158=TRUE,0,IF($S158=TRUE,SUM($L158-FctrChngDts!$A$2+1),IF(AND($T158=TRUE,$K158<>0),SUM($L158-$K158+1),IF($U158=TRUE,SUM(FctrChngDts!$B$2-$K158),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A158,Tenant!$A158:$J657,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR158=FALSE,VLOOKUP($AQ158,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ158,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR158=FALSE,VLOOKUP($AQ158,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ158,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR158=FALSE,VLOOKUP($AQ158,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ158,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR158=FALSE,VLOOKUP($AQ158,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ158,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A158,Tenant!$A158:$J657,6,FALSE)","v":0},{"$f":"VLOOKUP($A158,Tenant!$A158:$J657,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG158=FALSE,0,IF($DQ158=TRUE,SUM($BS158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS158*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DQ158=TRUE,SUM($BT158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT158*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DQ158=TRUE,SUM($BU158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU158*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DQ158=TRUE,SUM($BV158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DQ158=TRUE,SUM($BW158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW158*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DQ158=TRUE,SUM($BX158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX158*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN158=FALSE,0,ROUND(SUM($BY158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP158=FALSE,0,ROUND(SUM($X158*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY158=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X158),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X158)),2)","v":0},0,false,{"$f":"ROUND(IF($CT158=FALSE,0,IF($DU158=TRUE,SUM($BZ158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ158*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT158=FALSE,0,IF($DU158=TRUE,SUM($CA158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA158*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT158=FALSE,0,IF($DU158=TRUE,SUM($CB158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB158*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT158=FALSE,0,IF($DU158=TRUE,SUM($CC158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC158*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT158=FALSE,0,IF($DU158=TRUE,SUM($CD158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD158*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT158=FALSE,0,IF($DU158=TRUE,SUM($CE158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE158*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA158=FALSE,0,ROUND(SUM($CF158*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC158=FALSE,0,ROUND(SUM($AA158*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY158=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA158),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA158)),2)","v":0},0,0,{"$f":"SUM($DG158*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG158*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH158,IF(VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI158,$DG158))","v":0},0,false,0,false,0,{"$f":"IF(AND($X158>0,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ158=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH158:$CM158,$CQ158,$DZ158,$EF158,$EN158:$ES158)-SUM($BY158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH158:$CM158,$CQ158,$DZ158,$EF158,$EH158:$EM158)-SUM($BY158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X158>0,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS158=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH158:$CM158,$CO158,$CQ158,$CU158:$CZ158,$DB158,$DD158,$DZ158,$EB158,$ED158,$EF158,$EN158:$ES158,$FC158,$FE158,$FG158,$FI158,$FQ158:$FV158)/$AD158*$X158)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH158:$CM158,$CO158,$CQ158,$CU158:$CZ158,$DB158,$DD158,$DZ158,$EB158,$ED158,$EF158,$EH158:$EM158,$FC158,$FE158,$FG158,$FI158,$FK158:$FP158)/$AD158*$X158)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA158>0,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU158=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU158:$CZ158,$DD158,$DZ158,$FI158,$FQ158:$FV158)-SUM($CF158*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU158:$CZ158,$DD158,$DZ158,$FI158,$FK158:$FP158)-SUM($CF158*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA158>0,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW158=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH158:$CM158,$CO158,$CQ158,$CU158:$CZ158,$DB158,$DD158,$DZ158,$EB158,$ED158,$EF158,$EN158:$ES158,$FC158,$FE158,$FG158,$FI158,$FQ158:$FV158)/$AD158*$AA158)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH158:$CM158,$CO158,$CQ158,$CU158:$CZ158,$DB158,$DD158,$DZ158,$EB158,$ED158,$EF158,$EH158:$EM158,$FC158,$FE158,$FG158,$FI158,$FK158:$FP158)/$AD158*$AA158)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X158>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E158<>\"D-CARE\",Tenant!$F158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY158=FALSE,0,ROUND(SUM($AE158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X158>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X158>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X158>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA158=FALSE,0,SUM($BY158*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X158>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC158=FALSE,0,SUM($BY158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X158>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE158=TRUE,$X158>0),SUM($BY158*Account!$T$2),0)","v":0},{"$f":"IF(AND($X158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG158=FALSE,0,ROUND(SUM($BS158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG158=FALSE,0,ROUND(SUM($BT158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG158=FALSE,0,ROUND(SUM($BU158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG158=FALSE,0,ROUND(SUM($BV158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG158=FALSE,0,ROUND(SUM($BW158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG158=FALSE,0,ROUND(SUM($BX158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H158/$AD158*$X158),2),0)","v":0},{"$f":"ROUND(SUM($EU158*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET158=FALSE,$EV158,ROUND(MAX(0,SUM(SUM($EN158:$ES158)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY158=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I158","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ158*Account!$AA$2),SUM($EZ158*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA158>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E158<>\"D-CARE\",Tenant!$F158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB158=FALSE,0,ROUND(SUM($AF158*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA158>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA158>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA158>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD158=FALSE,0,SUM($CF158*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA158>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF158=FALSE,0,SUM($CF158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA158>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH158=TRUE,$AA158>0),SUM($CF158*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ158=FALSE,0,ROUND(SUM($BZ158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ158=FALSE,0,ROUND(SUM($CA158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ158=FALSE,0,ROUND(SUM($CB158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ158=FALSE,0,ROUND(SUM($CC158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ158=FALSE,0,ROUND(SUM($CD158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ158=FALSE,0,ROUND(SUM($CE158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H158/$AD158*$AA158),2),0)","v":0},{"$f":"ROUND(SUM($FX158*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW158=FALSE,$FY158,ROUND(MAX(0,SUM(SUM($FQ158:$FV158)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB158=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I158","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC158*Account!$AA$2),SUM($GC158*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D158<=FctrChngDts!$B$14,$E158>FctrChngDts!$B$14),AND($D158<=FctrChngDts!$C$14,$E158>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE158=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH158:$GJ158))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO158,$DB158,$GH158:$GJ158))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG158,$GK158,$GN158,$DR158,$DT158,$DV158,$DX158),IF(Account!$Q$2=TRUE,SUM($GG158,$GL158,$GN158,$DR158,$DT158,$DV158,$DX158),SUM($GG158,$GK158,$GL158,$GM158,$GN158,$DR158,$DT158,$DV158,$DX158)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D158,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A158,Tenant!$A:$J,8,FALSE)=TRUE,$GO158<0),0,SUM(SUM(SUM($GO158/$AD158*$GP158)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A158,Tenant!$A:$J,8,FALSE)=TRUE,$GO158<0),0,SUM(SUM(SUM($GO158/$AD158*$GQ158)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG158,$CO158,$DB158,$GM158)/$AD158)*$X158*FctrChngDts!$B$15),SUM(SUM(SUM($DG158,$CO158,$DB158,$GH158:$GJ158)/$AD158)*$X158*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG158,$CO158,$DB158,$GM158)/$AD158)*$AA158*FctrChngDts!$B$15),SUM(SUM(SUM($DG158,$CO158,$DB158,$GH158:$GJ158)/$AD158)*$AA158*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E158),$AD158,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D158,FctrChngDts!$C$17<=$E158),_xlfn.DAYS($D158,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E158),$AD158,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D158,FctrChngDts!$C$19<=$E158),_xlfn.DAYS($D158,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY158*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY158*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ158*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ158*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D158,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A158,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF158*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A158,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG158*Account!$AA$2)),2)","v":0}]
[158,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G159),0,IF($F159<=$G159,SUM($G159-$F159),IF($F159>$G159,SUM((Account!$L$2-$F159)+$G159+1))))","v":0},{"$f":"IF(AND($D159>=FctrChngDts!$C$2,$D159<=FctrChngDts!$D$2),$D159,\"\")","v":""},{"$f":"IF($I159=\"\",\"\",IF($E159<=FctrChngDts!$D$2,$E159,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D159<FctrChngDts!$E$2,$E159<FctrChngDts!$E$2),AND($D159>=FctrChngDts!$F$2,$E159>=FctrChngDts!$F$2)),\"\",IF(AND($D159>=FctrChngDts!$E$2,$D159<=FctrChngDts!$F$2),$D159,FctrChngDts!$E$2))","v":""},{"$f":"IF($K159=\"\",\"\",IF(AND($J159=$K159,$E159>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K159=$J159,$E159,IF(AND($E159>=FctrChngDts!$E$2,$E159<=FctrChngDts!$F$2),$E159,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D159<DATE(YEAR(Account!$J$2),6,1),$D159>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I159<FctrChngDts!$A$2,$J159<FctrChngDts!$A$2),AND($I159>=FctrChngDts!$B$2,$J159>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I159<FctrChngDts!$A$2,$J159>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I159>=FctrChngDts!$A$2,$J159<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I159<FctrChngDts!$B$2,$J159>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K159<FctrChngDts!$A$2,$L159<FctrChngDts!$A$2),AND($K159>=FctrChngDts!$B$2,$L159>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K159<FctrChngDts!$A$2,$L159>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K159>=FctrChngDts!$A$2,$L159<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K159<FctrChngDts!$B$2,$L159>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I159=\"\",$J159=0),0,IF(AND($N159=TRUE,$I159<>0),SUM($J159-$I159+1),IF($O159=TRUE,SUM(FctrChngDts!$A$2-$I159),IF($P159=TRUE,0,IF($Q159=TRUE,SUM($J159-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I159=\"\",$J159=0),0,IF($N159=TRUE,0,IF($O159=TRUE,SUM($J159-FctrChngDts!$A$2+1),IF(AND($P159=TRUE,$I159<>0),SUM($J159-$I159+1),IF($Q159=TRUE,SUM(FctrChngDts!$B$2-$I159),0)))))","v":0},0,{"$f":"IF(OR($K159=\"\",$L159=0),0,IF(AND($R159=TRUE,$K159<>0),SUM($L159-$K159+1),IF($S159=TRUE,SUM(FctrChngDts!$A$2-$K159),IF($T159=TRUE,0,IF($U159=TRUE,SUM($L159-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K159=\"\",$L159=0),0,IF($R159=TRUE,0,IF($S159=TRUE,SUM($L159-FctrChngDts!$A$2+1),IF(AND($T159=TRUE,$K159<>0),SUM($L159-$K159+1),IF($U159=TRUE,SUM(FctrChngDts!$B$2-$K159),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A159,Tenant!$A159:$J658,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR159=FALSE,VLOOKUP($AQ159,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ159,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR159=FALSE,VLOOKUP($AQ159,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ159,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR159=FALSE,VLOOKUP($AQ159,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ159,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR159=FALSE,VLOOKUP($AQ159,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ159,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A159,Tenant!$A159:$J658,6,FALSE)","v":0},{"$f":"VLOOKUP($A159,Tenant!$A159:$J658,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG159=FALSE,0,IF($DQ159=TRUE,SUM($BS159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS159*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DQ159=TRUE,SUM($BT159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT159*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DQ159=TRUE,SUM($BU159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU159*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DQ159=TRUE,SUM($BV159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DQ159=TRUE,SUM($BW159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW159*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DQ159=TRUE,SUM($BX159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX159*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN159=FALSE,0,ROUND(SUM($BY159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP159=FALSE,0,ROUND(SUM($X159*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY159=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X159),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X159)),2)","v":0},0,false,{"$f":"ROUND(IF($CT159=FALSE,0,IF($DU159=TRUE,SUM($BZ159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ159*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT159=FALSE,0,IF($DU159=TRUE,SUM($CA159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA159*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT159=FALSE,0,IF($DU159=TRUE,SUM($CB159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB159*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT159=FALSE,0,IF($DU159=TRUE,SUM($CC159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC159*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT159=FALSE,0,IF($DU159=TRUE,SUM($CD159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD159*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT159=FALSE,0,IF($DU159=TRUE,SUM($CE159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE159*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA159=FALSE,0,ROUND(SUM($CF159*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC159=FALSE,0,ROUND(SUM($AA159*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY159=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA159),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA159)),2)","v":0},0,0,{"$f":"SUM($DG159*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG159*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH159,IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI159,$DG159))","v":0},0,false,0,false,0,{"$f":"IF(AND($X159>0,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ159=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH159:$CM159,$CQ159,$DZ159,$EF159,$EN159:$ES159)-SUM($BY159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH159:$CM159,$CQ159,$DZ159,$EF159,$EH159:$EM159)-SUM($BY159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X159>0,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS159=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH159:$CM159,$CO159,$CQ159,$CU159:$CZ159,$DB159,$DD159,$DZ159,$EB159,$ED159,$EF159,$EN159:$ES159,$FC159,$FE159,$FG159,$FI159,$FQ159:$FV159)/$AD159*$X159)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH159:$CM159,$CO159,$CQ159,$CU159:$CZ159,$DB159,$DD159,$DZ159,$EB159,$ED159,$EF159,$EH159:$EM159,$FC159,$FE159,$FG159,$FI159,$FK159:$FP159)/$AD159*$X159)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA159>0,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU159=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU159:$CZ159,$DD159,$DZ159,$FI159,$FQ159:$FV159)-SUM($CF159*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU159:$CZ159,$DD159,$DZ159,$FI159,$FK159:$FP159)-SUM($CF159*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA159>0,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW159=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH159:$CM159,$CO159,$CQ159,$CU159:$CZ159,$DB159,$DD159,$DZ159,$EB159,$ED159,$EF159,$EN159:$ES159,$FC159,$FE159,$FG159,$FI159,$FQ159:$FV159)/$AD159*$AA159)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH159:$CM159,$CO159,$CQ159,$CU159:$CZ159,$DB159,$DD159,$DZ159,$EB159,$ED159,$EF159,$EH159:$EM159,$FC159,$FE159,$FG159,$FI159,$FK159:$FP159)/$AD159*$AA159)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E159<>\"D-CARE\",Tenant!$F159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY159=FALSE,0,ROUND(SUM($AE159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA159=FALSE,0,SUM($BY159*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X159>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC159=FALSE,0,SUM($BY159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X159>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE159=TRUE,$X159>0),SUM($BY159*Account!$T$2),0)","v":0},{"$f":"IF(AND($X159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG159=FALSE,0,ROUND(SUM($BS159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG159=FALSE,0,ROUND(SUM($BT159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG159=FALSE,0,ROUND(SUM($BU159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG159=FALSE,0,ROUND(SUM($BV159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG159=FALSE,0,ROUND(SUM($BW159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG159=FALSE,0,ROUND(SUM($BX159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H159/$AD159*$X159),2),0)","v":0},{"$f":"ROUND(SUM($EU159*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET159=FALSE,$EV159,ROUND(MAX(0,SUM(SUM($EN159:$ES159)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY159=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I159","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ159*Account!$AA$2),SUM($EZ159*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E159<>\"D-CARE\",Tenant!$F159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB159=FALSE,0,ROUND(SUM($AF159*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD159=FALSE,0,SUM($CF159*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA159>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF159=FALSE,0,SUM($CF159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA159>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH159=TRUE,$AA159>0),SUM($CF159*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ159=FALSE,0,ROUND(SUM($BZ159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ159=FALSE,0,ROUND(SUM($CA159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ159=FALSE,0,ROUND(SUM($CB159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ159=FALSE,0,ROUND(SUM($CC159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ159=FALSE,0,ROUND(SUM($CD159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ159=FALSE,0,ROUND(SUM($CE159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H159/$AD159*$AA159),2),0)","v":0},{"$f":"ROUND(SUM($FX159*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW159=FALSE,$FY159,ROUND(MAX(0,SUM(SUM($FQ159:$FV159)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB159=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I159","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC159*Account!$AA$2),SUM($GC159*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D159<=FctrChngDts!$B$14,$E159>FctrChngDts!$B$14),AND($D159<=FctrChngDts!$C$14,$E159>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE159=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH159:$GJ159))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO159,$DB159,$GH159:$GJ159))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG159,$GK159,$GN159,$DR159,$DT159,$DV159,$DX159),IF(Account!$Q$2=TRUE,SUM($GG159,$GL159,$GN159,$DR159,$DT159,$DV159,$DX159),SUM($GG159,$GK159,$GL159,$GM159,$GN159,$DR159,$DT159,$DV159,$DX159)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D159,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,8,FALSE)=TRUE,$GO159<0),0,SUM(SUM(SUM($GO159/$AD159*$GP159)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,8,FALSE)=TRUE,$GO159<0),0,SUM(SUM(SUM($GO159/$AD159*$GQ159)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG159,$CO159,$DB159,$GM159)/$AD159)*$X159*FctrChngDts!$B$15),SUM(SUM(SUM($DG159,$CO159,$DB159,$GH159:$GJ159)/$AD159)*$X159*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG159,$CO159,$DB159,$GM159)/$AD159)*$AA159*FctrChngDts!$B$15),SUM(SUM(SUM($DG159,$CO159,$DB159,$GH159:$GJ159)/$AD159)*$AA159*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E159),$AD159,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D159,FctrChngDts!$C$17<=$E159),_xlfn.DAYS($D159,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E159),$AD159,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D159,FctrChngDts!$C$19<=$E159),_xlfn.DAYS($D159,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY159*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY159*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ159*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ159*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D159,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF159*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG159*Account!$AA$2)),2)","v":0}]
[159,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G160),0,IF($F160<=$G160,SUM($G160-$F160),IF($F160>$G160,SUM((Account!$L$2-$F160)+$G160+1))))","v":0},{"$f":"IF(AND($D160>=FctrChngDts!$C$2,$D160<=FctrChngDts!$D$2),$D160,\"\")","v":""},{"$f":"IF($I160=\"\",\"\",IF($E160<=FctrChngDts!$D$2,$E160,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D160<FctrChngDts!$E$2,$E160<FctrChngDts!$E$2),AND($D160>=FctrChngDts!$F$2,$E160>=FctrChngDts!$F$2)),\"\",IF(AND($D160>=FctrChngDts!$E$2,$D160<=FctrChngDts!$F$2),$D160,FctrChngDts!$E$2))","v":""},{"$f":"IF($K160=\"\",\"\",IF(AND($J160=$K160,$E160>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K160=$J160,$E160,IF(AND($E160>=FctrChngDts!$E$2,$E160<=FctrChngDts!$F$2),$E160,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D160<DATE(YEAR(Account!$J$2),6,1),$D160>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I160<FctrChngDts!$A$2,$J160<FctrChngDts!$A$2),AND($I160>=FctrChngDts!$B$2,$J160>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I160<FctrChngDts!$A$2,$J160>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I160>=FctrChngDts!$A$2,$J160<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I160<FctrChngDts!$B$2,$J160>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K160<FctrChngDts!$A$2,$L160<FctrChngDts!$A$2),AND($K160>=FctrChngDts!$B$2,$L160>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K160<FctrChngDts!$A$2,$L160>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K160>=FctrChngDts!$A$2,$L160<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K160<FctrChngDts!$B$2,$L160>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I160=\"\",$J160=0),0,IF(AND($N160=TRUE,$I160<>0),SUM($J160-$I160+1),IF($O160=TRUE,SUM(FctrChngDts!$A$2-$I160),IF($P160=TRUE,0,IF($Q160=TRUE,SUM($J160-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I160=\"\",$J160=0),0,IF($N160=TRUE,0,IF($O160=TRUE,SUM($J160-FctrChngDts!$A$2+1),IF(AND($P160=TRUE,$I160<>0),SUM($J160-$I160+1),IF($Q160=TRUE,SUM(FctrChngDts!$B$2-$I160),0)))))","v":0},0,{"$f":"IF(OR($K160=\"\",$L160=0),0,IF(AND($R160=TRUE,$K160<>0),SUM($L160-$K160+1),IF($S160=TRUE,SUM(FctrChngDts!$A$2-$K160),IF($T160=TRUE,0,IF($U160=TRUE,SUM($L160-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K160=\"\",$L160=0),0,IF($R160=TRUE,0,IF($S160=TRUE,SUM($L160-FctrChngDts!$A$2+1),IF(AND($T160=TRUE,$K160<>0),SUM($L160-$K160+1),IF($U160=TRUE,SUM(FctrChngDts!$B$2-$K160),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A160,Tenant!$A160:$J659,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR160=FALSE,VLOOKUP($AQ160,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ160,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR160=FALSE,VLOOKUP($AQ160,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ160,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR160=FALSE,VLOOKUP($AQ160,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ160,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR160=FALSE,VLOOKUP($AQ160,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ160,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A160,Tenant!$A160:$J659,6,FALSE)","v":0},{"$f":"VLOOKUP($A160,Tenant!$A160:$J659,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG160=FALSE,0,IF($DQ160=TRUE,SUM($BS160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS160*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DQ160=TRUE,SUM($BT160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT160*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DQ160=TRUE,SUM($BU160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU160*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DQ160=TRUE,SUM($BV160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DQ160=TRUE,SUM($BW160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW160*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DQ160=TRUE,SUM($BX160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX160*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN160=FALSE,0,ROUND(SUM($BY160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP160=FALSE,0,ROUND(SUM($X160*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY160=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X160),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X160)),2)","v":0},0,false,{"$f":"ROUND(IF($CT160=FALSE,0,IF($DU160=TRUE,SUM($BZ160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ160*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT160=FALSE,0,IF($DU160=TRUE,SUM($CA160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA160*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT160=FALSE,0,IF($DU160=TRUE,SUM($CB160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB160*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT160=FALSE,0,IF($DU160=TRUE,SUM($CC160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC160*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT160=FALSE,0,IF($DU160=TRUE,SUM($CD160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD160*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT160=FALSE,0,IF($DU160=TRUE,SUM($CE160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE160*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA160=FALSE,0,ROUND(SUM($CF160*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC160=FALSE,0,ROUND(SUM($AA160*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY160=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA160),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA160)),2)","v":0},0,0,{"$f":"SUM($DG160*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG160*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH160,IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI160,$DG160))","v":0},0,false,0,false,0,{"$f":"IF(AND($X160>0,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ160=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH160:$CM160,$CQ160,$DZ160,$EF160,$EN160:$ES160)-SUM($BY160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH160:$CM160,$CQ160,$DZ160,$EF160,$EH160:$EM160)-SUM($BY160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X160>0,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS160=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH160:$CM160,$CO160,$CQ160,$CU160:$CZ160,$DB160,$DD160,$DZ160,$EB160,$ED160,$EF160,$EN160:$ES160,$FC160,$FE160,$FG160,$FI160,$FQ160:$FV160)/$AD160*$X160)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH160:$CM160,$CO160,$CQ160,$CU160:$CZ160,$DB160,$DD160,$DZ160,$EB160,$ED160,$EF160,$EH160:$EM160,$FC160,$FE160,$FG160,$FI160,$FK160:$FP160)/$AD160*$X160)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA160>0,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU160=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU160:$CZ160,$DD160,$DZ160,$FI160,$FQ160:$FV160)-SUM($CF160*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU160:$CZ160,$DD160,$DZ160,$FI160,$FK160:$FP160)-SUM($CF160*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA160>0,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW160=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH160:$CM160,$CO160,$CQ160,$CU160:$CZ160,$DB160,$DD160,$DZ160,$EB160,$ED160,$EF160,$EN160:$ES160,$FC160,$FE160,$FG160,$FI160,$FQ160:$FV160)/$AD160*$AA160)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH160:$CM160,$CO160,$CQ160,$CU160:$CZ160,$DB160,$DD160,$DZ160,$EB160,$ED160,$EF160,$EH160:$EM160,$FC160,$FE160,$FG160,$FI160,$FK160:$FP160)/$AD160*$AA160)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E160<>\"D-CARE\",Tenant!$F160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY160=FALSE,0,ROUND(SUM($AE160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA160=FALSE,0,SUM($BY160*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X160>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC160=FALSE,0,SUM($BY160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X160>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE160=TRUE,$X160>0),SUM($BY160*Account!$T$2),0)","v":0},{"$f":"IF(AND($X160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG160=FALSE,0,ROUND(SUM($BS160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG160=FALSE,0,ROUND(SUM($BT160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG160=FALSE,0,ROUND(SUM($BU160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG160=FALSE,0,ROUND(SUM($BV160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG160=FALSE,0,ROUND(SUM($BW160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG160=FALSE,0,ROUND(SUM($BX160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H160/$AD160*$X160),2),0)","v":0},{"$f":"ROUND(SUM($EU160*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET160=FALSE,$EV160,ROUND(MAX(0,SUM(SUM($EN160:$ES160)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY160=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I160","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ160*Account!$AA$2),SUM($EZ160*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E160<>\"D-CARE\",Tenant!$F160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB160=FALSE,0,ROUND(SUM($AF160*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD160=FALSE,0,SUM($CF160*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA160>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF160=FALSE,0,SUM($CF160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA160>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH160=TRUE,$AA160>0),SUM($CF160*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ160=FALSE,0,ROUND(SUM($BZ160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ160=FALSE,0,ROUND(SUM($CA160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ160=FALSE,0,ROUND(SUM($CB160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ160=FALSE,0,ROUND(SUM($CC160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ160=FALSE,0,ROUND(SUM($CD160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ160=FALSE,0,ROUND(SUM($CE160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H160/$AD160*$AA160),2),0)","v":0},{"$f":"ROUND(SUM($FX160*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW160=FALSE,$FY160,ROUND(MAX(0,SUM(SUM($FQ160:$FV160)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB160=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I160","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC160*Account!$AA$2),SUM($GC160*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D160<=FctrChngDts!$B$14,$E160>FctrChngDts!$B$14),AND($D160<=FctrChngDts!$C$14,$E160>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE160=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH160:$GJ160))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO160,$DB160,$GH160:$GJ160))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG160,$GK160,$GN160,$DR160,$DT160,$DV160,$DX160),IF(Account!$Q$2=TRUE,SUM($GG160,$GL160,$GN160,$DR160,$DT160,$DV160,$DX160),SUM($GG160,$GK160,$GL160,$GM160,$GN160,$DR160,$DT160,$DV160,$DX160)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D160,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,8,FALSE)=TRUE,$GO160<0),0,SUM(SUM(SUM($GO160/$AD160*$GP160)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,8,FALSE)=TRUE,$GO160<0),0,SUM(SUM(SUM($GO160/$AD160*$GQ160)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG160,$CO160,$DB160,$GM160)/$AD160)*$X160*FctrChngDts!$B$15),SUM(SUM(SUM($DG160,$CO160,$DB160,$GH160:$GJ160)/$AD160)*$X160*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG160,$CO160,$DB160,$GM160)/$AD160)*$AA160*FctrChngDts!$B$15),SUM(SUM(SUM($DG160,$CO160,$DB160,$GH160:$GJ160)/$AD160)*$AA160*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E160),$AD160,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D160,FctrChngDts!$C$17<=$E160),_xlfn.DAYS($D160,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E160),$AD160,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D160,FctrChngDts!$C$19<=$E160),_xlfn.DAYS($D160,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY160*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY160*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ160*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ160*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D160,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF160*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG160*Account!$AA$2)),2)","v":0}]
[160,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G161),0,IF($F161<=$G161,SUM($G161-$F161),IF($F161>$G161,SUM((Account!$L$2-$F161)+$G161+1))))","v":0},{"$f":"IF(AND($D161>=FctrChngDts!$C$2,$D161<=FctrChngDts!$D$2),$D161,\"\")","v":""},{"$f":"IF($I161=\"\",\"\",IF($E161<=FctrChngDts!$D$2,$E161,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D161<FctrChngDts!$E$2,$E161<FctrChngDts!$E$2),AND($D161>=FctrChngDts!$F$2,$E161>=FctrChngDts!$F$2)),\"\",IF(AND($D161>=FctrChngDts!$E$2,$D161<=FctrChngDts!$F$2),$D161,FctrChngDts!$E$2))","v":""},{"$f":"IF($K161=\"\",\"\",IF(AND($J161=$K161,$E161>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K161=$J161,$E161,IF(AND($E161>=FctrChngDts!$E$2,$E161<=FctrChngDts!$F$2),$E161,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D161<DATE(YEAR(Account!$J$2),6,1),$D161>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I161<FctrChngDts!$A$2,$J161<FctrChngDts!$A$2),AND($I161>=FctrChngDts!$B$2,$J161>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I161<FctrChngDts!$A$2,$J161>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I161>=FctrChngDts!$A$2,$J161<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I161<FctrChngDts!$B$2,$J161>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K161<FctrChngDts!$A$2,$L161<FctrChngDts!$A$2),AND($K161>=FctrChngDts!$B$2,$L161>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K161<FctrChngDts!$A$2,$L161>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K161>=FctrChngDts!$A$2,$L161<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K161<FctrChngDts!$B$2,$L161>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I161=\"\",$J161=0),0,IF(AND($N161=TRUE,$I161<>0),SUM($J161-$I161+1),IF($O161=TRUE,SUM(FctrChngDts!$A$2-$I161),IF($P161=TRUE,0,IF($Q161=TRUE,SUM($J161-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I161=\"\",$J161=0),0,IF($N161=TRUE,0,IF($O161=TRUE,SUM($J161-FctrChngDts!$A$2+1),IF(AND($P161=TRUE,$I161<>0),SUM($J161-$I161+1),IF($Q161=TRUE,SUM(FctrChngDts!$B$2-$I161),0)))))","v":0},0,{"$f":"IF(OR($K161=\"\",$L161=0),0,IF(AND($R161=TRUE,$K161<>0),SUM($L161-$K161+1),IF($S161=TRUE,SUM(FctrChngDts!$A$2-$K161),IF($T161=TRUE,0,IF($U161=TRUE,SUM($L161-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K161=\"\",$L161=0),0,IF($R161=TRUE,0,IF($S161=TRUE,SUM($L161-FctrChngDts!$A$2+1),IF(AND($T161=TRUE,$K161<>0),SUM($L161-$K161+1),IF($U161=TRUE,SUM(FctrChngDts!$B$2-$K161),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A161,Tenant!$A161:$J660,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR161=FALSE,VLOOKUP($AQ161,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ161,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR161=FALSE,VLOOKUP($AQ161,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ161,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR161=FALSE,VLOOKUP($AQ161,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ161,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR161=FALSE,VLOOKUP($AQ161,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ161,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A161,Tenant!$A161:$J660,6,FALSE)","v":0},{"$f":"VLOOKUP($A161,Tenant!$A161:$J660,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG161=FALSE,0,IF($DQ161=TRUE,SUM($BS161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS161*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DQ161=TRUE,SUM($BT161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT161*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DQ161=TRUE,SUM($BU161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU161*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DQ161=TRUE,SUM($BV161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DQ161=TRUE,SUM($BW161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW161*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DQ161=TRUE,SUM($BX161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX161*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN161=FALSE,0,ROUND(SUM($BY161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP161=FALSE,0,ROUND(SUM($X161*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY161=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X161),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X161)),2)","v":0},0,false,{"$f":"ROUND(IF($CT161=FALSE,0,IF($DU161=TRUE,SUM($BZ161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ161*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT161=FALSE,0,IF($DU161=TRUE,SUM($CA161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA161*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT161=FALSE,0,IF($DU161=TRUE,SUM($CB161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB161*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT161=FALSE,0,IF($DU161=TRUE,SUM($CC161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC161*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT161=FALSE,0,IF($DU161=TRUE,SUM($CD161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD161*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT161=FALSE,0,IF($DU161=TRUE,SUM($CE161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE161*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA161=FALSE,0,ROUND(SUM($CF161*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC161=FALSE,0,ROUND(SUM($AA161*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY161=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA161),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA161)),2)","v":0},0,0,{"$f":"SUM($DG161*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG161*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH161,IF(VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI161,$DG161))","v":0},0,false,0,false,0,{"$f":"IF(AND($X161>0,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ161=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH161:$CM161,$CQ161,$DZ161,$EF161,$EN161:$ES161)-SUM($BY161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH161:$CM161,$CQ161,$DZ161,$EF161,$EH161:$EM161)-SUM($BY161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X161>0,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS161=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH161:$CM161,$CO161,$CQ161,$CU161:$CZ161,$DB161,$DD161,$DZ161,$EB161,$ED161,$EF161,$EN161:$ES161,$FC161,$FE161,$FG161,$FI161,$FQ161:$FV161)/$AD161*$X161)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH161:$CM161,$CO161,$CQ161,$CU161:$CZ161,$DB161,$DD161,$DZ161,$EB161,$ED161,$EF161,$EH161:$EM161,$FC161,$FE161,$FG161,$FI161,$FK161:$FP161)/$AD161*$X161)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA161>0,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU161=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU161:$CZ161,$DD161,$DZ161,$FI161,$FQ161:$FV161)-SUM($CF161*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU161:$CZ161,$DD161,$DZ161,$FI161,$FK161:$FP161)-SUM($CF161*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA161>0,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW161=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH161:$CM161,$CO161,$CQ161,$CU161:$CZ161,$DB161,$DD161,$DZ161,$EB161,$ED161,$EF161,$EN161:$ES161,$FC161,$FE161,$FG161,$FI161,$FQ161:$FV161)/$AD161*$AA161)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH161:$CM161,$CO161,$CQ161,$CU161:$CZ161,$DB161,$DD161,$DZ161,$EB161,$ED161,$EF161,$EH161:$EM161,$FC161,$FE161,$FG161,$FI161,$FK161:$FP161)/$AD161*$AA161)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X161>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E161<>\"D-CARE\",Tenant!$F161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY161=FALSE,0,ROUND(SUM($AE161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X161>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X161>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X161>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA161=FALSE,0,SUM($BY161*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X161>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC161=FALSE,0,SUM($BY161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X161>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE161=TRUE,$X161>0),SUM($BY161*Account!$T$2),0)","v":0},{"$f":"IF(AND($X161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG161=FALSE,0,ROUND(SUM($BS161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG161=FALSE,0,ROUND(SUM($BT161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG161=FALSE,0,ROUND(SUM($BU161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG161=FALSE,0,ROUND(SUM($BV161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG161=FALSE,0,ROUND(SUM($BW161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG161=FALSE,0,ROUND(SUM($BX161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H161/$AD161*$X161),2),0)","v":0},{"$f":"ROUND(SUM($EU161*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET161=FALSE,$EV161,ROUND(MAX(0,SUM(SUM($EN161:$ES161)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY161=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I161","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ161*Account!$AA$2),SUM($EZ161*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA161>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E161<>\"D-CARE\",Tenant!$F161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB161=FALSE,0,ROUND(SUM($AF161*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA161>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA161>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA161>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD161=FALSE,0,SUM($CF161*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA161>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF161=FALSE,0,SUM($CF161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA161>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH161=TRUE,$AA161>0),SUM($CF161*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ161=FALSE,0,ROUND(SUM($BZ161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ161=FALSE,0,ROUND(SUM($CA161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ161=FALSE,0,ROUND(SUM($CB161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ161=FALSE,0,ROUND(SUM($CC161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ161=FALSE,0,ROUND(SUM($CD161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ161=FALSE,0,ROUND(SUM($CE161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H161/$AD161*$AA161),2),0)","v":0},{"$f":"ROUND(SUM($FX161*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW161=FALSE,$FY161,ROUND(MAX(0,SUM(SUM($FQ161:$FV161)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB161=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I161","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC161*Account!$AA$2),SUM($GC161*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D161<=FctrChngDts!$B$14,$E161>FctrChngDts!$B$14),AND($D161<=FctrChngDts!$C$14,$E161>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE161=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH161:$GJ161))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO161,$DB161,$GH161:$GJ161))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG161,$GK161,$GN161,$DR161,$DT161,$DV161,$DX161),IF(Account!$Q$2=TRUE,SUM($GG161,$GL161,$GN161,$DR161,$DT161,$DV161,$DX161),SUM($GG161,$GK161,$GL161,$GM161,$GN161,$DR161,$DT161,$DV161,$DX161)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D161,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A161,Tenant!$A:$J,8,FALSE)=TRUE,$GO161<0),0,SUM(SUM(SUM($GO161/$AD161*$GP161)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A161,Tenant!$A:$J,8,FALSE)=TRUE,$GO161<0),0,SUM(SUM(SUM($GO161/$AD161*$GQ161)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG161,$CO161,$DB161,$GM161)/$AD161)*$X161*FctrChngDts!$B$15),SUM(SUM(SUM($DG161,$CO161,$DB161,$GH161:$GJ161)/$AD161)*$X161*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG161,$CO161,$DB161,$GM161)/$AD161)*$AA161*FctrChngDts!$B$15),SUM(SUM(SUM($DG161,$CO161,$DB161,$GH161:$GJ161)/$AD161)*$AA161*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E161),$AD161,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D161,FctrChngDts!$C$17<=$E161),_xlfn.DAYS($D161,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E161),$AD161,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D161,FctrChngDts!$C$19<=$E161),_xlfn.DAYS($D161,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY161*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY161*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ161*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ161*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D161,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A161,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF161*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A161,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG161*Account!$AA$2)),2)","v":0}]
[161,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G162),0,IF($F162<=$G162,SUM($G162-$F162),IF($F162>$G162,SUM((Account!$L$2-$F162)+$G162+1))))","v":0},{"$f":"IF(AND($D162>=FctrChngDts!$C$2,$D162<=FctrChngDts!$D$2),$D162,\"\")","v":""},{"$f":"IF($I162=\"\",\"\",IF($E162<=FctrChngDts!$D$2,$E162,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D162<FctrChngDts!$E$2,$E162<FctrChngDts!$E$2),AND($D162>=FctrChngDts!$F$2,$E162>=FctrChngDts!$F$2)),\"\",IF(AND($D162>=FctrChngDts!$E$2,$D162<=FctrChngDts!$F$2),$D162,FctrChngDts!$E$2))","v":""},{"$f":"IF($K162=\"\",\"\",IF(AND($J162=$K162,$E162>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K162=$J162,$E162,IF(AND($E162>=FctrChngDts!$E$2,$E162<=FctrChngDts!$F$2),$E162,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D162<DATE(YEAR(Account!$J$2),6,1),$D162>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I162<FctrChngDts!$A$2,$J162<FctrChngDts!$A$2),AND($I162>=FctrChngDts!$B$2,$J162>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I162<FctrChngDts!$A$2,$J162>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I162>=FctrChngDts!$A$2,$J162<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I162<FctrChngDts!$B$2,$J162>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K162<FctrChngDts!$A$2,$L162<FctrChngDts!$A$2),AND($K162>=FctrChngDts!$B$2,$L162>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K162<FctrChngDts!$A$2,$L162>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K162>=FctrChngDts!$A$2,$L162<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K162<FctrChngDts!$B$2,$L162>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I162=\"\",$J162=0),0,IF(AND($N162=TRUE,$I162<>0),SUM($J162-$I162+1),IF($O162=TRUE,SUM(FctrChngDts!$A$2-$I162),IF($P162=TRUE,0,IF($Q162=TRUE,SUM($J162-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I162=\"\",$J162=0),0,IF($N162=TRUE,0,IF($O162=TRUE,SUM($J162-FctrChngDts!$A$2+1),IF(AND($P162=TRUE,$I162<>0),SUM($J162-$I162+1),IF($Q162=TRUE,SUM(FctrChngDts!$B$2-$I162),0)))))","v":0},0,{"$f":"IF(OR($K162=\"\",$L162=0),0,IF(AND($R162=TRUE,$K162<>0),SUM($L162-$K162+1),IF($S162=TRUE,SUM(FctrChngDts!$A$2-$K162),IF($T162=TRUE,0,IF($U162=TRUE,SUM($L162-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K162=\"\",$L162=0),0,IF($R162=TRUE,0,IF($S162=TRUE,SUM($L162-FctrChngDts!$A$2+1),IF(AND($T162=TRUE,$K162<>0),SUM($L162-$K162+1),IF($U162=TRUE,SUM(FctrChngDts!$B$2-$K162),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A162,Tenant!$A162:$J661,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR162=FALSE,VLOOKUP($AQ162,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ162,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR162=FALSE,VLOOKUP($AQ162,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ162,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR162=FALSE,VLOOKUP($AQ162,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ162,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR162=FALSE,VLOOKUP($AQ162,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ162,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A162,Tenant!$A162:$J661,6,FALSE)","v":0},{"$f":"VLOOKUP($A162,Tenant!$A162:$J661,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG162=FALSE,0,IF($DQ162=TRUE,SUM($BS162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS162*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DQ162=TRUE,SUM($BT162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT162*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DQ162=TRUE,SUM($BU162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU162*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DQ162=TRUE,SUM($BV162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DQ162=TRUE,SUM($BW162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW162*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DQ162=TRUE,SUM($BX162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX162*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN162=FALSE,0,ROUND(SUM($BY162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP162=FALSE,0,ROUND(SUM($X162*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY162=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X162),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X162)),2)","v":0},0,false,{"$f":"ROUND(IF($CT162=FALSE,0,IF($DU162=TRUE,SUM($BZ162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ162*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT162=FALSE,0,IF($DU162=TRUE,SUM($CA162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA162*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT162=FALSE,0,IF($DU162=TRUE,SUM($CB162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB162*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT162=FALSE,0,IF($DU162=TRUE,SUM($CC162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC162*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT162=FALSE,0,IF($DU162=TRUE,SUM($CD162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD162*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT162=FALSE,0,IF($DU162=TRUE,SUM($CE162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE162*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA162=FALSE,0,ROUND(SUM($CF162*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC162=FALSE,0,ROUND(SUM($AA162*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY162=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA162),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA162)),2)","v":0},0,0,{"$f":"SUM($DG162*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG162*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH162,IF(VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI162,$DG162))","v":0},0,false,0,false,0,{"$f":"IF(AND($X162>0,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ162=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH162:$CM162,$CQ162,$DZ162,$EF162,$EN162:$ES162)-SUM($BY162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH162:$CM162,$CQ162,$DZ162,$EF162,$EH162:$EM162)-SUM($BY162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X162>0,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS162=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH162:$CM162,$CO162,$CQ162,$CU162:$CZ162,$DB162,$DD162,$DZ162,$EB162,$ED162,$EF162,$EN162:$ES162,$FC162,$FE162,$FG162,$FI162,$FQ162:$FV162)/$AD162*$X162)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH162:$CM162,$CO162,$CQ162,$CU162:$CZ162,$DB162,$DD162,$DZ162,$EB162,$ED162,$EF162,$EH162:$EM162,$FC162,$FE162,$FG162,$FI162,$FK162:$FP162)/$AD162*$X162)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA162>0,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU162=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU162:$CZ162,$DD162,$DZ162,$FI162,$FQ162:$FV162)-SUM($CF162*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU162:$CZ162,$DD162,$DZ162,$FI162,$FK162:$FP162)-SUM($CF162*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA162>0,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW162=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH162:$CM162,$CO162,$CQ162,$CU162:$CZ162,$DB162,$DD162,$DZ162,$EB162,$ED162,$EF162,$EN162:$ES162,$FC162,$FE162,$FG162,$FI162,$FQ162:$FV162)/$AD162*$AA162)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH162:$CM162,$CO162,$CQ162,$CU162:$CZ162,$DB162,$DD162,$DZ162,$EB162,$ED162,$EF162,$EH162:$EM162,$FC162,$FE162,$FG162,$FI162,$FK162:$FP162)/$AD162*$AA162)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X162>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E162<>\"D-CARE\",Tenant!$F162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY162=FALSE,0,ROUND(SUM($AE162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X162>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X162>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X162>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA162=FALSE,0,SUM($BY162*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X162>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC162=FALSE,0,SUM($BY162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X162>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE162=TRUE,$X162>0),SUM($BY162*Account!$T$2),0)","v":0},{"$f":"IF(AND($X162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG162=FALSE,0,ROUND(SUM($BS162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG162=FALSE,0,ROUND(SUM($BT162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG162=FALSE,0,ROUND(SUM($BU162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG162=FALSE,0,ROUND(SUM($BV162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG162=FALSE,0,ROUND(SUM($BW162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG162=FALSE,0,ROUND(SUM($BX162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H162/$AD162*$X162),2),0)","v":0},{"$f":"ROUND(SUM($EU162*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET162=FALSE,$EV162,ROUND(MAX(0,SUM(SUM($EN162:$ES162)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY162=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I162","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ162*Account!$AA$2),SUM($EZ162*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA162>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E162<>\"D-CARE\",Tenant!$F162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB162=FALSE,0,ROUND(SUM($AF162*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA162>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA162>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA162>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD162=FALSE,0,SUM($CF162*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA162>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF162=FALSE,0,SUM($CF162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA162>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH162=TRUE,$AA162>0),SUM($CF162*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ162=FALSE,0,ROUND(SUM($BZ162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ162=FALSE,0,ROUND(SUM($CA162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ162=FALSE,0,ROUND(SUM($CB162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ162=FALSE,0,ROUND(SUM($CC162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ162=FALSE,0,ROUND(SUM($CD162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ162=FALSE,0,ROUND(SUM($CE162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H162/$AD162*$AA162),2),0)","v":0},{"$f":"ROUND(SUM($FX162*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW162=FALSE,$FY162,ROUND(MAX(0,SUM(SUM($FQ162:$FV162)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB162=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I162","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC162*Account!$AA$2),SUM($GC162*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D162<=FctrChngDts!$B$14,$E162>FctrChngDts!$B$14),AND($D162<=FctrChngDts!$C$14,$E162>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE162=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH162:$GJ162))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO162,$DB162,$GH162:$GJ162))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG162,$GK162,$GN162,$DR162,$DT162,$DV162,$DX162),IF(Account!$Q$2=TRUE,SUM($GG162,$GL162,$GN162,$DR162,$DT162,$DV162,$DX162),SUM($GG162,$GK162,$GL162,$GM162,$GN162,$DR162,$DT162,$DV162,$DX162)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D162,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A162,Tenant!$A:$J,8,FALSE)=TRUE,$GO162<0),0,SUM(SUM(SUM($GO162/$AD162*$GP162)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A162,Tenant!$A:$J,8,FALSE)=TRUE,$GO162<0),0,SUM(SUM(SUM($GO162/$AD162*$GQ162)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG162,$CO162,$DB162,$GM162)/$AD162)*$X162*FctrChngDts!$B$15),SUM(SUM(SUM($DG162,$CO162,$DB162,$GH162:$GJ162)/$AD162)*$X162*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG162,$CO162,$DB162,$GM162)/$AD162)*$AA162*FctrChngDts!$B$15),SUM(SUM(SUM($DG162,$CO162,$DB162,$GH162:$GJ162)/$AD162)*$AA162*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E162),$AD162,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D162,FctrChngDts!$C$17<=$E162),_xlfn.DAYS($D162,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E162),$AD162,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D162,FctrChngDts!$C$19<=$E162),_xlfn.DAYS($D162,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY162*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY162*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ162*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ162*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D162,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A162,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF162*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A162,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG162*Account!$AA$2)),2)","v":0}]
[162,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G163),0,IF($F163<=$G163,SUM($G163-$F163),IF($F163>$G163,SUM((Account!$L$2-$F163)+$G163+1))))","v":0},{"$f":"IF(AND($D163>=FctrChngDts!$C$2,$D163<=FctrChngDts!$D$2),$D163,\"\")","v":""},{"$f":"IF($I163=\"\",\"\",IF($E163<=FctrChngDts!$D$2,$E163,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D163<FctrChngDts!$E$2,$E163<FctrChngDts!$E$2),AND($D163>=FctrChngDts!$F$2,$E163>=FctrChngDts!$F$2)),\"\",IF(AND($D163>=FctrChngDts!$E$2,$D163<=FctrChngDts!$F$2),$D163,FctrChngDts!$E$2))","v":""},{"$f":"IF($K163=\"\",\"\",IF(AND($J163=$K163,$E163>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K163=$J163,$E163,IF(AND($E163>=FctrChngDts!$E$2,$E163<=FctrChngDts!$F$2),$E163,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D163<DATE(YEAR(Account!$J$2),6,1),$D163>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I163<FctrChngDts!$A$2,$J163<FctrChngDts!$A$2),AND($I163>=FctrChngDts!$B$2,$J163>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I163<FctrChngDts!$A$2,$J163>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I163>=FctrChngDts!$A$2,$J163<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I163<FctrChngDts!$B$2,$J163>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K163<FctrChngDts!$A$2,$L163<FctrChngDts!$A$2),AND($K163>=FctrChngDts!$B$2,$L163>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K163<FctrChngDts!$A$2,$L163>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K163>=FctrChngDts!$A$2,$L163<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K163<FctrChngDts!$B$2,$L163>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I163=\"\",$J163=0),0,IF(AND($N163=TRUE,$I163<>0),SUM($J163-$I163+1),IF($O163=TRUE,SUM(FctrChngDts!$A$2-$I163),IF($P163=TRUE,0,IF($Q163=TRUE,SUM($J163-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I163=\"\",$J163=0),0,IF($N163=TRUE,0,IF($O163=TRUE,SUM($J163-FctrChngDts!$A$2+1),IF(AND($P163=TRUE,$I163<>0),SUM($J163-$I163+1),IF($Q163=TRUE,SUM(FctrChngDts!$B$2-$I163),0)))))","v":0},0,{"$f":"IF(OR($K163=\"\",$L163=0),0,IF(AND($R163=TRUE,$K163<>0),SUM($L163-$K163+1),IF($S163=TRUE,SUM(FctrChngDts!$A$2-$K163),IF($T163=TRUE,0,IF($U163=TRUE,SUM($L163-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K163=\"\",$L163=0),0,IF($R163=TRUE,0,IF($S163=TRUE,SUM($L163-FctrChngDts!$A$2+1),IF(AND($T163=TRUE,$K163<>0),SUM($L163-$K163+1),IF($U163=TRUE,SUM(FctrChngDts!$B$2-$K163),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A163,Tenant!$A163:$J662,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR163=FALSE,VLOOKUP($AQ163,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ163,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR163=FALSE,VLOOKUP($AQ163,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ163,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR163=FALSE,VLOOKUP($AQ163,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ163,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR163=FALSE,VLOOKUP($AQ163,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ163,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A163,Tenant!$A163:$J662,6,FALSE)","v":0},{"$f":"VLOOKUP($A163,Tenant!$A163:$J662,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG163=FALSE,0,IF($DQ163=TRUE,SUM($BS163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS163*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DQ163=TRUE,SUM($BT163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT163*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DQ163=TRUE,SUM($BU163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU163*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DQ163=TRUE,SUM($BV163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DQ163=TRUE,SUM($BW163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW163*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DQ163=TRUE,SUM($BX163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX163*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN163=FALSE,0,ROUND(SUM($BY163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP163=FALSE,0,ROUND(SUM($X163*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY163=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X163),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X163)),2)","v":0},0,false,{"$f":"ROUND(IF($CT163=FALSE,0,IF($DU163=TRUE,SUM($BZ163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ163*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT163=FALSE,0,IF($DU163=TRUE,SUM($CA163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA163*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT163=FALSE,0,IF($DU163=TRUE,SUM($CB163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB163*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT163=FALSE,0,IF($DU163=TRUE,SUM($CC163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC163*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT163=FALSE,0,IF($DU163=TRUE,SUM($CD163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD163*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT163=FALSE,0,IF($DU163=TRUE,SUM($CE163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE163*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA163=FALSE,0,ROUND(SUM($CF163*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC163=FALSE,0,ROUND(SUM($AA163*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY163=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA163),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA163)),2)","v":0},0,0,{"$f":"SUM($DG163*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG163*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH163,IF(VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI163,$DG163))","v":0},0,false,0,false,0,{"$f":"IF(AND($X163>0,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ163=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH163:$CM163,$CQ163,$DZ163,$EF163,$EN163:$ES163)-SUM($BY163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH163:$CM163,$CQ163,$DZ163,$EF163,$EH163:$EM163)-SUM($BY163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X163>0,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS163=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH163:$CM163,$CO163,$CQ163,$CU163:$CZ163,$DB163,$DD163,$DZ163,$EB163,$ED163,$EF163,$EN163:$ES163,$FC163,$FE163,$FG163,$FI163,$FQ163:$FV163)/$AD163*$X163)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH163:$CM163,$CO163,$CQ163,$CU163:$CZ163,$DB163,$DD163,$DZ163,$EB163,$ED163,$EF163,$EH163:$EM163,$FC163,$FE163,$FG163,$FI163,$FK163:$FP163)/$AD163*$X163)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA163>0,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU163=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU163:$CZ163,$DD163,$DZ163,$FI163,$FQ163:$FV163)-SUM($CF163*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU163:$CZ163,$DD163,$DZ163,$FI163,$FK163:$FP163)-SUM($CF163*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA163>0,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW163=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH163:$CM163,$CO163,$CQ163,$CU163:$CZ163,$DB163,$DD163,$DZ163,$EB163,$ED163,$EF163,$EN163:$ES163,$FC163,$FE163,$FG163,$FI163,$FQ163:$FV163)/$AD163*$AA163)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH163:$CM163,$CO163,$CQ163,$CU163:$CZ163,$DB163,$DD163,$DZ163,$EB163,$ED163,$EF163,$EH163:$EM163,$FC163,$FE163,$FG163,$FI163,$FK163:$FP163)/$AD163*$AA163)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X163>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E163<>\"D-CARE\",Tenant!$F163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY163=FALSE,0,ROUND(SUM($AE163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X163>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X163>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X163>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA163=FALSE,0,SUM($BY163*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X163>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC163=FALSE,0,SUM($BY163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X163>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE163=TRUE,$X163>0),SUM($BY163*Account!$T$2),0)","v":0},{"$f":"IF(AND($X163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG163=FALSE,0,ROUND(SUM($BS163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG163=FALSE,0,ROUND(SUM($BT163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG163=FALSE,0,ROUND(SUM($BU163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG163=FALSE,0,ROUND(SUM($BV163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG163=FALSE,0,ROUND(SUM($BW163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG163=FALSE,0,ROUND(SUM($BX163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H163/$AD163*$X163),2),0)","v":0},{"$f":"ROUND(SUM($EU163*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET163=FALSE,$EV163,ROUND(MAX(0,SUM(SUM($EN163:$ES163)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY163=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I163","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ163*Account!$AA$2),SUM($EZ163*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA163>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E163<>\"D-CARE\",Tenant!$F163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB163=FALSE,0,ROUND(SUM($AF163*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA163>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA163>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA163>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD163=FALSE,0,SUM($CF163*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA163>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF163=FALSE,0,SUM($CF163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA163>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH163=TRUE,$AA163>0),SUM($CF163*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ163=FALSE,0,ROUND(SUM($BZ163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ163=FALSE,0,ROUND(SUM($CA163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ163=FALSE,0,ROUND(SUM($CB163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ163=FALSE,0,ROUND(SUM($CC163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ163=FALSE,0,ROUND(SUM($CD163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ163=FALSE,0,ROUND(SUM($CE163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H163/$AD163*$AA163),2),0)","v":0},{"$f":"ROUND(SUM($FX163*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW163=FALSE,$FY163,ROUND(MAX(0,SUM(SUM($FQ163:$FV163)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB163=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I163","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC163*Account!$AA$2),SUM($GC163*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D163<=FctrChngDts!$B$14,$E163>FctrChngDts!$B$14),AND($D163<=FctrChngDts!$C$14,$E163>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE163=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH163:$GJ163))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO163,$DB163,$GH163:$GJ163))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG163,$GK163,$GN163,$DR163,$DT163,$DV163,$DX163),IF(Account!$Q$2=TRUE,SUM($GG163,$GL163,$GN163,$DR163,$DT163,$DV163,$DX163),SUM($GG163,$GK163,$GL163,$GM163,$GN163,$DR163,$DT163,$DV163,$DX163)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D163,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A163,Tenant!$A:$J,8,FALSE)=TRUE,$GO163<0),0,SUM(SUM(SUM($GO163/$AD163*$GP163)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A163,Tenant!$A:$J,8,FALSE)=TRUE,$GO163<0),0,SUM(SUM(SUM($GO163/$AD163*$GQ163)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG163,$CO163,$DB163,$GM163)/$AD163)*$X163*FctrChngDts!$B$15),SUM(SUM(SUM($DG163,$CO163,$DB163,$GH163:$GJ163)/$AD163)*$X163*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG163,$CO163,$DB163,$GM163)/$AD163)*$AA163*FctrChngDts!$B$15),SUM(SUM(SUM($DG163,$CO163,$DB163,$GH163:$GJ163)/$AD163)*$AA163*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E163),$AD163,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D163,FctrChngDts!$C$17<=$E163),_xlfn.DAYS($D163,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E163),$AD163,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D163,FctrChngDts!$C$19<=$E163),_xlfn.DAYS($D163,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY163*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY163*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ163*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ163*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D163,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A163,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF163*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A163,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG163*Account!$AA$2)),2)","v":0}]
[163,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G164),0,IF($F164<=$G164,SUM($G164-$F164),IF($F164>$G164,SUM((Account!$L$2-$F164)+$G164+1))))","v":0},{"$f":"IF(AND($D164>=FctrChngDts!$C$2,$D164<=FctrChngDts!$D$2),$D164,\"\")","v":""},{"$f":"IF($I164=\"\",\"\",IF($E164<=FctrChngDts!$D$2,$E164,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D164<FctrChngDts!$E$2,$E164<FctrChngDts!$E$2),AND($D164>=FctrChngDts!$F$2,$E164>=FctrChngDts!$F$2)),\"\",IF(AND($D164>=FctrChngDts!$E$2,$D164<=FctrChngDts!$F$2),$D164,FctrChngDts!$E$2))","v":""},{"$f":"IF($K164=\"\",\"\",IF(AND($J164=$K164,$E164>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K164=$J164,$E164,IF(AND($E164>=FctrChngDts!$E$2,$E164<=FctrChngDts!$F$2),$E164,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D164<DATE(YEAR(Account!$J$2),6,1),$D164>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I164<FctrChngDts!$A$2,$J164<FctrChngDts!$A$2),AND($I164>=FctrChngDts!$B$2,$J164>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I164<FctrChngDts!$A$2,$J164>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I164>=FctrChngDts!$A$2,$J164<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I164<FctrChngDts!$B$2,$J164>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K164<FctrChngDts!$A$2,$L164<FctrChngDts!$A$2),AND($K164>=FctrChngDts!$B$2,$L164>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K164<FctrChngDts!$A$2,$L164>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K164>=FctrChngDts!$A$2,$L164<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K164<FctrChngDts!$B$2,$L164>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I164=\"\",$J164=0),0,IF(AND($N164=TRUE,$I164<>0),SUM($J164-$I164+1),IF($O164=TRUE,SUM(FctrChngDts!$A$2-$I164),IF($P164=TRUE,0,IF($Q164=TRUE,SUM($J164-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I164=\"\",$J164=0),0,IF($N164=TRUE,0,IF($O164=TRUE,SUM($J164-FctrChngDts!$A$2+1),IF(AND($P164=TRUE,$I164<>0),SUM($J164-$I164+1),IF($Q164=TRUE,SUM(FctrChngDts!$B$2-$I164),0)))))","v":0},0,{"$f":"IF(OR($K164=\"\",$L164=0),0,IF(AND($R164=TRUE,$K164<>0),SUM($L164-$K164+1),IF($S164=TRUE,SUM(FctrChngDts!$A$2-$K164),IF($T164=TRUE,0,IF($U164=TRUE,SUM($L164-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K164=\"\",$L164=0),0,IF($R164=TRUE,0,IF($S164=TRUE,SUM($L164-FctrChngDts!$A$2+1),IF(AND($T164=TRUE,$K164<>0),SUM($L164-$K164+1),IF($U164=TRUE,SUM(FctrChngDts!$B$2-$K164),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A164,Tenant!$A164:$J663,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR164=FALSE,VLOOKUP($AQ164,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ164,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR164=FALSE,VLOOKUP($AQ164,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ164,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR164=FALSE,VLOOKUP($AQ164,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ164,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR164=FALSE,VLOOKUP($AQ164,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ164,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A164,Tenant!$A164:$J663,6,FALSE)","v":0},{"$f":"VLOOKUP($A164,Tenant!$A164:$J663,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG164=FALSE,0,IF($DQ164=TRUE,SUM($BS164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS164*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DQ164=TRUE,SUM($BT164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT164*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DQ164=TRUE,SUM($BU164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU164*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DQ164=TRUE,SUM($BV164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DQ164=TRUE,SUM($BW164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW164*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DQ164=TRUE,SUM($BX164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX164*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN164=FALSE,0,ROUND(SUM($BY164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP164=FALSE,0,ROUND(SUM($X164*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY164=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X164),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X164)),2)","v":0},0,false,{"$f":"ROUND(IF($CT164=FALSE,0,IF($DU164=TRUE,SUM($BZ164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ164*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT164=FALSE,0,IF($DU164=TRUE,SUM($CA164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA164*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT164=FALSE,0,IF($DU164=TRUE,SUM($CB164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB164*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT164=FALSE,0,IF($DU164=TRUE,SUM($CC164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC164*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT164=FALSE,0,IF($DU164=TRUE,SUM($CD164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD164*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT164=FALSE,0,IF($DU164=TRUE,SUM($CE164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE164*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA164=FALSE,0,ROUND(SUM($CF164*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC164=FALSE,0,ROUND(SUM($AA164*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY164=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA164),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA164)),2)","v":0},0,0,{"$f":"SUM($DG164*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG164*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH164,IF(VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI164,$DG164))","v":0},0,false,0,false,0,{"$f":"IF(AND($X164>0,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ164=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH164:$CM164,$CQ164,$DZ164,$EF164,$EN164:$ES164)-SUM($BY164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH164:$CM164,$CQ164,$DZ164,$EF164,$EH164:$EM164)-SUM($BY164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X164>0,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS164=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH164:$CM164,$CO164,$CQ164,$CU164:$CZ164,$DB164,$DD164,$DZ164,$EB164,$ED164,$EF164,$EN164:$ES164,$FC164,$FE164,$FG164,$FI164,$FQ164:$FV164)/$AD164*$X164)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH164:$CM164,$CO164,$CQ164,$CU164:$CZ164,$DB164,$DD164,$DZ164,$EB164,$ED164,$EF164,$EH164:$EM164,$FC164,$FE164,$FG164,$FI164,$FK164:$FP164)/$AD164*$X164)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA164>0,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU164=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU164:$CZ164,$DD164,$DZ164,$FI164,$FQ164:$FV164)-SUM($CF164*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU164:$CZ164,$DD164,$DZ164,$FI164,$FK164:$FP164)-SUM($CF164*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA164>0,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW164=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH164:$CM164,$CO164,$CQ164,$CU164:$CZ164,$DB164,$DD164,$DZ164,$EB164,$ED164,$EF164,$EN164:$ES164,$FC164,$FE164,$FG164,$FI164,$FQ164:$FV164)/$AD164*$AA164)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH164:$CM164,$CO164,$CQ164,$CU164:$CZ164,$DB164,$DD164,$DZ164,$EB164,$ED164,$EF164,$EH164:$EM164,$FC164,$FE164,$FG164,$FI164,$FK164:$FP164)/$AD164*$AA164)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X164>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E164<>\"D-CARE\",Tenant!$F164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY164=FALSE,0,ROUND(SUM($AE164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X164>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X164>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X164>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA164=FALSE,0,SUM($BY164*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X164>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC164=FALSE,0,SUM($BY164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X164>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE164=TRUE,$X164>0),SUM($BY164*Account!$T$2),0)","v":0},{"$f":"IF(AND($X164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG164=FALSE,0,ROUND(SUM($BS164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG164=FALSE,0,ROUND(SUM($BT164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG164=FALSE,0,ROUND(SUM($BU164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG164=FALSE,0,ROUND(SUM($BV164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG164=FALSE,0,ROUND(SUM($BW164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG164=FALSE,0,ROUND(SUM($BX164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H164/$AD164*$X164),2),0)","v":0},{"$f":"ROUND(SUM($EU164*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET164=FALSE,$EV164,ROUND(MAX(0,SUM(SUM($EN164:$ES164)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY164=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I164","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ164*Account!$AA$2),SUM($EZ164*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA164>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E164<>\"D-CARE\",Tenant!$F164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB164=FALSE,0,ROUND(SUM($AF164*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA164>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA164>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA164>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD164=FALSE,0,SUM($CF164*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA164>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF164=FALSE,0,SUM($CF164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA164>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH164=TRUE,$AA164>0),SUM($CF164*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ164=FALSE,0,ROUND(SUM($BZ164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ164=FALSE,0,ROUND(SUM($CA164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ164=FALSE,0,ROUND(SUM($CB164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ164=FALSE,0,ROUND(SUM($CC164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ164=FALSE,0,ROUND(SUM($CD164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ164=FALSE,0,ROUND(SUM($CE164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H164/$AD164*$AA164),2),0)","v":0},{"$f":"ROUND(SUM($FX164*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW164=FALSE,$FY164,ROUND(MAX(0,SUM(SUM($FQ164:$FV164)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB164=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I164","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC164*Account!$AA$2),SUM($GC164*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D164<=FctrChngDts!$B$14,$E164>FctrChngDts!$B$14),AND($D164<=FctrChngDts!$C$14,$E164>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE164=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH164:$GJ164))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO164,$DB164,$GH164:$GJ164))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG164,$GK164,$GN164,$DR164,$DT164,$DV164,$DX164),IF(Account!$Q$2=TRUE,SUM($GG164,$GL164,$GN164,$DR164,$DT164,$DV164,$DX164),SUM($GG164,$GK164,$GL164,$GM164,$GN164,$DR164,$DT164,$DV164,$DX164)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D164,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A164,Tenant!$A:$J,8,FALSE)=TRUE,$GO164<0),0,SUM(SUM(SUM($GO164/$AD164*$GP164)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A164,Tenant!$A:$J,8,FALSE)=TRUE,$GO164<0),0,SUM(SUM(SUM($GO164/$AD164*$GQ164)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG164,$CO164,$DB164,$GM164)/$AD164)*$X164*FctrChngDts!$B$15),SUM(SUM(SUM($DG164,$CO164,$DB164,$GH164:$GJ164)/$AD164)*$X164*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG164,$CO164,$DB164,$GM164)/$AD164)*$AA164*FctrChngDts!$B$15),SUM(SUM(SUM($DG164,$CO164,$DB164,$GH164:$GJ164)/$AD164)*$AA164*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E164),$AD164,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D164,FctrChngDts!$C$17<=$E164),_xlfn.DAYS($D164,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E164),$AD164,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D164,FctrChngDts!$C$19<=$E164),_xlfn.DAYS($D164,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY164*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY164*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ164*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ164*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D164,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A164,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF164*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A164,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG164*Account!$AA$2)),2)","v":0}]
[164,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G165),0,IF($F165<=$G165,SUM($G165-$F165),IF($F165>$G165,SUM((Account!$L$2-$F165)+$G165+1))))","v":0},{"$f":"IF(AND($D165>=FctrChngDts!$C$2,$D165<=FctrChngDts!$D$2),$D165,\"\")","v":""},{"$f":"IF($I165=\"\",\"\",IF($E165<=FctrChngDts!$D$2,$E165,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D165<FctrChngDts!$E$2,$E165<FctrChngDts!$E$2),AND($D165>=FctrChngDts!$F$2,$E165>=FctrChngDts!$F$2)),\"\",IF(AND($D165>=FctrChngDts!$E$2,$D165<=FctrChngDts!$F$2),$D165,FctrChngDts!$E$2))","v":""},{"$f":"IF($K165=\"\",\"\",IF(AND($J165=$K165,$E165>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K165=$J165,$E165,IF(AND($E165>=FctrChngDts!$E$2,$E165<=FctrChngDts!$F$2),$E165,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D165<DATE(YEAR(Account!$J$2),6,1),$D165>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I165<FctrChngDts!$A$2,$J165<FctrChngDts!$A$2),AND($I165>=FctrChngDts!$B$2,$J165>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I165<FctrChngDts!$A$2,$J165>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I165>=FctrChngDts!$A$2,$J165<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I165<FctrChngDts!$B$2,$J165>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K165<FctrChngDts!$A$2,$L165<FctrChngDts!$A$2),AND($K165>=FctrChngDts!$B$2,$L165>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K165<FctrChngDts!$A$2,$L165>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K165>=FctrChngDts!$A$2,$L165<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K165<FctrChngDts!$B$2,$L165>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I165=\"\",$J165=0),0,IF(AND($N165=TRUE,$I165<>0),SUM($J165-$I165+1),IF($O165=TRUE,SUM(FctrChngDts!$A$2-$I165),IF($P165=TRUE,0,IF($Q165=TRUE,SUM($J165-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I165=\"\",$J165=0),0,IF($N165=TRUE,0,IF($O165=TRUE,SUM($J165-FctrChngDts!$A$2+1),IF(AND($P165=TRUE,$I165<>0),SUM($J165-$I165+1),IF($Q165=TRUE,SUM(FctrChngDts!$B$2-$I165),0)))))","v":0},0,{"$f":"IF(OR($K165=\"\",$L165=0),0,IF(AND($R165=TRUE,$K165<>0),SUM($L165-$K165+1),IF($S165=TRUE,SUM(FctrChngDts!$A$2-$K165),IF($T165=TRUE,0,IF($U165=TRUE,SUM($L165-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K165=\"\",$L165=0),0,IF($R165=TRUE,0,IF($S165=TRUE,SUM($L165-FctrChngDts!$A$2+1),IF(AND($T165=TRUE,$K165<>0),SUM($L165-$K165+1),IF($U165=TRUE,SUM(FctrChngDts!$B$2-$K165),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A165,Tenant!$A165:$J664,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR165=FALSE,VLOOKUP($AQ165,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ165,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR165=FALSE,VLOOKUP($AQ165,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ165,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR165=FALSE,VLOOKUP($AQ165,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ165,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR165=FALSE,VLOOKUP($AQ165,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ165,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A165,Tenant!$A165:$J664,6,FALSE)","v":0},{"$f":"VLOOKUP($A165,Tenant!$A165:$J664,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG165=FALSE,0,IF($DQ165=TRUE,SUM($BS165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS165*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DQ165=TRUE,SUM($BT165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT165*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DQ165=TRUE,SUM($BU165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU165*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DQ165=TRUE,SUM($BV165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DQ165=TRUE,SUM($BW165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW165*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DQ165=TRUE,SUM($BX165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX165*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN165=FALSE,0,ROUND(SUM($BY165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP165=FALSE,0,ROUND(SUM($X165*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY165=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X165),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X165)),2)","v":0},0,false,{"$f":"ROUND(IF($CT165=FALSE,0,IF($DU165=TRUE,SUM($BZ165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ165*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT165=FALSE,0,IF($DU165=TRUE,SUM($CA165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA165*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT165=FALSE,0,IF($DU165=TRUE,SUM($CB165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB165*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT165=FALSE,0,IF($DU165=TRUE,SUM($CC165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC165*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT165=FALSE,0,IF($DU165=TRUE,SUM($CD165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD165*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT165=FALSE,0,IF($DU165=TRUE,SUM($CE165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE165*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA165=FALSE,0,ROUND(SUM($CF165*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC165=FALSE,0,ROUND(SUM($AA165*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY165=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA165),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA165)),2)","v":0},0,0,{"$f":"SUM($DG165*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG165*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH165,IF(VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI165,$DG165))","v":0},0,false,0,false,0,{"$f":"IF(AND($X165>0,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ165=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH165:$CM165,$CQ165,$DZ165,$EF165,$EN165:$ES165)-SUM($BY165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH165:$CM165,$CQ165,$DZ165,$EF165,$EH165:$EM165)-SUM($BY165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X165>0,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS165=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH165:$CM165,$CO165,$CQ165,$CU165:$CZ165,$DB165,$DD165,$DZ165,$EB165,$ED165,$EF165,$EN165:$ES165,$FC165,$FE165,$FG165,$FI165,$FQ165:$FV165)/$AD165*$X165)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH165:$CM165,$CO165,$CQ165,$CU165:$CZ165,$DB165,$DD165,$DZ165,$EB165,$ED165,$EF165,$EH165:$EM165,$FC165,$FE165,$FG165,$FI165,$FK165:$FP165)/$AD165*$X165)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA165>0,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU165=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU165:$CZ165,$DD165,$DZ165,$FI165,$FQ165:$FV165)-SUM($CF165*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU165:$CZ165,$DD165,$DZ165,$FI165,$FK165:$FP165)-SUM($CF165*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA165>0,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW165=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH165:$CM165,$CO165,$CQ165,$CU165:$CZ165,$DB165,$DD165,$DZ165,$EB165,$ED165,$EF165,$EN165:$ES165,$FC165,$FE165,$FG165,$FI165,$FQ165:$FV165)/$AD165*$AA165)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH165:$CM165,$CO165,$CQ165,$CU165:$CZ165,$DB165,$DD165,$DZ165,$EB165,$ED165,$EF165,$EH165:$EM165,$FC165,$FE165,$FG165,$FI165,$FK165:$FP165)/$AD165*$AA165)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X165>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E165<>\"D-CARE\",Tenant!$F165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY165=FALSE,0,ROUND(SUM($AE165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X165>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X165>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X165>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA165=FALSE,0,SUM($BY165*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X165>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC165=FALSE,0,SUM($BY165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X165>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE165=TRUE,$X165>0),SUM($BY165*Account!$T$2),0)","v":0},{"$f":"IF(AND($X165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG165=FALSE,0,ROUND(SUM($BS165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG165=FALSE,0,ROUND(SUM($BT165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG165=FALSE,0,ROUND(SUM($BU165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG165=FALSE,0,ROUND(SUM($BV165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG165=FALSE,0,ROUND(SUM($BW165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG165=FALSE,0,ROUND(SUM($BX165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H165/$AD165*$X165),2),0)","v":0},{"$f":"ROUND(SUM($EU165*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET165=FALSE,$EV165,ROUND(MAX(0,SUM(SUM($EN165:$ES165)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY165=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I165","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ165*Account!$AA$2),SUM($EZ165*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA165>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E165<>\"D-CARE\",Tenant!$F165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB165=FALSE,0,ROUND(SUM($AF165*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA165>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA165>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA165>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD165=FALSE,0,SUM($CF165*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA165>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF165=FALSE,0,SUM($CF165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA165>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH165=TRUE,$AA165>0),SUM($CF165*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ165=FALSE,0,ROUND(SUM($BZ165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ165=FALSE,0,ROUND(SUM($CA165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ165=FALSE,0,ROUND(SUM($CB165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ165=FALSE,0,ROUND(SUM($CC165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ165=FALSE,0,ROUND(SUM($CD165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ165=FALSE,0,ROUND(SUM($CE165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H165/$AD165*$AA165),2),0)","v":0},{"$f":"ROUND(SUM($FX165*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW165=FALSE,$FY165,ROUND(MAX(0,SUM(SUM($FQ165:$FV165)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB165=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I165","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC165*Account!$AA$2),SUM($GC165*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D165<=FctrChngDts!$B$14,$E165>FctrChngDts!$B$14),AND($D165<=FctrChngDts!$C$14,$E165>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE165=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH165:$GJ165))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO165,$DB165,$GH165:$GJ165))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG165,$GK165,$GN165,$DR165,$DT165,$DV165,$DX165),IF(Account!$Q$2=TRUE,SUM($GG165,$GL165,$GN165,$DR165,$DT165,$DV165,$DX165),SUM($GG165,$GK165,$GL165,$GM165,$GN165,$DR165,$DT165,$DV165,$DX165)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D165,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A165,Tenant!$A:$J,8,FALSE)=TRUE,$GO165<0),0,SUM(SUM(SUM($GO165/$AD165*$GP165)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A165,Tenant!$A:$J,8,FALSE)=TRUE,$GO165<0),0,SUM(SUM(SUM($GO165/$AD165*$GQ165)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG165,$CO165,$DB165,$GM165)/$AD165)*$X165*FctrChngDts!$B$15),SUM(SUM(SUM($DG165,$CO165,$DB165,$GH165:$GJ165)/$AD165)*$X165*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG165,$CO165,$DB165,$GM165)/$AD165)*$AA165*FctrChngDts!$B$15),SUM(SUM(SUM($DG165,$CO165,$DB165,$GH165:$GJ165)/$AD165)*$AA165*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E165),$AD165,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D165,FctrChngDts!$C$17<=$E165),_xlfn.DAYS($D165,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E165),$AD165,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D165,FctrChngDts!$C$19<=$E165),_xlfn.DAYS($D165,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY165*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY165*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ165*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ165*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D165,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A165,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF165*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A165,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG165*Account!$AA$2)),2)","v":0}]
[165,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G166),0,IF($F166<=$G166,SUM($G166-$F166),IF($F166>$G166,SUM((Account!$L$2-$F166)+$G166+1))))","v":0},{"$f":"IF(AND($D166>=FctrChngDts!$C$2,$D166<=FctrChngDts!$D$2),$D166,\"\")","v":""},{"$f":"IF($I166=\"\",\"\",IF($E166<=FctrChngDts!$D$2,$E166,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D166<FctrChngDts!$E$2,$E166<FctrChngDts!$E$2),AND($D166>=FctrChngDts!$F$2,$E166>=FctrChngDts!$F$2)),\"\",IF(AND($D166>=FctrChngDts!$E$2,$D166<=FctrChngDts!$F$2),$D166,FctrChngDts!$E$2))","v":""},{"$f":"IF($K166=\"\",\"\",IF(AND($J166=$K166,$E166>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K166=$J166,$E166,IF(AND($E166>=FctrChngDts!$E$2,$E166<=FctrChngDts!$F$2),$E166,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D166<DATE(YEAR(Account!$J$2),6,1),$D166>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I166<FctrChngDts!$A$2,$J166<FctrChngDts!$A$2),AND($I166>=FctrChngDts!$B$2,$J166>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I166<FctrChngDts!$A$2,$J166>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I166>=FctrChngDts!$A$2,$J166<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I166<FctrChngDts!$B$2,$J166>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K166<FctrChngDts!$A$2,$L166<FctrChngDts!$A$2),AND($K166>=FctrChngDts!$B$2,$L166>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K166<FctrChngDts!$A$2,$L166>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K166>=FctrChngDts!$A$2,$L166<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K166<FctrChngDts!$B$2,$L166>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I166=\"\",$J166=0),0,IF(AND($N166=TRUE,$I166<>0),SUM($J166-$I166+1),IF($O166=TRUE,SUM(FctrChngDts!$A$2-$I166),IF($P166=TRUE,0,IF($Q166=TRUE,SUM($J166-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I166=\"\",$J166=0),0,IF($N166=TRUE,0,IF($O166=TRUE,SUM($J166-FctrChngDts!$A$2+1),IF(AND($P166=TRUE,$I166<>0),SUM($J166-$I166+1),IF($Q166=TRUE,SUM(FctrChngDts!$B$2-$I166),0)))))","v":0},0,{"$f":"IF(OR($K166=\"\",$L166=0),0,IF(AND($R166=TRUE,$K166<>0),SUM($L166-$K166+1),IF($S166=TRUE,SUM(FctrChngDts!$A$2-$K166),IF($T166=TRUE,0,IF($U166=TRUE,SUM($L166-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K166=\"\",$L166=0),0,IF($R166=TRUE,0,IF($S166=TRUE,SUM($L166-FctrChngDts!$A$2+1),IF(AND($T166=TRUE,$K166<>0),SUM($L166-$K166+1),IF($U166=TRUE,SUM(FctrChngDts!$B$2-$K166),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A166,Tenant!$A166:$J665,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR166=FALSE,VLOOKUP($AQ166,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ166,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR166=FALSE,VLOOKUP($AQ166,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ166,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR166=FALSE,VLOOKUP($AQ166,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ166,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR166=FALSE,VLOOKUP($AQ166,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ166,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A166,Tenant!$A166:$J665,6,FALSE)","v":0},{"$f":"VLOOKUP($A166,Tenant!$A166:$J665,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG166=FALSE,0,IF($DQ166=TRUE,SUM($BS166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS166*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DQ166=TRUE,SUM($BT166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT166*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DQ166=TRUE,SUM($BU166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU166*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DQ166=TRUE,SUM($BV166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DQ166=TRUE,SUM($BW166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW166*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DQ166=TRUE,SUM($BX166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX166*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN166=FALSE,0,ROUND(SUM($BY166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP166=FALSE,0,ROUND(SUM($X166*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY166=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X166),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X166)),2)","v":0},0,false,{"$f":"ROUND(IF($CT166=FALSE,0,IF($DU166=TRUE,SUM($BZ166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ166*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT166=FALSE,0,IF($DU166=TRUE,SUM($CA166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA166*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT166=FALSE,0,IF($DU166=TRUE,SUM($CB166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB166*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT166=FALSE,0,IF($DU166=TRUE,SUM($CC166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC166*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT166=FALSE,0,IF($DU166=TRUE,SUM($CD166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD166*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT166=FALSE,0,IF($DU166=TRUE,SUM($CE166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE166*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA166=FALSE,0,ROUND(SUM($CF166*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC166=FALSE,0,ROUND(SUM($AA166*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY166=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA166),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA166)),2)","v":0},0,0,{"$f":"SUM($DG166*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG166*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH166,IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI166,$DG166))","v":0},0,false,0,false,0,{"$f":"IF(AND($X166>0,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ166=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH166:$CM166,$CQ166,$DZ166,$EF166,$EN166:$ES166)-SUM($BY166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH166:$CM166,$CQ166,$DZ166,$EF166,$EH166:$EM166)-SUM($BY166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X166>0,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS166=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH166:$CM166,$CO166,$CQ166,$CU166:$CZ166,$DB166,$DD166,$DZ166,$EB166,$ED166,$EF166,$EN166:$ES166,$FC166,$FE166,$FG166,$FI166,$FQ166:$FV166)/$AD166*$X166)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH166:$CM166,$CO166,$CQ166,$CU166:$CZ166,$DB166,$DD166,$DZ166,$EB166,$ED166,$EF166,$EH166:$EM166,$FC166,$FE166,$FG166,$FI166,$FK166:$FP166)/$AD166*$X166)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA166>0,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU166=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU166:$CZ166,$DD166,$DZ166,$FI166,$FQ166:$FV166)-SUM($CF166*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU166:$CZ166,$DD166,$DZ166,$FI166,$FK166:$FP166)-SUM($CF166*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA166>0,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW166=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH166:$CM166,$CO166,$CQ166,$CU166:$CZ166,$DB166,$DD166,$DZ166,$EB166,$ED166,$EF166,$EN166:$ES166,$FC166,$FE166,$FG166,$FI166,$FQ166:$FV166)/$AD166*$AA166)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH166:$CM166,$CO166,$CQ166,$CU166:$CZ166,$DB166,$DD166,$DZ166,$EB166,$ED166,$EF166,$EH166:$EM166,$FC166,$FE166,$FG166,$FI166,$FK166:$FP166)/$AD166*$AA166)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E166<>\"D-CARE\",Tenant!$F166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY166=FALSE,0,ROUND(SUM($AE166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA166=FALSE,0,SUM($BY166*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X166>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC166=FALSE,0,SUM($BY166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X166>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE166=TRUE,$X166>0),SUM($BY166*Account!$T$2),0)","v":0},{"$f":"IF(AND($X166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG166=FALSE,0,ROUND(SUM($BS166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG166=FALSE,0,ROUND(SUM($BT166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG166=FALSE,0,ROUND(SUM($BU166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG166=FALSE,0,ROUND(SUM($BV166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG166=FALSE,0,ROUND(SUM($BW166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG166=FALSE,0,ROUND(SUM($BX166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H166/$AD166*$X166),2),0)","v":0},{"$f":"ROUND(SUM($EU166*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET166=FALSE,$EV166,ROUND(MAX(0,SUM(SUM($EN166:$ES166)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY166=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I166","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ166*Account!$AA$2),SUM($EZ166*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E166<>\"D-CARE\",Tenant!$F166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB166=FALSE,0,ROUND(SUM($AF166*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD166=FALSE,0,SUM($CF166*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA166>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF166=FALSE,0,SUM($CF166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA166>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH166=TRUE,$AA166>0),SUM($CF166*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ166=FALSE,0,ROUND(SUM($BZ166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ166=FALSE,0,ROUND(SUM($CA166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ166=FALSE,0,ROUND(SUM($CB166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ166=FALSE,0,ROUND(SUM($CC166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ166=FALSE,0,ROUND(SUM($CD166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ166=FALSE,0,ROUND(SUM($CE166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H166/$AD166*$AA166),2),0)","v":0},{"$f":"ROUND(SUM($FX166*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW166=FALSE,$FY166,ROUND(MAX(0,SUM(SUM($FQ166:$FV166)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB166=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I166","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC166*Account!$AA$2),SUM($GC166*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D166<=FctrChngDts!$B$14,$E166>FctrChngDts!$B$14),AND($D166<=FctrChngDts!$C$14,$E166>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE166=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH166:$GJ166))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO166,$DB166,$GH166:$GJ166))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG166,$GK166,$GN166,$DR166,$DT166,$DV166,$DX166),IF(Account!$Q$2=TRUE,SUM($GG166,$GL166,$GN166,$DR166,$DT166,$DV166,$DX166),SUM($GG166,$GK166,$GL166,$GM166,$GN166,$DR166,$DT166,$DV166,$DX166)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D166,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,8,FALSE)=TRUE,$GO166<0),0,SUM(SUM(SUM($GO166/$AD166*$GP166)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,8,FALSE)=TRUE,$GO166<0),0,SUM(SUM(SUM($GO166/$AD166*$GQ166)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG166,$CO166,$DB166,$GM166)/$AD166)*$X166*FctrChngDts!$B$15),SUM(SUM(SUM($DG166,$CO166,$DB166,$GH166:$GJ166)/$AD166)*$X166*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG166,$CO166,$DB166,$GM166)/$AD166)*$AA166*FctrChngDts!$B$15),SUM(SUM(SUM($DG166,$CO166,$DB166,$GH166:$GJ166)/$AD166)*$AA166*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E166),$AD166,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D166,FctrChngDts!$C$17<=$E166),_xlfn.DAYS($D166,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E166),$AD166,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D166,FctrChngDts!$C$19<=$E166),_xlfn.DAYS($D166,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY166*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY166*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ166*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ166*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D166,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF166*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG166*Account!$AA$2)),2)","v":0}]
[166,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G167),0,IF($F167<=$G167,SUM($G167-$F167),IF($F167>$G167,SUM((Account!$L$2-$F167)+$G167+1))))","v":0},{"$f":"IF(AND($D167>=FctrChngDts!$C$2,$D167<=FctrChngDts!$D$2),$D167,\"\")","v":""},{"$f":"IF($I167=\"\",\"\",IF($E167<=FctrChngDts!$D$2,$E167,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D167<FctrChngDts!$E$2,$E167<FctrChngDts!$E$2),AND($D167>=FctrChngDts!$F$2,$E167>=FctrChngDts!$F$2)),\"\",IF(AND($D167>=FctrChngDts!$E$2,$D167<=FctrChngDts!$F$2),$D167,FctrChngDts!$E$2))","v":""},{"$f":"IF($K167=\"\",\"\",IF(AND($J167=$K167,$E167>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K167=$J167,$E167,IF(AND($E167>=FctrChngDts!$E$2,$E167<=FctrChngDts!$F$2),$E167,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D167<DATE(YEAR(Account!$J$2),6,1),$D167>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I167<FctrChngDts!$A$2,$J167<FctrChngDts!$A$2),AND($I167>=FctrChngDts!$B$2,$J167>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I167<FctrChngDts!$A$2,$J167>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I167>=FctrChngDts!$A$2,$J167<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I167<FctrChngDts!$B$2,$J167>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K167<FctrChngDts!$A$2,$L167<FctrChngDts!$A$2),AND($K167>=FctrChngDts!$B$2,$L167>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K167<FctrChngDts!$A$2,$L167>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K167>=FctrChngDts!$A$2,$L167<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K167<FctrChngDts!$B$2,$L167>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I167=\"\",$J167=0),0,IF(AND($N167=TRUE,$I167<>0),SUM($J167-$I167+1),IF($O167=TRUE,SUM(FctrChngDts!$A$2-$I167),IF($P167=TRUE,0,IF($Q167=TRUE,SUM($J167-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I167=\"\",$J167=0),0,IF($N167=TRUE,0,IF($O167=TRUE,SUM($J167-FctrChngDts!$A$2+1),IF(AND($P167=TRUE,$I167<>0),SUM($J167-$I167+1),IF($Q167=TRUE,SUM(FctrChngDts!$B$2-$I167),0)))))","v":0},0,{"$f":"IF(OR($K167=\"\",$L167=0),0,IF(AND($R167=TRUE,$K167<>0),SUM($L167-$K167+1),IF($S167=TRUE,SUM(FctrChngDts!$A$2-$K167),IF($T167=TRUE,0,IF($U167=TRUE,SUM($L167-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K167=\"\",$L167=0),0,IF($R167=TRUE,0,IF($S167=TRUE,SUM($L167-FctrChngDts!$A$2+1),IF(AND($T167=TRUE,$K167<>0),SUM($L167-$K167+1),IF($U167=TRUE,SUM(FctrChngDts!$B$2-$K167),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A167,Tenant!$A167:$J666,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR167=FALSE,VLOOKUP($AQ167,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ167,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR167=FALSE,VLOOKUP($AQ167,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ167,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR167=FALSE,VLOOKUP($AQ167,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ167,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR167=FALSE,VLOOKUP($AQ167,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ167,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A167,Tenant!$A167:$J666,6,FALSE)","v":0},{"$f":"VLOOKUP($A167,Tenant!$A167:$J666,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG167=FALSE,0,IF($DQ167=TRUE,SUM($BS167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS167*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DQ167=TRUE,SUM($BT167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT167*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DQ167=TRUE,SUM($BU167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU167*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DQ167=TRUE,SUM($BV167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DQ167=TRUE,SUM($BW167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW167*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DQ167=TRUE,SUM($BX167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX167*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN167=FALSE,0,ROUND(SUM($BY167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP167=FALSE,0,ROUND(SUM($X167*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY167=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X167),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X167)),2)","v":0},0,false,{"$f":"ROUND(IF($CT167=FALSE,0,IF($DU167=TRUE,SUM($BZ167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ167*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT167=FALSE,0,IF($DU167=TRUE,SUM($CA167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA167*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT167=FALSE,0,IF($DU167=TRUE,SUM($CB167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB167*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT167=FALSE,0,IF($DU167=TRUE,SUM($CC167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC167*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT167=FALSE,0,IF($DU167=TRUE,SUM($CD167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD167*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT167=FALSE,0,IF($DU167=TRUE,SUM($CE167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE167*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA167=FALSE,0,ROUND(SUM($CF167*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC167=FALSE,0,ROUND(SUM($AA167*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY167=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA167),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA167)),2)","v":0},0,0,{"$f":"SUM($DG167*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG167*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH167,IF(VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI167,$DG167))","v":0},0,false,0,false,0,{"$f":"IF(AND($X167>0,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ167=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH167:$CM167,$CQ167,$DZ167,$EF167,$EN167:$ES167)-SUM($BY167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH167:$CM167,$CQ167,$DZ167,$EF167,$EH167:$EM167)-SUM($BY167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X167>0,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS167=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH167:$CM167,$CO167,$CQ167,$CU167:$CZ167,$DB167,$DD167,$DZ167,$EB167,$ED167,$EF167,$EN167:$ES167,$FC167,$FE167,$FG167,$FI167,$FQ167:$FV167)/$AD167*$X167)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH167:$CM167,$CO167,$CQ167,$CU167:$CZ167,$DB167,$DD167,$DZ167,$EB167,$ED167,$EF167,$EH167:$EM167,$FC167,$FE167,$FG167,$FI167,$FK167:$FP167)/$AD167*$X167)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA167>0,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU167=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU167:$CZ167,$DD167,$DZ167,$FI167,$FQ167:$FV167)-SUM($CF167*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU167:$CZ167,$DD167,$DZ167,$FI167,$FK167:$FP167)-SUM($CF167*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA167>0,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW167=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH167:$CM167,$CO167,$CQ167,$CU167:$CZ167,$DB167,$DD167,$DZ167,$EB167,$ED167,$EF167,$EN167:$ES167,$FC167,$FE167,$FG167,$FI167,$FQ167:$FV167)/$AD167*$AA167)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH167:$CM167,$CO167,$CQ167,$CU167:$CZ167,$DB167,$DD167,$DZ167,$EB167,$ED167,$EF167,$EH167:$EM167,$FC167,$FE167,$FG167,$FI167,$FK167:$FP167)/$AD167*$AA167)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X167>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E167<>\"D-CARE\",Tenant!$F167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY167=FALSE,0,ROUND(SUM($AE167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X167>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X167>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X167>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA167=FALSE,0,SUM($BY167*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X167>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC167=FALSE,0,SUM($BY167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X167>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE167=TRUE,$X167>0),SUM($BY167*Account!$T$2),0)","v":0},{"$f":"IF(AND($X167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG167=FALSE,0,ROUND(SUM($BS167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG167=FALSE,0,ROUND(SUM($BT167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG167=FALSE,0,ROUND(SUM($BU167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG167=FALSE,0,ROUND(SUM($BV167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG167=FALSE,0,ROUND(SUM($BW167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG167=FALSE,0,ROUND(SUM($BX167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H167/$AD167*$X167),2),0)","v":0},{"$f":"ROUND(SUM($EU167*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET167=FALSE,$EV167,ROUND(MAX(0,SUM(SUM($EN167:$ES167)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY167=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I167","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ167*Account!$AA$2),SUM($EZ167*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA167>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E167<>\"D-CARE\",Tenant!$F167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB167=FALSE,0,ROUND(SUM($AF167*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA167>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA167>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA167>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD167=FALSE,0,SUM($CF167*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA167>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF167=FALSE,0,SUM($CF167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA167>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH167=TRUE,$AA167>0),SUM($CF167*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ167=FALSE,0,ROUND(SUM($BZ167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ167=FALSE,0,ROUND(SUM($CA167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ167=FALSE,0,ROUND(SUM($CB167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ167=FALSE,0,ROUND(SUM($CC167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ167=FALSE,0,ROUND(SUM($CD167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ167=FALSE,0,ROUND(SUM($CE167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H167/$AD167*$AA167),2),0)","v":0},{"$f":"ROUND(SUM($FX167*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW167=FALSE,$FY167,ROUND(MAX(0,SUM(SUM($FQ167:$FV167)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB167=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I167","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC167*Account!$AA$2),SUM($GC167*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D167<=FctrChngDts!$B$14,$E167>FctrChngDts!$B$14),AND($D167<=FctrChngDts!$C$14,$E167>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE167=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH167:$GJ167))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO167,$DB167,$GH167:$GJ167))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG167,$GK167,$GN167,$DR167,$DT167,$DV167,$DX167),IF(Account!$Q$2=TRUE,SUM($GG167,$GL167,$GN167,$DR167,$DT167,$DV167,$DX167),SUM($GG167,$GK167,$GL167,$GM167,$GN167,$DR167,$DT167,$DV167,$DX167)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D167,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A167,Tenant!$A:$J,8,FALSE)=TRUE,$GO167<0),0,SUM(SUM(SUM($GO167/$AD167*$GP167)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A167,Tenant!$A:$J,8,FALSE)=TRUE,$GO167<0),0,SUM(SUM(SUM($GO167/$AD167*$GQ167)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG167,$CO167,$DB167,$GM167)/$AD167)*$X167*FctrChngDts!$B$15),SUM(SUM(SUM($DG167,$CO167,$DB167,$GH167:$GJ167)/$AD167)*$X167*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG167,$CO167,$DB167,$GM167)/$AD167)*$AA167*FctrChngDts!$B$15),SUM(SUM(SUM($DG167,$CO167,$DB167,$GH167:$GJ167)/$AD167)*$AA167*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E167),$AD167,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D167,FctrChngDts!$C$17<=$E167),_xlfn.DAYS($D167,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E167),$AD167,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D167,FctrChngDts!$C$19<=$E167),_xlfn.DAYS($D167,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY167*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY167*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ167*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ167*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D167,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A167,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF167*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A167,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG167*Account!$AA$2)),2)","v":0}]
[167,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G168),0,IF($F168<=$G168,SUM($G168-$F168),IF($F168>$G168,SUM((Account!$L$2-$F168)+$G168+1))))","v":0},{"$f":"IF(AND($D168>=FctrChngDts!$C$2,$D168<=FctrChngDts!$D$2),$D168,\"\")","v":""},{"$f":"IF($I168=\"\",\"\",IF($E168<=FctrChngDts!$D$2,$E168,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D168<FctrChngDts!$E$2,$E168<FctrChngDts!$E$2),AND($D168>=FctrChngDts!$F$2,$E168>=FctrChngDts!$F$2)),\"\",IF(AND($D168>=FctrChngDts!$E$2,$D168<=FctrChngDts!$F$2),$D168,FctrChngDts!$E$2))","v":""},{"$f":"IF($K168=\"\",\"\",IF(AND($J168=$K168,$E168>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K168=$J168,$E168,IF(AND($E168>=FctrChngDts!$E$2,$E168<=FctrChngDts!$F$2),$E168,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D168<DATE(YEAR(Account!$J$2),6,1),$D168>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I168<FctrChngDts!$A$2,$J168<FctrChngDts!$A$2),AND($I168>=FctrChngDts!$B$2,$J168>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I168<FctrChngDts!$A$2,$J168>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I168>=FctrChngDts!$A$2,$J168<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I168<FctrChngDts!$B$2,$J168>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K168<FctrChngDts!$A$2,$L168<FctrChngDts!$A$2),AND($K168>=FctrChngDts!$B$2,$L168>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K168<FctrChngDts!$A$2,$L168>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K168>=FctrChngDts!$A$2,$L168<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K168<FctrChngDts!$B$2,$L168>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I168=\"\",$J168=0),0,IF(AND($N168=TRUE,$I168<>0),SUM($J168-$I168+1),IF($O168=TRUE,SUM(FctrChngDts!$A$2-$I168),IF($P168=TRUE,0,IF($Q168=TRUE,SUM($J168-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I168=\"\",$J168=0),0,IF($N168=TRUE,0,IF($O168=TRUE,SUM($J168-FctrChngDts!$A$2+1),IF(AND($P168=TRUE,$I168<>0),SUM($J168-$I168+1),IF($Q168=TRUE,SUM(FctrChngDts!$B$2-$I168),0)))))","v":0},0,{"$f":"IF(OR($K168=\"\",$L168=0),0,IF(AND($R168=TRUE,$K168<>0),SUM($L168-$K168+1),IF($S168=TRUE,SUM(FctrChngDts!$A$2-$K168),IF($T168=TRUE,0,IF($U168=TRUE,SUM($L168-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K168=\"\",$L168=0),0,IF($R168=TRUE,0,IF($S168=TRUE,SUM($L168-FctrChngDts!$A$2+1),IF(AND($T168=TRUE,$K168<>0),SUM($L168-$K168+1),IF($U168=TRUE,SUM(FctrChngDts!$B$2-$K168),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A168,Tenant!$A168:$J667,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR168=FALSE,VLOOKUP($AQ168,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ168,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR168=FALSE,VLOOKUP($AQ168,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ168,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR168=FALSE,VLOOKUP($AQ168,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ168,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR168=FALSE,VLOOKUP($AQ168,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ168,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A168,Tenant!$A168:$J667,6,FALSE)","v":0},{"$f":"VLOOKUP($A168,Tenant!$A168:$J667,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG168=FALSE,0,IF($DQ168=TRUE,SUM($BS168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS168*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DQ168=TRUE,SUM($BT168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT168*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DQ168=TRUE,SUM($BU168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU168*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DQ168=TRUE,SUM($BV168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DQ168=TRUE,SUM($BW168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW168*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DQ168=TRUE,SUM($BX168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX168*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN168=FALSE,0,ROUND(SUM($BY168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP168=FALSE,0,ROUND(SUM($X168*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY168=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X168),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X168)),2)","v":0},0,false,{"$f":"ROUND(IF($CT168=FALSE,0,IF($DU168=TRUE,SUM($BZ168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ168*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT168=FALSE,0,IF($DU168=TRUE,SUM($CA168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA168*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT168=FALSE,0,IF($DU168=TRUE,SUM($CB168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB168*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT168=FALSE,0,IF($DU168=TRUE,SUM($CC168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC168*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT168=FALSE,0,IF($DU168=TRUE,SUM($CD168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD168*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT168=FALSE,0,IF($DU168=TRUE,SUM($CE168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE168*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA168=FALSE,0,ROUND(SUM($CF168*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC168=FALSE,0,ROUND(SUM($AA168*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY168=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA168),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA168)),2)","v":0},0,0,{"$f":"SUM($DG168*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG168*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH168,IF(VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI168,$DG168))","v":0},0,false,0,false,0,{"$f":"IF(AND($X168>0,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ168=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH168:$CM168,$CQ168,$DZ168,$EF168,$EN168:$ES168)-SUM($BY168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH168:$CM168,$CQ168,$DZ168,$EF168,$EH168:$EM168)-SUM($BY168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X168>0,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS168=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH168:$CM168,$CO168,$CQ168,$CU168:$CZ168,$DB168,$DD168,$DZ168,$EB168,$ED168,$EF168,$EN168:$ES168,$FC168,$FE168,$FG168,$FI168,$FQ168:$FV168)/$AD168*$X168)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH168:$CM168,$CO168,$CQ168,$CU168:$CZ168,$DB168,$DD168,$DZ168,$EB168,$ED168,$EF168,$EH168:$EM168,$FC168,$FE168,$FG168,$FI168,$FK168:$FP168)/$AD168*$X168)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA168>0,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU168=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU168:$CZ168,$DD168,$DZ168,$FI168,$FQ168:$FV168)-SUM($CF168*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU168:$CZ168,$DD168,$DZ168,$FI168,$FK168:$FP168)-SUM($CF168*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA168>0,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW168=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH168:$CM168,$CO168,$CQ168,$CU168:$CZ168,$DB168,$DD168,$DZ168,$EB168,$ED168,$EF168,$EN168:$ES168,$FC168,$FE168,$FG168,$FI168,$FQ168:$FV168)/$AD168*$AA168)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH168:$CM168,$CO168,$CQ168,$CU168:$CZ168,$DB168,$DD168,$DZ168,$EB168,$ED168,$EF168,$EH168:$EM168,$FC168,$FE168,$FG168,$FI168,$FK168:$FP168)/$AD168*$AA168)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X168>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E168<>\"D-CARE\",Tenant!$F168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY168=FALSE,0,ROUND(SUM($AE168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X168>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X168>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X168>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA168=FALSE,0,SUM($BY168*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X168>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC168=FALSE,0,SUM($BY168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X168>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE168=TRUE,$X168>0),SUM($BY168*Account!$T$2),0)","v":0},{"$f":"IF(AND($X168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG168=FALSE,0,ROUND(SUM($BS168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG168=FALSE,0,ROUND(SUM($BT168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG168=FALSE,0,ROUND(SUM($BU168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG168=FALSE,0,ROUND(SUM($BV168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG168=FALSE,0,ROUND(SUM($BW168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG168=FALSE,0,ROUND(SUM($BX168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H168/$AD168*$X168),2),0)","v":0},{"$f":"ROUND(SUM($EU168*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET168=FALSE,$EV168,ROUND(MAX(0,SUM(SUM($EN168:$ES168)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY168=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I168","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ168*Account!$AA$2),SUM($EZ168*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA168>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E168<>\"D-CARE\",Tenant!$F168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB168=FALSE,0,ROUND(SUM($AF168*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA168>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA168>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA168>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD168=FALSE,0,SUM($CF168*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA168>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF168=FALSE,0,SUM($CF168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA168>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH168=TRUE,$AA168>0),SUM($CF168*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ168=FALSE,0,ROUND(SUM($BZ168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ168=FALSE,0,ROUND(SUM($CA168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ168=FALSE,0,ROUND(SUM($CB168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ168=FALSE,0,ROUND(SUM($CC168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ168=FALSE,0,ROUND(SUM($CD168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ168=FALSE,0,ROUND(SUM($CE168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H168/$AD168*$AA168),2),0)","v":0},{"$f":"ROUND(SUM($FX168*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW168=FALSE,$FY168,ROUND(MAX(0,SUM(SUM($FQ168:$FV168)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB168=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I168","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC168*Account!$AA$2),SUM($GC168*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D168<=FctrChngDts!$B$14,$E168>FctrChngDts!$B$14),AND($D168<=FctrChngDts!$C$14,$E168>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE168=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH168:$GJ168))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO168,$DB168,$GH168:$GJ168))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG168,$GK168,$GN168,$DR168,$DT168,$DV168,$DX168),IF(Account!$Q$2=TRUE,SUM($GG168,$GL168,$GN168,$DR168,$DT168,$DV168,$DX168),SUM($GG168,$GK168,$GL168,$GM168,$GN168,$DR168,$DT168,$DV168,$DX168)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D168,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A168,Tenant!$A:$J,8,FALSE)=TRUE,$GO168<0),0,SUM(SUM(SUM($GO168/$AD168*$GP168)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A168,Tenant!$A:$J,8,FALSE)=TRUE,$GO168<0),0,SUM(SUM(SUM($GO168/$AD168*$GQ168)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG168,$CO168,$DB168,$GM168)/$AD168)*$X168*FctrChngDts!$B$15),SUM(SUM(SUM($DG168,$CO168,$DB168,$GH168:$GJ168)/$AD168)*$X168*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG168,$CO168,$DB168,$GM168)/$AD168)*$AA168*FctrChngDts!$B$15),SUM(SUM(SUM($DG168,$CO168,$DB168,$GH168:$GJ168)/$AD168)*$AA168*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E168),$AD168,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D168,FctrChngDts!$C$17<=$E168),_xlfn.DAYS($D168,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E168),$AD168,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D168,FctrChngDts!$C$19<=$E168),_xlfn.DAYS($D168,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY168*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY168*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ168*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ168*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D168,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A168,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF168*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A168,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG168*Account!$AA$2)),2)","v":0}]
[168,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G169),0,IF($F169<=$G169,SUM($G169-$F169),IF($F169>$G169,SUM((Account!$L$2-$F169)+$G169+1))))","v":0},{"$f":"IF(AND($D169>=FctrChngDts!$C$2,$D169<=FctrChngDts!$D$2),$D169,\"\")","v":""},{"$f":"IF($I169=\"\",\"\",IF($E169<=FctrChngDts!$D$2,$E169,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D169<FctrChngDts!$E$2,$E169<FctrChngDts!$E$2),AND($D169>=FctrChngDts!$F$2,$E169>=FctrChngDts!$F$2)),\"\",IF(AND($D169>=FctrChngDts!$E$2,$D169<=FctrChngDts!$F$2),$D169,FctrChngDts!$E$2))","v":""},{"$f":"IF($K169=\"\",\"\",IF(AND($J169=$K169,$E169>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K169=$J169,$E169,IF(AND($E169>=FctrChngDts!$E$2,$E169<=FctrChngDts!$F$2),$E169,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D169<DATE(YEAR(Account!$J$2),6,1),$D169>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I169<FctrChngDts!$A$2,$J169<FctrChngDts!$A$2),AND($I169>=FctrChngDts!$B$2,$J169>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I169<FctrChngDts!$A$2,$J169>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I169>=FctrChngDts!$A$2,$J169<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I169<FctrChngDts!$B$2,$J169>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K169<FctrChngDts!$A$2,$L169<FctrChngDts!$A$2),AND($K169>=FctrChngDts!$B$2,$L169>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K169<FctrChngDts!$A$2,$L169>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K169>=FctrChngDts!$A$2,$L169<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K169<FctrChngDts!$B$2,$L169>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I169=\"\",$J169=0),0,IF(AND($N169=TRUE,$I169<>0),SUM($J169-$I169+1),IF($O169=TRUE,SUM(FctrChngDts!$A$2-$I169),IF($P169=TRUE,0,IF($Q169=TRUE,SUM($J169-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I169=\"\",$J169=0),0,IF($N169=TRUE,0,IF($O169=TRUE,SUM($J169-FctrChngDts!$A$2+1),IF(AND($P169=TRUE,$I169<>0),SUM($J169-$I169+1),IF($Q169=TRUE,SUM(FctrChngDts!$B$2-$I169),0)))))","v":0},0,{"$f":"IF(OR($K169=\"\",$L169=0),0,IF(AND($R169=TRUE,$K169<>0),SUM($L169-$K169+1),IF($S169=TRUE,SUM(FctrChngDts!$A$2-$K169),IF($T169=TRUE,0,IF($U169=TRUE,SUM($L169-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K169=\"\",$L169=0),0,IF($R169=TRUE,0,IF($S169=TRUE,SUM($L169-FctrChngDts!$A$2+1),IF(AND($T169=TRUE,$K169<>0),SUM($L169-$K169+1),IF($U169=TRUE,SUM(FctrChngDts!$B$2-$K169),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A169,Tenant!$A169:$J668,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR169=FALSE,VLOOKUP($AQ169,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ169,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR169=FALSE,VLOOKUP($AQ169,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ169,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR169=FALSE,VLOOKUP($AQ169,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ169,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR169=FALSE,VLOOKUP($AQ169,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ169,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A169,Tenant!$A169:$J668,6,FALSE)","v":0},{"$f":"VLOOKUP($A169,Tenant!$A169:$J668,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG169=FALSE,0,IF($DQ169=TRUE,SUM($BS169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS169*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DQ169=TRUE,SUM($BT169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT169*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DQ169=TRUE,SUM($BU169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU169*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DQ169=TRUE,SUM($BV169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DQ169=TRUE,SUM($BW169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW169*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DQ169=TRUE,SUM($BX169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX169*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN169=FALSE,0,ROUND(SUM($BY169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP169=FALSE,0,ROUND(SUM($X169*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY169=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X169),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X169)),2)","v":0},0,false,{"$f":"ROUND(IF($CT169=FALSE,0,IF($DU169=TRUE,SUM($BZ169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ169*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT169=FALSE,0,IF($DU169=TRUE,SUM($CA169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA169*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT169=FALSE,0,IF($DU169=TRUE,SUM($CB169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB169*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT169=FALSE,0,IF($DU169=TRUE,SUM($CC169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC169*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT169=FALSE,0,IF($DU169=TRUE,SUM($CD169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD169*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT169=FALSE,0,IF($DU169=TRUE,SUM($CE169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE169*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA169=FALSE,0,ROUND(SUM($CF169*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC169=FALSE,0,ROUND(SUM($AA169*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY169=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA169),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA169)),2)","v":0},0,0,{"$f":"SUM($DG169*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG169*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH169,IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI169,$DG169))","v":0},0,false,0,false,0,{"$f":"IF(AND($X169>0,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ169=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH169:$CM169,$CQ169,$DZ169,$EF169,$EN169:$ES169)-SUM($BY169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH169:$CM169,$CQ169,$DZ169,$EF169,$EH169:$EM169)-SUM($BY169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X169>0,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS169=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH169:$CM169,$CO169,$CQ169,$CU169:$CZ169,$DB169,$DD169,$DZ169,$EB169,$ED169,$EF169,$EN169:$ES169,$FC169,$FE169,$FG169,$FI169,$FQ169:$FV169)/$AD169*$X169)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH169:$CM169,$CO169,$CQ169,$CU169:$CZ169,$DB169,$DD169,$DZ169,$EB169,$ED169,$EF169,$EH169:$EM169,$FC169,$FE169,$FG169,$FI169,$FK169:$FP169)/$AD169*$X169)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA169>0,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU169=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU169:$CZ169,$DD169,$DZ169,$FI169,$FQ169:$FV169)-SUM($CF169*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU169:$CZ169,$DD169,$DZ169,$FI169,$FK169:$FP169)-SUM($CF169*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA169>0,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW169=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH169:$CM169,$CO169,$CQ169,$CU169:$CZ169,$DB169,$DD169,$DZ169,$EB169,$ED169,$EF169,$EN169:$ES169,$FC169,$FE169,$FG169,$FI169,$FQ169:$FV169)/$AD169*$AA169)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH169:$CM169,$CO169,$CQ169,$CU169:$CZ169,$DB169,$DD169,$DZ169,$EB169,$ED169,$EF169,$EH169:$EM169,$FC169,$FE169,$FG169,$FI169,$FK169:$FP169)/$AD169*$AA169)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E169<>\"D-CARE\",Tenant!$F169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY169=FALSE,0,ROUND(SUM($AE169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA169=FALSE,0,SUM($BY169*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X169>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC169=FALSE,0,SUM($BY169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X169>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE169=TRUE,$X169>0),SUM($BY169*Account!$T$2),0)","v":0},{"$f":"IF(AND($X169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG169=FALSE,0,ROUND(SUM($BS169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG169=FALSE,0,ROUND(SUM($BT169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG169=FALSE,0,ROUND(SUM($BU169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG169=FALSE,0,ROUND(SUM($BV169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG169=FALSE,0,ROUND(SUM($BW169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG169=FALSE,0,ROUND(SUM($BX169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H169/$AD169*$X169),2),0)","v":0},{"$f":"ROUND(SUM($EU169*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET169=FALSE,$EV169,ROUND(MAX(0,SUM(SUM($EN169:$ES169)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY169=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I169","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ169*Account!$AA$2),SUM($EZ169*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E169<>\"D-CARE\",Tenant!$F169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB169=FALSE,0,ROUND(SUM($AF169*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD169=FALSE,0,SUM($CF169*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA169>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF169=FALSE,0,SUM($CF169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA169>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH169=TRUE,$AA169>0),SUM($CF169*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ169=FALSE,0,ROUND(SUM($BZ169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ169=FALSE,0,ROUND(SUM($CA169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ169=FALSE,0,ROUND(SUM($CB169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ169=FALSE,0,ROUND(SUM($CC169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ169=FALSE,0,ROUND(SUM($CD169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ169=FALSE,0,ROUND(SUM($CE169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H169/$AD169*$AA169),2),0)","v":0},{"$f":"ROUND(SUM($FX169*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW169=FALSE,$FY169,ROUND(MAX(0,SUM(SUM($FQ169:$FV169)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB169=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I169","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC169*Account!$AA$2),SUM($GC169*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D169<=FctrChngDts!$B$14,$E169>FctrChngDts!$B$14),AND($D169<=FctrChngDts!$C$14,$E169>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE169=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH169:$GJ169))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO169,$DB169,$GH169:$GJ169))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG169,$GK169,$GN169,$DR169,$DT169,$DV169,$DX169),IF(Account!$Q$2=TRUE,SUM($GG169,$GL169,$GN169,$DR169,$DT169,$DV169,$DX169),SUM($GG169,$GK169,$GL169,$GM169,$GN169,$DR169,$DT169,$DV169,$DX169)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D169,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,8,FALSE)=TRUE,$GO169<0),0,SUM(SUM(SUM($GO169/$AD169*$GP169)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,8,FALSE)=TRUE,$GO169<0),0,SUM(SUM(SUM($GO169/$AD169*$GQ169)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG169,$CO169,$DB169,$GM169)/$AD169)*$X169*FctrChngDts!$B$15),SUM(SUM(SUM($DG169,$CO169,$DB169,$GH169:$GJ169)/$AD169)*$X169*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG169,$CO169,$DB169,$GM169)/$AD169)*$AA169*FctrChngDts!$B$15),SUM(SUM(SUM($DG169,$CO169,$DB169,$GH169:$GJ169)/$AD169)*$AA169*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E169),$AD169,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D169,FctrChngDts!$C$17<=$E169),_xlfn.DAYS($D169,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E169),$AD169,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D169,FctrChngDts!$C$19<=$E169),_xlfn.DAYS($D169,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY169*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY169*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ169*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ169*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D169,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF169*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG169*Account!$AA$2)),2)","v":0}]
[169,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G170),0,IF($F170<=$G170,SUM($G170-$F170),IF($F170>$G170,SUM((Account!$L$2-$F170)+$G170+1))))","v":0},{"$f":"IF(AND($D170>=FctrChngDts!$C$2,$D170<=FctrChngDts!$D$2),$D170,\"\")","v":""},{"$f":"IF($I170=\"\",\"\",IF($E170<=FctrChngDts!$D$2,$E170,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D170<FctrChngDts!$E$2,$E170<FctrChngDts!$E$2),AND($D170>=FctrChngDts!$F$2,$E170>=FctrChngDts!$F$2)),\"\",IF(AND($D170>=FctrChngDts!$E$2,$D170<=FctrChngDts!$F$2),$D170,FctrChngDts!$E$2))","v":""},{"$f":"IF($K170=\"\",\"\",IF(AND($J170=$K170,$E170>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K170=$J170,$E170,IF(AND($E170>=FctrChngDts!$E$2,$E170<=FctrChngDts!$F$2),$E170,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D170<DATE(YEAR(Account!$J$2),6,1),$D170>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I170<FctrChngDts!$A$2,$J170<FctrChngDts!$A$2),AND($I170>=FctrChngDts!$B$2,$J170>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I170<FctrChngDts!$A$2,$J170>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I170>=FctrChngDts!$A$2,$J170<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I170<FctrChngDts!$B$2,$J170>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K170<FctrChngDts!$A$2,$L170<FctrChngDts!$A$2),AND($K170>=FctrChngDts!$B$2,$L170>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K170<FctrChngDts!$A$2,$L170>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K170>=FctrChngDts!$A$2,$L170<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K170<FctrChngDts!$B$2,$L170>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I170=\"\",$J170=0),0,IF(AND($N170=TRUE,$I170<>0),SUM($J170-$I170+1),IF($O170=TRUE,SUM(FctrChngDts!$A$2-$I170),IF($P170=TRUE,0,IF($Q170=TRUE,SUM($J170-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I170=\"\",$J170=0),0,IF($N170=TRUE,0,IF($O170=TRUE,SUM($J170-FctrChngDts!$A$2+1),IF(AND($P170=TRUE,$I170<>0),SUM($J170-$I170+1),IF($Q170=TRUE,SUM(FctrChngDts!$B$2-$I170),0)))))","v":0},0,{"$f":"IF(OR($K170=\"\",$L170=0),0,IF(AND($R170=TRUE,$K170<>0),SUM($L170-$K170+1),IF($S170=TRUE,SUM(FctrChngDts!$A$2-$K170),IF($T170=TRUE,0,IF($U170=TRUE,SUM($L170-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K170=\"\",$L170=0),0,IF($R170=TRUE,0,IF($S170=TRUE,SUM($L170-FctrChngDts!$A$2+1),IF(AND($T170=TRUE,$K170<>0),SUM($L170-$K170+1),IF($U170=TRUE,SUM(FctrChngDts!$B$2-$K170),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A170,Tenant!$A170:$J669,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR170=FALSE,VLOOKUP($AQ170,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ170,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR170=FALSE,VLOOKUP($AQ170,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ170,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR170=FALSE,VLOOKUP($AQ170,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ170,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR170=FALSE,VLOOKUP($AQ170,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ170,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A170,Tenant!$A170:$J669,6,FALSE)","v":0},{"$f":"VLOOKUP($A170,Tenant!$A170:$J669,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG170=FALSE,0,IF($DQ170=TRUE,SUM($BS170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS170*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DQ170=TRUE,SUM($BT170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT170*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DQ170=TRUE,SUM($BU170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU170*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DQ170=TRUE,SUM($BV170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DQ170=TRUE,SUM($BW170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW170*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DQ170=TRUE,SUM($BX170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX170*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN170=FALSE,0,ROUND(SUM($BY170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP170=FALSE,0,ROUND(SUM($X170*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY170=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X170),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X170)),2)","v":0},0,false,{"$f":"ROUND(IF($CT170=FALSE,0,IF($DU170=TRUE,SUM($BZ170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ170*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT170=FALSE,0,IF($DU170=TRUE,SUM($CA170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA170*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT170=FALSE,0,IF($DU170=TRUE,SUM($CB170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB170*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT170=FALSE,0,IF($DU170=TRUE,SUM($CC170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC170*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT170=FALSE,0,IF($DU170=TRUE,SUM($CD170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD170*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT170=FALSE,0,IF($DU170=TRUE,SUM($CE170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE170*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA170=FALSE,0,ROUND(SUM($CF170*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC170=FALSE,0,ROUND(SUM($AA170*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY170=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA170),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA170)),2)","v":0},0,0,{"$f":"SUM($DG170*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG170*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH170,IF(VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI170,$DG170))","v":0},0,false,0,false,0,{"$f":"IF(AND($X170>0,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ170=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH170:$CM170,$CQ170,$DZ170,$EF170,$EN170:$ES170)-SUM($BY170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH170:$CM170,$CQ170,$DZ170,$EF170,$EH170:$EM170)-SUM($BY170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X170>0,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS170=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH170:$CM170,$CO170,$CQ170,$CU170:$CZ170,$DB170,$DD170,$DZ170,$EB170,$ED170,$EF170,$EN170:$ES170,$FC170,$FE170,$FG170,$FI170,$FQ170:$FV170)/$AD170*$X170)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH170:$CM170,$CO170,$CQ170,$CU170:$CZ170,$DB170,$DD170,$DZ170,$EB170,$ED170,$EF170,$EH170:$EM170,$FC170,$FE170,$FG170,$FI170,$FK170:$FP170)/$AD170*$X170)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA170>0,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU170=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU170:$CZ170,$DD170,$DZ170,$FI170,$FQ170:$FV170)-SUM($CF170*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU170:$CZ170,$DD170,$DZ170,$FI170,$FK170:$FP170)-SUM($CF170*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA170>0,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW170=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH170:$CM170,$CO170,$CQ170,$CU170:$CZ170,$DB170,$DD170,$DZ170,$EB170,$ED170,$EF170,$EN170:$ES170,$FC170,$FE170,$FG170,$FI170,$FQ170:$FV170)/$AD170*$AA170)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH170:$CM170,$CO170,$CQ170,$CU170:$CZ170,$DB170,$DD170,$DZ170,$EB170,$ED170,$EF170,$EH170:$EM170,$FC170,$FE170,$FG170,$FI170,$FK170:$FP170)/$AD170*$AA170)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X170>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E170<>\"D-CARE\",Tenant!$F170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY170=FALSE,0,ROUND(SUM($AE170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X170>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X170>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X170>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA170=FALSE,0,SUM($BY170*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X170>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC170=FALSE,0,SUM($BY170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X170>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE170=TRUE,$X170>0),SUM($BY170*Account!$T$2),0)","v":0},{"$f":"IF(AND($X170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG170=FALSE,0,ROUND(SUM($BS170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG170=FALSE,0,ROUND(SUM($BT170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG170=FALSE,0,ROUND(SUM($BU170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG170=FALSE,0,ROUND(SUM($BV170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG170=FALSE,0,ROUND(SUM($BW170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG170=FALSE,0,ROUND(SUM($BX170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H170/$AD170*$X170),2),0)","v":0},{"$f":"ROUND(SUM($EU170*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET170=FALSE,$EV170,ROUND(MAX(0,SUM(SUM($EN170:$ES170)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY170=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I170","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ170*Account!$AA$2),SUM($EZ170*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA170>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E170<>\"D-CARE\",Tenant!$F170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB170=FALSE,0,ROUND(SUM($AF170*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA170>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA170>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA170>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD170=FALSE,0,SUM($CF170*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA170>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF170=FALSE,0,SUM($CF170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA170>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH170=TRUE,$AA170>0),SUM($CF170*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ170=FALSE,0,ROUND(SUM($BZ170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ170=FALSE,0,ROUND(SUM($CA170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ170=FALSE,0,ROUND(SUM($CB170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ170=FALSE,0,ROUND(SUM($CC170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ170=FALSE,0,ROUND(SUM($CD170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ170=FALSE,0,ROUND(SUM($CE170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H170/$AD170*$AA170),2),0)","v":0},{"$f":"ROUND(SUM($FX170*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW170=FALSE,$FY170,ROUND(MAX(0,SUM(SUM($FQ170:$FV170)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB170=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I170","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC170*Account!$AA$2),SUM($GC170*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D170<=FctrChngDts!$B$14,$E170>FctrChngDts!$B$14),AND($D170<=FctrChngDts!$C$14,$E170>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE170=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH170:$GJ170))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO170,$DB170,$GH170:$GJ170))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG170,$GK170,$GN170,$DR170,$DT170,$DV170,$DX170),IF(Account!$Q$2=TRUE,SUM($GG170,$GL170,$GN170,$DR170,$DT170,$DV170,$DX170),SUM($GG170,$GK170,$GL170,$GM170,$GN170,$DR170,$DT170,$DV170,$DX170)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D170,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A170,Tenant!$A:$J,8,FALSE)=TRUE,$GO170<0),0,SUM(SUM(SUM($GO170/$AD170*$GP170)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A170,Tenant!$A:$J,8,FALSE)=TRUE,$GO170<0),0,SUM(SUM(SUM($GO170/$AD170*$GQ170)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG170,$CO170,$DB170,$GM170)/$AD170)*$X170*FctrChngDts!$B$15),SUM(SUM(SUM($DG170,$CO170,$DB170,$GH170:$GJ170)/$AD170)*$X170*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG170,$CO170,$DB170,$GM170)/$AD170)*$AA170*FctrChngDts!$B$15),SUM(SUM(SUM($DG170,$CO170,$DB170,$GH170:$GJ170)/$AD170)*$AA170*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E170),$AD170,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D170,FctrChngDts!$C$17<=$E170),_xlfn.DAYS($D170,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E170),$AD170,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D170,FctrChngDts!$C$19<=$E170),_xlfn.DAYS($D170,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY170*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY170*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ170*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ170*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D170,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A170,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF170*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A170,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG170*Account!$AA$2)),2)","v":0}]
[170,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G171),0,IF($F171<=$G171,SUM($G171-$F171),IF($F171>$G171,SUM((Account!$L$2-$F171)+$G171+1))))","v":0},{"$f":"IF(AND($D171>=FctrChngDts!$C$2,$D171<=FctrChngDts!$D$2),$D171,\"\")","v":""},{"$f":"IF($I171=\"\",\"\",IF($E171<=FctrChngDts!$D$2,$E171,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D171<FctrChngDts!$E$2,$E171<FctrChngDts!$E$2),AND($D171>=FctrChngDts!$F$2,$E171>=FctrChngDts!$F$2)),\"\",IF(AND($D171>=FctrChngDts!$E$2,$D171<=FctrChngDts!$F$2),$D171,FctrChngDts!$E$2))","v":""},{"$f":"IF($K171=\"\",\"\",IF(AND($J171=$K171,$E171>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K171=$J171,$E171,IF(AND($E171>=FctrChngDts!$E$2,$E171<=FctrChngDts!$F$2),$E171,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D171<DATE(YEAR(Account!$J$2),6,1),$D171>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I171<FctrChngDts!$A$2,$J171<FctrChngDts!$A$2),AND($I171>=FctrChngDts!$B$2,$J171>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I171<FctrChngDts!$A$2,$J171>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I171>=FctrChngDts!$A$2,$J171<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I171<FctrChngDts!$B$2,$J171>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K171<FctrChngDts!$A$2,$L171<FctrChngDts!$A$2),AND($K171>=FctrChngDts!$B$2,$L171>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K171<FctrChngDts!$A$2,$L171>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K171>=FctrChngDts!$A$2,$L171<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K171<FctrChngDts!$B$2,$L171>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I171=\"\",$J171=0),0,IF(AND($N171=TRUE,$I171<>0),SUM($J171-$I171+1),IF($O171=TRUE,SUM(FctrChngDts!$A$2-$I171),IF($P171=TRUE,0,IF($Q171=TRUE,SUM($J171-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I171=\"\",$J171=0),0,IF($N171=TRUE,0,IF($O171=TRUE,SUM($J171-FctrChngDts!$A$2+1),IF(AND($P171=TRUE,$I171<>0),SUM($J171-$I171+1),IF($Q171=TRUE,SUM(FctrChngDts!$B$2-$I171),0)))))","v":0},0,{"$f":"IF(OR($K171=\"\",$L171=0),0,IF(AND($R171=TRUE,$K171<>0),SUM($L171-$K171+1),IF($S171=TRUE,SUM(FctrChngDts!$A$2-$K171),IF($T171=TRUE,0,IF($U171=TRUE,SUM($L171-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K171=\"\",$L171=0),0,IF($R171=TRUE,0,IF($S171=TRUE,SUM($L171-FctrChngDts!$A$2+1),IF(AND($T171=TRUE,$K171<>0),SUM($L171-$K171+1),IF($U171=TRUE,SUM(FctrChngDts!$B$2-$K171),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A171,Tenant!$A171:$J670,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR171=FALSE,VLOOKUP($AQ171,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ171,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR171=FALSE,VLOOKUP($AQ171,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ171,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR171=FALSE,VLOOKUP($AQ171,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ171,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR171=FALSE,VLOOKUP($AQ171,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ171,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A171,Tenant!$A171:$J670,6,FALSE)","v":0},{"$f":"VLOOKUP($A171,Tenant!$A171:$J670,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG171=FALSE,0,IF($DQ171=TRUE,SUM($BS171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS171*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DQ171=TRUE,SUM($BT171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT171*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DQ171=TRUE,SUM($BU171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU171*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DQ171=TRUE,SUM($BV171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DQ171=TRUE,SUM($BW171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW171*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DQ171=TRUE,SUM($BX171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX171*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN171=FALSE,0,ROUND(SUM($BY171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP171=FALSE,0,ROUND(SUM($X171*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY171=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X171),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X171)),2)","v":0},0,false,{"$f":"ROUND(IF($CT171=FALSE,0,IF($DU171=TRUE,SUM($BZ171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ171*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT171=FALSE,0,IF($DU171=TRUE,SUM($CA171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA171*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT171=FALSE,0,IF($DU171=TRUE,SUM($CB171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB171*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT171=FALSE,0,IF($DU171=TRUE,SUM($CC171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC171*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT171=FALSE,0,IF($DU171=TRUE,SUM($CD171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD171*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT171=FALSE,0,IF($DU171=TRUE,SUM($CE171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE171*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA171=FALSE,0,ROUND(SUM($CF171*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC171=FALSE,0,ROUND(SUM($AA171*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY171=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA171),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA171)),2)","v":0},0,0,{"$f":"SUM($DG171*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG171*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH171,IF(VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI171,$DG171))","v":0},0,false,0,false,0,{"$f":"IF(AND($X171>0,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ171=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH171:$CM171,$CQ171,$DZ171,$EF171,$EN171:$ES171)-SUM($BY171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH171:$CM171,$CQ171,$DZ171,$EF171,$EH171:$EM171)-SUM($BY171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X171>0,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS171=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH171:$CM171,$CO171,$CQ171,$CU171:$CZ171,$DB171,$DD171,$DZ171,$EB171,$ED171,$EF171,$EN171:$ES171,$FC171,$FE171,$FG171,$FI171,$FQ171:$FV171)/$AD171*$X171)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH171:$CM171,$CO171,$CQ171,$CU171:$CZ171,$DB171,$DD171,$DZ171,$EB171,$ED171,$EF171,$EH171:$EM171,$FC171,$FE171,$FG171,$FI171,$FK171:$FP171)/$AD171*$X171)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA171>0,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU171=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU171:$CZ171,$DD171,$DZ171,$FI171,$FQ171:$FV171)-SUM($CF171*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU171:$CZ171,$DD171,$DZ171,$FI171,$FK171:$FP171)-SUM($CF171*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA171>0,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW171=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH171:$CM171,$CO171,$CQ171,$CU171:$CZ171,$DB171,$DD171,$DZ171,$EB171,$ED171,$EF171,$EN171:$ES171,$FC171,$FE171,$FG171,$FI171,$FQ171:$FV171)/$AD171*$AA171)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH171:$CM171,$CO171,$CQ171,$CU171:$CZ171,$DB171,$DD171,$DZ171,$EB171,$ED171,$EF171,$EH171:$EM171,$FC171,$FE171,$FG171,$FI171,$FK171:$FP171)/$AD171*$AA171)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X171>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E171<>\"D-CARE\",Tenant!$F171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY171=FALSE,0,ROUND(SUM($AE171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X171>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X171>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X171>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA171=FALSE,0,SUM($BY171*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X171>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC171=FALSE,0,SUM($BY171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X171>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE171=TRUE,$X171>0),SUM($BY171*Account!$T$2),0)","v":0},{"$f":"IF(AND($X171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG171=FALSE,0,ROUND(SUM($BS171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG171=FALSE,0,ROUND(SUM($BT171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG171=FALSE,0,ROUND(SUM($BU171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG171=FALSE,0,ROUND(SUM($BV171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG171=FALSE,0,ROUND(SUM($BW171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG171=FALSE,0,ROUND(SUM($BX171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H171/$AD171*$X171),2),0)","v":0},{"$f":"ROUND(SUM($EU171*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET171=FALSE,$EV171,ROUND(MAX(0,SUM(SUM($EN171:$ES171)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY171=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I171","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ171*Account!$AA$2),SUM($EZ171*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA171>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E171<>\"D-CARE\",Tenant!$F171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB171=FALSE,0,ROUND(SUM($AF171*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA171>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA171>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA171>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD171=FALSE,0,SUM($CF171*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA171>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF171=FALSE,0,SUM($CF171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA171>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH171=TRUE,$AA171>0),SUM($CF171*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ171=FALSE,0,ROUND(SUM($BZ171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ171=FALSE,0,ROUND(SUM($CA171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ171=FALSE,0,ROUND(SUM($CB171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ171=FALSE,0,ROUND(SUM($CC171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ171=FALSE,0,ROUND(SUM($CD171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ171=FALSE,0,ROUND(SUM($CE171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H171/$AD171*$AA171),2),0)","v":0},{"$f":"ROUND(SUM($FX171*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW171=FALSE,$FY171,ROUND(MAX(0,SUM(SUM($FQ171:$FV171)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB171=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I171","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC171*Account!$AA$2),SUM($GC171*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D171<=FctrChngDts!$B$14,$E171>FctrChngDts!$B$14),AND($D171<=FctrChngDts!$C$14,$E171>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE171=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH171:$GJ171))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO171,$DB171,$GH171:$GJ171))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG171,$GK171,$GN171,$DR171,$DT171,$DV171,$DX171),IF(Account!$Q$2=TRUE,SUM($GG171,$GL171,$GN171,$DR171,$DT171,$DV171,$DX171),SUM($GG171,$GK171,$GL171,$GM171,$GN171,$DR171,$DT171,$DV171,$DX171)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D171,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A171,Tenant!$A:$J,8,FALSE)=TRUE,$GO171<0),0,SUM(SUM(SUM($GO171/$AD171*$GP171)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A171,Tenant!$A:$J,8,FALSE)=TRUE,$GO171<0),0,SUM(SUM(SUM($GO171/$AD171*$GQ171)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG171,$CO171,$DB171,$GM171)/$AD171)*$X171*FctrChngDts!$B$15),SUM(SUM(SUM($DG171,$CO171,$DB171,$GH171:$GJ171)/$AD171)*$X171*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG171,$CO171,$DB171,$GM171)/$AD171)*$AA171*FctrChngDts!$B$15),SUM(SUM(SUM($DG171,$CO171,$DB171,$GH171:$GJ171)/$AD171)*$AA171*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E171),$AD171,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D171,FctrChngDts!$C$17<=$E171),_xlfn.DAYS($D171,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E171),$AD171,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D171,FctrChngDts!$C$19<=$E171),_xlfn.DAYS($D171,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY171*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY171*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ171*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ171*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D171,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A171,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF171*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A171,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG171*Account!$AA$2)),2)","v":0}]
[171,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G172),0,IF($F172<=$G172,SUM($G172-$F172),IF($F172>$G172,SUM((Account!$L$2-$F172)+$G172+1))))","v":0},{"$f":"IF(AND($D172>=FctrChngDts!$C$2,$D172<=FctrChngDts!$D$2),$D172,\"\")","v":""},{"$f":"IF($I172=\"\",\"\",IF($E172<=FctrChngDts!$D$2,$E172,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D172<FctrChngDts!$E$2,$E172<FctrChngDts!$E$2),AND($D172>=FctrChngDts!$F$2,$E172>=FctrChngDts!$F$2)),\"\",IF(AND($D172>=FctrChngDts!$E$2,$D172<=FctrChngDts!$F$2),$D172,FctrChngDts!$E$2))","v":""},{"$f":"IF($K172=\"\",\"\",IF(AND($J172=$K172,$E172>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K172=$J172,$E172,IF(AND($E172>=FctrChngDts!$E$2,$E172<=FctrChngDts!$F$2),$E172,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D172<DATE(YEAR(Account!$J$2),6,1),$D172>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I172<FctrChngDts!$A$2,$J172<FctrChngDts!$A$2),AND($I172>=FctrChngDts!$B$2,$J172>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I172<FctrChngDts!$A$2,$J172>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I172>=FctrChngDts!$A$2,$J172<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I172<FctrChngDts!$B$2,$J172>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K172<FctrChngDts!$A$2,$L172<FctrChngDts!$A$2),AND($K172>=FctrChngDts!$B$2,$L172>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K172<FctrChngDts!$A$2,$L172>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K172>=FctrChngDts!$A$2,$L172<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K172<FctrChngDts!$B$2,$L172>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I172=\"\",$J172=0),0,IF(AND($N172=TRUE,$I172<>0),SUM($J172-$I172+1),IF($O172=TRUE,SUM(FctrChngDts!$A$2-$I172),IF($P172=TRUE,0,IF($Q172=TRUE,SUM($J172-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I172=\"\",$J172=0),0,IF($N172=TRUE,0,IF($O172=TRUE,SUM($J172-FctrChngDts!$A$2+1),IF(AND($P172=TRUE,$I172<>0),SUM($J172-$I172+1),IF($Q172=TRUE,SUM(FctrChngDts!$B$2-$I172),0)))))","v":0},0,{"$f":"IF(OR($K172=\"\",$L172=0),0,IF(AND($R172=TRUE,$K172<>0),SUM($L172-$K172+1),IF($S172=TRUE,SUM(FctrChngDts!$A$2-$K172),IF($T172=TRUE,0,IF($U172=TRUE,SUM($L172-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K172=\"\",$L172=0),0,IF($R172=TRUE,0,IF($S172=TRUE,SUM($L172-FctrChngDts!$A$2+1),IF(AND($T172=TRUE,$K172<>0),SUM($L172-$K172+1),IF($U172=TRUE,SUM(FctrChngDts!$B$2-$K172),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A172,Tenant!$A172:$J671,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR172=FALSE,VLOOKUP($AQ172,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ172,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR172=FALSE,VLOOKUP($AQ172,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ172,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR172=FALSE,VLOOKUP($AQ172,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ172,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR172=FALSE,VLOOKUP($AQ172,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ172,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A172,Tenant!$A172:$J671,6,FALSE)","v":0},{"$f":"VLOOKUP($A172,Tenant!$A172:$J671,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG172=FALSE,0,IF($DQ172=TRUE,SUM($BS172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS172*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DQ172=TRUE,SUM($BT172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT172*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DQ172=TRUE,SUM($BU172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU172*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DQ172=TRUE,SUM($BV172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DQ172=TRUE,SUM($BW172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW172*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DQ172=TRUE,SUM($BX172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX172*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN172=FALSE,0,ROUND(SUM($BY172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP172=FALSE,0,ROUND(SUM($X172*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY172=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X172),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X172)),2)","v":0},0,false,{"$f":"ROUND(IF($CT172=FALSE,0,IF($DU172=TRUE,SUM($BZ172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ172*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT172=FALSE,0,IF($DU172=TRUE,SUM($CA172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA172*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT172=FALSE,0,IF($DU172=TRUE,SUM($CB172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB172*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT172=FALSE,0,IF($DU172=TRUE,SUM($CC172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC172*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT172=FALSE,0,IF($DU172=TRUE,SUM($CD172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD172*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT172=FALSE,0,IF($DU172=TRUE,SUM($CE172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE172*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA172=FALSE,0,ROUND(SUM($CF172*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC172=FALSE,0,ROUND(SUM($AA172*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY172=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA172),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA172)),2)","v":0},0,0,{"$f":"SUM($DG172*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG172*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH172,IF(VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI172,$DG172))","v":0},0,false,0,false,0,{"$f":"IF(AND($X172>0,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ172=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH172:$CM172,$CQ172,$DZ172,$EF172,$EN172:$ES172)-SUM($BY172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH172:$CM172,$CQ172,$DZ172,$EF172,$EH172:$EM172)-SUM($BY172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X172>0,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS172=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH172:$CM172,$CO172,$CQ172,$CU172:$CZ172,$DB172,$DD172,$DZ172,$EB172,$ED172,$EF172,$EN172:$ES172,$FC172,$FE172,$FG172,$FI172,$FQ172:$FV172)/$AD172*$X172)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH172:$CM172,$CO172,$CQ172,$CU172:$CZ172,$DB172,$DD172,$DZ172,$EB172,$ED172,$EF172,$EH172:$EM172,$FC172,$FE172,$FG172,$FI172,$FK172:$FP172)/$AD172*$X172)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA172>0,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU172=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU172:$CZ172,$DD172,$DZ172,$FI172,$FQ172:$FV172)-SUM($CF172*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU172:$CZ172,$DD172,$DZ172,$FI172,$FK172:$FP172)-SUM($CF172*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA172>0,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW172=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH172:$CM172,$CO172,$CQ172,$CU172:$CZ172,$DB172,$DD172,$DZ172,$EB172,$ED172,$EF172,$EN172:$ES172,$FC172,$FE172,$FG172,$FI172,$FQ172:$FV172)/$AD172*$AA172)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH172:$CM172,$CO172,$CQ172,$CU172:$CZ172,$DB172,$DD172,$DZ172,$EB172,$ED172,$EF172,$EH172:$EM172,$FC172,$FE172,$FG172,$FI172,$FK172:$FP172)/$AD172*$AA172)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X172>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E172<>\"D-CARE\",Tenant!$F172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY172=FALSE,0,ROUND(SUM($AE172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X172>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X172>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X172>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA172=FALSE,0,SUM($BY172*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X172>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC172=FALSE,0,SUM($BY172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X172>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE172=TRUE,$X172>0),SUM($BY172*Account!$T$2),0)","v":0},{"$f":"IF(AND($X172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG172=FALSE,0,ROUND(SUM($BS172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG172=FALSE,0,ROUND(SUM($BT172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG172=FALSE,0,ROUND(SUM($BU172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG172=FALSE,0,ROUND(SUM($BV172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG172=FALSE,0,ROUND(SUM($BW172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG172=FALSE,0,ROUND(SUM($BX172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H172/$AD172*$X172),2),0)","v":0},{"$f":"ROUND(SUM($EU172*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET172=FALSE,$EV172,ROUND(MAX(0,SUM(SUM($EN172:$ES172)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY172=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I172","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ172*Account!$AA$2),SUM($EZ172*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA172>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E172<>\"D-CARE\",Tenant!$F172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB172=FALSE,0,ROUND(SUM($AF172*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA172>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA172>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA172>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD172=FALSE,0,SUM($CF172*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA172>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF172=FALSE,0,SUM($CF172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA172>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH172=TRUE,$AA172>0),SUM($CF172*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ172=FALSE,0,ROUND(SUM($BZ172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ172=FALSE,0,ROUND(SUM($CA172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ172=FALSE,0,ROUND(SUM($CB172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ172=FALSE,0,ROUND(SUM($CC172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ172=FALSE,0,ROUND(SUM($CD172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ172=FALSE,0,ROUND(SUM($CE172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H172/$AD172*$AA172),2),0)","v":0},{"$f":"ROUND(SUM($FX172*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW172=FALSE,$FY172,ROUND(MAX(0,SUM(SUM($FQ172:$FV172)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB172=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I172","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC172*Account!$AA$2),SUM($GC172*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D172<=FctrChngDts!$B$14,$E172>FctrChngDts!$B$14),AND($D172<=FctrChngDts!$C$14,$E172>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE172=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH172:$GJ172))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO172,$DB172,$GH172:$GJ172))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG172,$GK172,$GN172,$DR172,$DT172,$DV172,$DX172),IF(Account!$Q$2=TRUE,SUM($GG172,$GL172,$GN172,$DR172,$DT172,$DV172,$DX172),SUM($GG172,$GK172,$GL172,$GM172,$GN172,$DR172,$DT172,$DV172,$DX172)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D172,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A172,Tenant!$A:$J,8,FALSE)=TRUE,$GO172<0),0,SUM(SUM(SUM($GO172/$AD172*$GP172)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A172,Tenant!$A:$J,8,FALSE)=TRUE,$GO172<0),0,SUM(SUM(SUM($GO172/$AD172*$GQ172)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG172,$CO172,$DB172,$GM172)/$AD172)*$X172*FctrChngDts!$B$15),SUM(SUM(SUM($DG172,$CO172,$DB172,$GH172:$GJ172)/$AD172)*$X172*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG172,$CO172,$DB172,$GM172)/$AD172)*$AA172*FctrChngDts!$B$15),SUM(SUM(SUM($DG172,$CO172,$DB172,$GH172:$GJ172)/$AD172)*$AA172*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E172),$AD172,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D172,FctrChngDts!$C$17<=$E172),_xlfn.DAYS($D172,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E172),$AD172,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D172,FctrChngDts!$C$19<=$E172),_xlfn.DAYS($D172,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY172*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY172*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ172*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ172*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D172,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A172,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF172*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A172,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG172*Account!$AA$2)),2)","v":0}]
[172,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G173),0,IF($F173<=$G173,SUM($G173-$F173),IF($F173>$G173,SUM((Account!$L$2-$F173)+$G173+1))))","v":0},{"$f":"IF(AND($D173>=FctrChngDts!$C$2,$D173<=FctrChngDts!$D$2),$D173,\"\")","v":""},{"$f":"IF($I173=\"\",\"\",IF($E173<=FctrChngDts!$D$2,$E173,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D173<FctrChngDts!$E$2,$E173<FctrChngDts!$E$2),AND($D173>=FctrChngDts!$F$2,$E173>=FctrChngDts!$F$2)),\"\",IF(AND($D173>=FctrChngDts!$E$2,$D173<=FctrChngDts!$F$2),$D173,FctrChngDts!$E$2))","v":""},{"$f":"IF($K173=\"\",\"\",IF(AND($J173=$K173,$E173>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K173=$J173,$E173,IF(AND($E173>=FctrChngDts!$E$2,$E173<=FctrChngDts!$F$2),$E173,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D173<DATE(YEAR(Account!$J$2),6,1),$D173>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I173<FctrChngDts!$A$2,$J173<FctrChngDts!$A$2),AND($I173>=FctrChngDts!$B$2,$J173>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I173<FctrChngDts!$A$2,$J173>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I173>=FctrChngDts!$A$2,$J173<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I173<FctrChngDts!$B$2,$J173>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K173<FctrChngDts!$A$2,$L173<FctrChngDts!$A$2),AND($K173>=FctrChngDts!$B$2,$L173>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K173<FctrChngDts!$A$2,$L173>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K173>=FctrChngDts!$A$2,$L173<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K173<FctrChngDts!$B$2,$L173>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I173=\"\",$J173=0),0,IF(AND($N173=TRUE,$I173<>0),SUM($J173-$I173+1),IF($O173=TRUE,SUM(FctrChngDts!$A$2-$I173),IF($P173=TRUE,0,IF($Q173=TRUE,SUM($J173-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I173=\"\",$J173=0),0,IF($N173=TRUE,0,IF($O173=TRUE,SUM($J173-FctrChngDts!$A$2+1),IF(AND($P173=TRUE,$I173<>0),SUM($J173-$I173+1),IF($Q173=TRUE,SUM(FctrChngDts!$B$2-$I173),0)))))","v":0},0,{"$f":"IF(OR($K173=\"\",$L173=0),0,IF(AND($R173=TRUE,$K173<>0),SUM($L173-$K173+1),IF($S173=TRUE,SUM(FctrChngDts!$A$2-$K173),IF($T173=TRUE,0,IF($U173=TRUE,SUM($L173-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K173=\"\",$L173=0),0,IF($R173=TRUE,0,IF($S173=TRUE,SUM($L173-FctrChngDts!$A$2+1),IF(AND($T173=TRUE,$K173<>0),SUM($L173-$K173+1),IF($U173=TRUE,SUM(FctrChngDts!$B$2-$K173),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A173,Tenant!$A173:$J672,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR173=FALSE,VLOOKUP($AQ173,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ173,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR173=FALSE,VLOOKUP($AQ173,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ173,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR173=FALSE,VLOOKUP($AQ173,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ173,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR173=FALSE,VLOOKUP($AQ173,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ173,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A173,Tenant!$A173:$J672,6,FALSE)","v":0},{"$f":"VLOOKUP($A173,Tenant!$A173:$J672,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG173=FALSE,0,IF($DQ173=TRUE,SUM($BS173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS173*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DQ173=TRUE,SUM($BT173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT173*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DQ173=TRUE,SUM($BU173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU173*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DQ173=TRUE,SUM($BV173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DQ173=TRUE,SUM($BW173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW173*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DQ173=TRUE,SUM($BX173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX173*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN173=FALSE,0,ROUND(SUM($BY173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP173=FALSE,0,ROUND(SUM($X173*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY173=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X173),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X173)),2)","v":0},0,false,{"$f":"ROUND(IF($CT173=FALSE,0,IF($DU173=TRUE,SUM($BZ173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ173*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT173=FALSE,0,IF($DU173=TRUE,SUM($CA173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA173*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT173=FALSE,0,IF($DU173=TRUE,SUM($CB173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB173*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT173=FALSE,0,IF($DU173=TRUE,SUM($CC173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC173*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT173=FALSE,0,IF($DU173=TRUE,SUM($CD173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD173*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT173=FALSE,0,IF($DU173=TRUE,SUM($CE173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE173*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA173=FALSE,0,ROUND(SUM($CF173*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC173=FALSE,0,ROUND(SUM($AA173*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY173=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA173),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA173)),2)","v":0},0,0,{"$f":"SUM($DG173*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG173*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH173,IF(VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI173,$DG173))","v":0},0,false,0,false,0,{"$f":"IF(AND($X173>0,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ173=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH173:$CM173,$CQ173,$DZ173,$EF173,$EN173:$ES173)-SUM($BY173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH173:$CM173,$CQ173,$DZ173,$EF173,$EH173:$EM173)-SUM($BY173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X173>0,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS173=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH173:$CM173,$CO173,$CQ173,$CU173:$CZ173,$DB173,$DD173,$DZ173,$EB173,$ED173,$EF173,$EN173:$ES173,$FC173,$FE173,$FG173,$FI173,$FQ173:$FV173)/$AD173*$X173)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH173:$CM173,$CO173,$CQ173,$CU173:$CZ173,$DB173,$DD173,$DZ173,$EB173,$ED173,$EF173,$EH173:$EM173,$FC173,$FE173,$FG173,$FI173,$FK173:$FP173)/$AD173*$X173)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA173>0,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU173=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU173:$CZ173,$DD173,$DZ173,$FI173,$FQ173:$FV173)-SUM($CF173*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU173:$CZ173,$DD173,$DZ173,$FI173,$FK173:$FP173)-SUM($CF173*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA173>0,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW173=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH173:$CM173,$CO173,$CQ173,$CU173:$CZ173,$DB173,$DD173,$DZ173,$EB173,$ED173,$EF173,$EN173:$ES173,$FC173,$FE173,$FG173,$FI173,$FQ173:$FV173)/$AD173*$AA173)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH173:$CM173,$CO173,$CQ173,$CU173:$CZ173,$DB173,$DD173,$DZ173,$EB173,$ED173,$EF173,$EH173:$EM173,$FC173,$FE173,$FG173,$FI173,$FK173:$FP173)/$AD173*$AA173)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X173>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E173<>\"D-CARE\",Tenant!$F173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY173=FALSE,0,ROUND(SUM($AE173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X173>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X173>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X173>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA173=FALSE,0,SUM($BY173*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X173>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC173=FALSE,0,SUM($BY173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X173>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE173=TRUE,$X173>0),SUM($BY173*Account!$T$2),0)","v":0},{"$f":"IF(AND($X173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG173=FALSE,0,ROUND(SUM($BS173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG173=FALSE,0,ROUND(SUM($BT173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG173=FALSE,0,ROUND(SUM($BU173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG173=FALSE,0,ROUND(SUM($BV173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG173=FALSE,0,ROUND(SUM($BW173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG173=FALSE,0,ROUND(SUM($BX173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H173/$AD173*$X173),2),0)","v":0},{"$f":"ROUND(SUM($EU173*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET173=FALSE,$EV173,ROUND(MAX(0,SUM(SUM($EN173:$ES173)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY173=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I173","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ173*Account!$AA$2),SUM($EZ173*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA173>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E173<>\"D-CARE\",Tenant!$F173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB173=FALSE,0,ROUND(SUM($AF173*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA173>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA173>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA173>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD173=FALSE,0,SUM($CF173*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA173>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF173=FALSE,0,SUM($CF173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA173>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH173=TRUE,$AA173>0),SUM($CF173*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ173=FALSE,0,ROUND(SUM($BZ173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ173=FALSE,0,ROUND(SUM($CA173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ173=FALSE,0,ROUND(SUM($CB173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ173=FALSE,0,ROUND(SUM($CC173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ173=FALSE,0,ROUND(SUM($CD173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ173=FALSE,0,ROUND(SUM($CE173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H173/$AD173*$AA173),2),0)","v":0},{"$f":"ROUND(SUM($FX173*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW173=FALSE,$FY173,ROUND(MAX(0,SUM(SUM($FQ173:$FV173)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB173=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I173","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC173*Account!$AA$2),SUM($GC173*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D173<=FctrChngDts!$B$14,$E173>FctrChngDts!$B$14),AND($D173<=FctrChngDts!$C$14,$E173>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE173=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH173:$GJ173))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO173,$DB173,$GH173:$GJ173))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG173,$GK173,$GN173,$DR173,$DT173,$DV173,$DX173),IF(Account!$Q$2=TRUE,SUM($GG173,$GL173,$GN173,$DR173,$DT173,$DV173,$DX173),SUM($GG173,$GK173,$GL173,$GM173,$GN173,$DR173,$DT173,$DV173,$DX173)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D173,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A173,Tenant!$A:$J,8,FALSE)=TRUE,$GO173<0),0,SUM(SUM(SUM($GO173/$AD173*$GP173)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A173,Tenant!$A:$J,8,FALSE)=TRUE,$GO173<0),0,SUM(SUM(SUM($GO173/$AD173*$GQ173)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG173,$CO173,$DB173,$GM173)/$AD173)*$X173*FctrChngDts!$B$15),SUM(SUM(SUM($DG173,$CO173,$DB173,$GH173:$GJ173)/$AD173)*$X173*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG173,$CO173,$DB173,$GM173)/$AD173)*$AA173*FctrChngDts!$B$15),SUM(SUM(SUM($DG173,$CO173,$DB173,$GH173:$GJ173)/$AD173)*$AA173*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E173),$AD173,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D173,FctrChngDts!$C$17<=$E173),_xlfn.DAYS($D173,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E173),$AD173,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D173,FctrChngDts!$C$19<=$E173),_xlfn.DAYS($D173,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY173*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY173*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ173*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ173*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D173,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A173,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF173*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A173,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG173*Account!$AA$2)),2)","v":0}]
[173,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G174),0,IF($F174<=$G174,SUM($G174-$F174),IF($F174>$G174,SUM((Account!$L$2-$F174)+$G174+1))))","v":0},{"$f":"IF(AND($D174>=FctrChngDts!$C$2,$D174<=FctrChngDts!$D$2),$D174,\"\")","v":""},{"$f":"IF($I174=\"\",\"\",IF($E174<=FctrChngDts!$D$2,$E174,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D174<FctrChngDts!$E$2,$E174<FctrChngDts!$E$2),AND($D174>=FctrChngDts!$F$2,$E174>=FctrChngDts!$F$2)),\"\",IF(AND($D174>=FctrChngDts!$E$2,$D174<=FctrChngDts!$F$2),$D174,FctrChngDts!$E$2))","v":""},{"$f":"IF($K174=\"\",\"\",IF(AND($J174=$K174,$E174>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K174=$J174,$E174,IF(AND($E174>=FctrChngDts!$E$2,$E174<=FctrChngDts!$F$2),$E174,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D174<DATE(YEAR(Account!$J$2),6,1),$D174>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I174<FctrChngDts!$A$2,$J174<FctrChngDts!$A$2),AND($I174>=FctrChngDts!$B$2,$J174>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I174<FctrChngDts!$A$2,$J174>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I174>=FctrChngDts!$A$2,$J174<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I174<FctrChngDts!$B$2,$J174>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K174<FctrChngDts!$A$2,$L174<FctrChngDts!$A$2),AND($K174>=FctrChngDts!$B$2,$L174>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K174<FctrChngDts!$A$2,$L174>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K174>=FctrChngDts!$A$2,$L174<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K174<FctrChngDts!$B$2,$L174>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I174=\"\",$J174=0),0,IF(AND($N174=TRUE,$I174<>0),SUM($J174-$I174+1),IF($O174=TRUE,SUM(FctrChngDts!$A$2-$I174),IF($P174=TRUE,0,IF($Q174=TRUE,SUM($J174-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I174=\"\",$J174=0),0,IF($N174=TRUE,0,IF($O174=TRUE,SUM($J174-FctrChngDts!$A$2+1),IF(AND($P174=TRUE,$I174<>0),SUM($J174-$I174+1),IF($Q174=TRUE,SUM(FctrChngDts!$B$2-$I174),0)))))","v":0},0,{"$f":"IF(OR($K174=\"\",$L174=0),0,IF(AND($R174=TRUE,$K174<>0),SUM($L174-$K174+1),IF($S174=TRUE,SUM(FctrChngDts!$A$2-$K174),IF($T174=TRUE,0,IF($U174=TRUE,SUM($L174-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K174=\"\",$L174=0),0,IF($R174=TRUE,0,IF($S174=TRUE,SUM($L174-FctrChngDts!$A$2+1),IF(AND($T174=TRUE,$K174<>0),SUM($L174-$K174+1),IF($U174=TRUE,SUM(FctrChngDts!$B$2-$K174),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A174,Tenant!$A174:$J673,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR174=FALSE,VLOOKUP($AQ174,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ174,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR174=FALSE,VLOOKUP($AQ174,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ174,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR174=FALSE,VLOOKUP($AQ174,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ174,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR174=FALSE,VLOOKUP($AQ174,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ174,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A174,Tenant!$A174:$J673,6,FALSE)","v":0},{"$f":"VLOOKUP($A174,Tenant!$A174:$J673,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG174=FALSE,0,IF($DQ174=TRUE,SUM($BS174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS174*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DQ174=TRUE,SUM($BT174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT174*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DQ174=TRUE,SUM($BU174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU174*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DQ174=TRUE,SUM($BV174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DQ174=TRUE,SUM($BW174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW174*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DQ174=TRUE,SUM($BX174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX174*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN174=FALSE,0,ROUND(SUM($BY174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP174=FALSE,0,ROUND(SUM($X174*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY174=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X174),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X174)),2)","v":0},0,false,{"$f":"ROUND(IF($CT174=FALSE,0,IF($DU174=TRUE,SUM($BZ174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ174*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT174=FALSE,0,IF($DU174=TRUE,SUM($CA174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA174*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT174=FALSE,0,IF($DU174=TRUE,SUM($CB174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB174*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT174=FALSE,0,IF($DU174=TRUE,SUM($CC174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC174*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT174=FALSE,0,IF($DU174=TRUE,SUM($CD174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD174*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT174=FALSE,0,IF($DU174=TRUE,SUM($CE174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE174*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA174=FALSE,0,ROUND(SUM($CF174*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC174=FALSE,0,ROUND(SUM($AA174*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY174=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA174),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA174)),2)","v":0},0,0,{"$f":"SUM($DG174*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG174*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH174,IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI174,$DG174))","v":0},0,false,0,false,0,{"$f":"IF(AND($X174>0,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ174=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH174:$CM174,$CQ174,$DZ174,$EF174,$EN174:$ES174)-SUM($BY174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH174:$CM174,$CQ174,$DZ174,$EF174,$EH174:$EM174)-SUM($BY174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X174>0,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS174=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH174:$CM174,$CO174,$CQ174,$CU174:$CZ174,$DB174,$DD174,$DZ174,$EB174,$ED174,$EF174,$EN174:$ES174,$FC174,$FE174,$FG174,$FI174,$FQ174:$FV174)/$AD174*$X174)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH174:$CM174,$CO174,$CQ174,$CU174:$CZ174,$DB174,$DD174,$DZ174,$EB174,$ED174,$EF174,$EH174:$EM174,$FC174,$FE174,$FG174,$FI174,$FK174:$FP174)/$AD174*$X174)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA174>0,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU174=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU174:$CZ174,$DD174,$DZ174,$FI174,$FQ174:$FV174)-SUM($CF174*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU174:$CZ174,$DD174,$DZ174,$FI174,$FK174:$FP174)-SUM($CF174*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA174>0,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW174=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH174:$CM174,$CO174,$CQ174,$CU174:$CZ174,$DB174,$DD174,$DZ174,$EB174,$ED174,$EF174,$EN174:$ES174,$FC174,$FE174,$FG174,$FI174,$FQ174:$FV174)/$AD174*$AA174)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH174:$CM174,$CO174,$CQ174,$CU174:$CZ174,$DB174,$DD174,$DZ174,$EB174,$ED174,$EF174,$EH174:$EM174,$FC174,$FE174,$FG174,$FI174,$FK174:$FP174)/$AD174*$AA174)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E174<>\"D-CARE\",Tenant!$F174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY174=FALSE,0,ROUND(SUM($AE174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA174=FALSE,0,SUM($BY174*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X174>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC174=FALSE,0,SUM($BY174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X174>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE174=TRUE,$X174>0),SUM($BY174*Account!$T$2),0)","v":0},{"$f":"IF(AND($X174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG174=FALSE,0,ROUND(SUM($BS174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG174=FALSE,0,ROUND(SUM($BT174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG174=FALSE,0,ROUND(SUM($BU174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG174=FALSE,0,ROUND(SUM($BV174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG174=FALSE,0,ROUND(SUM($BW174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG174=FALSE,0,ROUND(SUM($BX174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H174/$AD174*$X174),2),0)","v":0},{"$f":"ROUND(SUM($EU174*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET174=FALSE,$EV174,ROUND(MAX(0,SUM(SUM($EN174:$ES174)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY174=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I174","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ174*Account!$AA$2),SUM($EZ174*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E174<>\"D-CARE\",Tenant!$F174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB174=FALSE,0,ROUND(SUM($AF174*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD174=FALSE,0,SUM($CF174*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA174>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF174=FALSE,0,SUM($CF174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA174>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH174=TRUE,$AA174>0),SUM($CF174*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ174=FALSE,0,ROUND(SUM($BZ174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ174=FALSE,0,ROUND(SUM($CA174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ174=FALSE,0,ROUND(SUM($CB174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ174=FALSE,0,ROUND(SUM($CC174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ174=FALSE,0,ROUND(SUM($CD174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ174=FALSE,0,ROUND(SUM($CE174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H174/$AD174*$AA174),2),0)","v":0},{"$f":"ROUND(SUM($FX174*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW174=FALSE,$FY174,ROUND(MAX(0,SUM(SUM($FQ174:$FV174)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB174=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I174","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC174*Account!$AA$2),SUM($GC174*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D174<=FctrChngDts!$B$14,$E174>FctrChngDts!$B$14),AND($D174<=FctrChngDts!$C$14,$E174>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE174=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH174:$GJ174))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO174,$DB174,$GH174:$GJ174))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG174,$GK174,$GN174,$DR174,$DT174,$DV174,$DX174),IF(Account!$Q$2=TRUE,SUM($GG174,$GL174,$GN174,$DR174,$DT174,$DV174,$DX174),SUM($GG174,$GK174,$GL174,$GM174,$GN174,$DR174,$DT174,$DV174,$DX174)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D174,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,8,FALSE)=TRUE,$GO174<0),0,SUM(SUM(SUM($GO174/$AD174*$GP174)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,8,FALSE)=TRUE,$GO174<0),0,SUM(SUM(SUM($GO174/$AD174*$GQ174)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG174,$CO174,$DB174,$GM174)/$AD174)*$X174*FctrChngDts!$B$15),SUM(SUM(SUM($DG174,$CO174,$DB174,$GH174:$GJ174)/$AD174)*$X174*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG174,$CO174,$DB174,$GM174)/$AD174)*$AA174*FctrChngDts!$B$15),SUM(SUM(SUM($DG174,$CO174,$DB174,$GH174:$GJ174)/$AD174)*$AA174*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E174),$AD174,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D174,FctrChngDts!$C$17<=$E174),_xlfn.DAYS($D174,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E174),$AD174,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D174,FctrChngDts!$C$19<=$E174),_xlfn.DAYS($D174,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY174*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY174*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ174*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ174*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D174,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF174*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG174*Account!$AA$2)),2)","v":0}]
[174,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G175),0,IF($F175<=$G175,SUM($G175-$F175),IF($F175>$G175,SUM((Account!$L$2-$F175)+$G175+1))))","v":0},{"$f":"IF(AND($D175>=FctrChngDts!$C$2,$D175<=FctrChngDts!$D$2),$D175,\"\")","v":""},{"$f":"IF($I175=\"\",\"\",IF($E175<=FctrChngDts!$D$2,$E175,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D175<FctrChngDts!$E$2,$E175<FctrChngDts!$E$2),AND($D175>=FctrChngDts!$F$2,$E175>=FctrChngDts!$F$2)),\"\",IF(AND($D175>=FctrChngDts!$E$2,$D175<=FctrChngDts!$F$2),$D175,FctrChngDts!$E$2))","v":""},{"$f":"IF($K175=\"\",\"\",IF(AND($J175=$K175,$E175>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K175=$J175,$E175,IF(AND($E175>=FctrChngDts!$E$2,$E175<=FctrChngDts!$F$2),$E175,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D175<DATE(YEAR(Account!$J$2),6,1),$D175>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I175<FctrChngDts!$A$2,$J175<FctrChngDts!$A$2),AND($I175>=FctrChngDts!$B$2,$J175>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I175<FctrChngDts!$A$2,$J175>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I175>=FctrChngDts!$A$2,$J175<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I175<FctrChngDts!$B$2,$J175>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K175<FctrChngDts!$A$2,$L175<FctrChngDts!$A$2),AND($K175>=FctrChngDts!$B$2,$L175>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K175<FctrChngDts!$A$2,$L175>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K175>=FctrChngDts!$A$2,$L175<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K175<FctrChngDts!$B$2,$L175>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I175=\"\",$J175=0),0,IF(AND($N175=TRUE,$I175<>0),SUM($J175-$I175+1),IF($O175=TRUE,SUM(FctrChngDts!$A$2-$I175),IF($P175=TRUE,0,IF($Q175=TRUE,SUM($J175-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I175=\"\",$J175=0),0,IF($N175=TRUE,0,IF($O175=TRUE,SUM($J175-FctrChngDts!$A$2+1),IF(AND($P175=TRUE,$I175<>0),SUM($J175-$I175+1),IF($Q175=TRUE,SUM(FctrChngDts!$B$2-$I175),0)))))","v":0},0,{"$f":"IF(OR($K175=\"\",$L175=0),0,IF(AND($R175=TRUE,$K175<>0),SUM($L175-$K175+1),IF($S175=TRUE,SUM(FctrChngDts!$A$2-$K175),IF($T175=TRUE,0,IF($U175=TRUE,SUM($L175-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K175=\"\",$L175=0),0,IF($R175=TRUE,0,IF($S175=TRUE,SUM($L175-FctrChngDts!$A$2+1),IF(AND($T175=TRUE,$K175<>0),SUM($L175-$K175+1),IF($U175=TRUE,SUM(FctrChngDts!$B$2-$K175),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A175,Tenant!$A175:$J674,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR175=FALSE,VLOOKUP($AQ175,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ175,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR175=FALSE,VLOOKUP($AQ175,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ175,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR175=FALSE,VLOOKUP($AQ175,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ175,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR175=FALSE,VLOOKUP($AQ175,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ175,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A175,Tenant!$A175:$J674,6,FALSE)","v":0},{"$f":"VLOOKUP($A175,Tenant!$A175:$J674,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG175=FALSE,0,IF($DQ175=TRUE,SUM($BS175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS175*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DQ175=TRUE,SUM($BT175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT175*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DQ175=TRUE,SUM($BU175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU175*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DQ175=TRUE,SUM($BV175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DQ175=TRUE,SUM($BW175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW175*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DQ175=TRUE,SUM($BX175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX175*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN175=FALSE,0,ROUND(SUM($BY175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP175=FALSE,0,ROUND(SUM($X175*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY175=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X175),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X175)),2)","v":0},0,false,{"$f":"ROUND(IF($CT175=FALSE,0,IF($DU175=TRUE,SUM($BZ175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ175*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT175=FALSE,0,IF($DU175=TRUE,SUM($CA175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA175*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT175=FALSE,0,IF($DU175=TRUE,SUM($CB175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB175*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT175=FALSE,0,IF($DU175=TRUE,SUM($CC175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC175*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT175=FALSE,0,IF($DU175=TRUE,SUM($CD175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD175*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT175=FALSE,0,IF($DU175=TRUE,SUM($CE175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE175*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA175=FALSE,0,ROUND(SUM($CF175*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC175=FALSE,0,ROUND(SUM($AA175*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY175=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA175),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA175)),2)","v":0},0,0,{"$f":"SUM($DG175*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG175*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH175,IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI175,$DG175))","v":0},0,false,0,false,0,{"$f":"IF(AND($X175>0,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ175=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH175:$CM175,$CQ175,$DZ175,$EF175,$EN175:$ES175)-SUM($BY175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH175:$CM175,$CQ175,$DZ175,$EF175,$EH175:$EM175)-SUM($BY175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X175>0,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS175=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH175:$CM175,$CO175,$CQ175,$CU175:$CZ175,$DB175,$DD175,$DZ175,$EB175,$ED175,$EF175,$EN175:$ES175,$FC175,$FE175,$FG175,$FI175,$FQ175:$FV175)/$AD175*$X175)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH175:$CM175,$CO175,$CQ175,$CU175:$CZ175,$DB175,$DD175,$DZ175,$EB175,$ED175,$EF175,$EH175:$EM175,$FC175,$FE175,$FG175,$FI175,$FK175:$FP175)/$AD175*$X175)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA175>0,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU175=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU175:$CZ175,$DD175,$DZ175,$FI175,$FQ175:$FV175)-SUM($CF175*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU175:$CZ175,$DD175,$DZ175,$FI175,$FK175:$FP175)-SUM($CF175*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA175>0,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW175=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH175:$CM175,$CO175,$CQ175,$CU175:$CZ175,$DB175,$DD175,$DZ175,$EB175,$ED175,$EF175,$EN175:$ES175,$FC175,$FE175,$FG175,$FI175,$FQ175:$FV175)/$AD175*$AA175)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH175:$CM175,$CO175,$CQ175,$CU175:$CZ175,$DB175,$DD175,$DZ175,$EB175,$ED175,$EF175,$EH175:$EM175,$FC175,$FE175,$FG175,$FI175,$FK175:$FP175)/$AD175*$AA175)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E175<>\"D-CARE\",Tenant!$F175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY175=FALSE,0,ROUND(SUM($AE175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA175=FALSE,0,SUM($BY175*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X175>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC175=FALSE,0,SUM($BY175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X175>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE175=TRUE,$X175>0),SUM($BY175*Account!$T$2),0)","v":0},{"$f":"IF(AND($X175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG175=FALSE,0,ROUND(SUM($BS175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG175=FALSE,0,ROUND(SUM($BT175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG175=FALSE,0,ROUND(SUM($BU175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG175=FALSE,0,ROUND(SUM($BV175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG175=FALSE,0,ROUND(SUM($BW175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG175=FALSE,0,ROUND(SUM($BX175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H175/$AD175*$X175),2),0)","v":0},{"$f":"ROUND(SUM($EU175*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET175=FALSE,$EV175,ROUND(MAX(0,SUM(SUM($EN175:$ES175)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY175=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I175","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ175*Account!$AA$2),SUM($EZ175*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E175<>\"D-CARE\",Tenant!$F175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB175=FALSE,0,ROUND(SUM($AF175*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD175=FALSE,0,SUM($CF175*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA175>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF175=FALSE,0,SUM($CF175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA175>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH175=TRUE,$AA175>0),SUM($CF175*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ175=FALSE,0,ROUND(SUM($BZ175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ175=FALSE,0,ROUND(SUM($CA175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ175=FALSE,0,ROUND(SUM($CB175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ175=FALSE,0,ROUND(SUM($CC175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ175=FALSE,0,ROUND(SUM($CD175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ175=FALSE,0,ROUND(SUM($CE175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H175/$AD175*$AA175),2),0)","v":0},{"$f":"ROUND(SUM($FX175*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW175=FALSE,$FY175,ROUND(MAX(0,SUM(SUM($FQ175:$FV175)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB175=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I175","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC175*Account!$AA$2),SUM($GC175*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D175<=FctrChngDts!$B$14,$E175>FctrChngDts!$B$14),AND($D175<=FctrChngDts!$C$14,$E175>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE175=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH175:$GJ175))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO175,$DB175,$GH175:$GJ175))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG175,$GK175,$GN175,$DR175,$DT175,$DV175,$DX175),IF(Account!$Q$2=TRUE,SUM($GG175,$GL175,$GN175,$DR175,$DT175,$DV175,$DX175),SUM($GG175,$GK175,$GL175,$GM175,$GN175,$DR175,$DT175,$DV175,$DX175)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D175,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,8,FALSE)=TRUE,$GO175<0),0,SUM(SUM(SUM($GO175/$AD175*$GP175)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,8,FALSE)=TRUE,$GO175<0),0,SUM(SUM(SUM($GO175/$AD175*$GQ175)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG175,$CO175,$DB175,$GM175)/$AD175)*$X175*FctrChngDts!$B$15),SUM(SUM(SUM($DG175,$CO175,$DB175,$GH175:$GJ175)/$AD175)*$X175*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG175,$CO175,$DB175,$GM175)/$AD175)*$AA175*FctrChngDts!$B$15),SUM(SUM(SUM($DG175,$CO175,$DB175,$GH175:$GJ175)/$AD175)*$AA175*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E175),$AD175,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D175,FctrChngDts!$C$17<=$E175),_xlfn.DAYS($D175,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E175),$AD175,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D175,FctrChngDts!$C$19<=$E175),_xlfn.DAYS($D175,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY175*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY175*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ175*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ175*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D175,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF175*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG175*Account!$AA$2)),2)","v":0}]
[175,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G176),0,IF($F176<=$G176,SUM($G176-$F176),IF($F176>$G176,SUM((Account!$L$2-$F176)+$G176+1))))","v":0},{"$f":"IF(AND($D176>=FctrChngDts!$C$2,$D176<=FctrChngDts!$D$2),$D176,\"\")","v":""},{"$f":"IF($I176=\"\",\"\",IF($E176<=FctrChngDts!$D$2,$E176,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D176<FctrChngDts!$E$2,$E176<FctrChngDts!$E$2),AND($D176>=FctrChngDts!$F$2,$E176>=FctrChngDts!$F$2)),\"\",IF(AND($D176>=FctrChngDts!$E$2,$D176<=FctrChngDts!$F$2),$D176,FctrChngDts!$E$2))","v":""},{"$f":"IF($K176=\"\",\"\",IF(AND($J176=$K176,$E176>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K176=$J176,$E176,IF(AND($E176>=FctrChngDts!$E$2,$E176<=FctrChngDts!$F$2),$E176,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D176<DATE(YEAR(Account!$J$2),6,1),$D176>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I176<FctrChngDts!$A$2,$J176<FctrChngDts!$A$2),AND($I176>=FctrChngDts!$B$2,$J176>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I176<FctrChngDts!$A$2,$J176>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I176>=FctrChngDts!$A$2,$J176<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I176<FctrChngDts!$B$2,$J176>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K176<FctrChngDts!$A$2,$L176<FctrChngDts!$A$2),AND($K176>=FctrChngDts!$B$2,$L176>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K176<FctrChngDts!$A$2,$L176>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K176>=FctrChngDts!$A$2,$L176<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K176<FctrChngDts!$B$2,$L176>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I176=\"\",$J176=0),0,IF(AND($N176=TRUE,$I176<>0),SUM($J176-$I176+1),IF($O176=TRUE,SUM(FctrChngDts!$A$2-$I176),IF($P176=TRUE,0,IF($Q176=TRUE,SUM($J176-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I176=\"\",$J176=0),0,IF($N176=TRUE,0,IF($O176=TRUE,SUM($J176-FctrChngDts!$A$2+1),IF(AND($P176=TRUE,$I176<>0),SUM($J176-$I176+1),IF($Q176=TRUE,SUM(FctrChngDts!$B$2-$I176),0)))))","v":0},0,{"$f":"IF(OR($K176=\"\",$L176=0),0,IF(AND($R176=TRUE,$K176<>0),SUM($L176-$K176+1),IF($S176=TRUE,SUM(FctrChngDts!$A$2-$K176),IF($T176=TRUE,0,IF($U176=TRUE,SUM($L176-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K176=\"\",$L176=0),0,IF($R176=TRUE,0,IF($S176=TRUE,SUM($L176-FctrChngDts!$A$2+1),IF(AND($T176=TRUE,$K176<>0),SUM($L176-$K176+1),IF($U176=TRUE,SUM(FctrChngDts!$B$2-$K176),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A176,Tenant!$A176:$J675,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR176=FALSE,VLOOKUP($AQ176,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ176,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR176=FALSE,VLOOKUP($AQ176,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ176,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR176=FALSE,VLOOKUP($AQ176,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ176,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR176=FALSE,VLOOKUP($AQ176,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ176,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A176,Tenant!$A176:$J675,6,FALSE)","v":0},{"$f":"VLOOKUP($A176,Tenant!$A176:$J675,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG176=FALSE,0,IF($DQ176=TRUE,SUM($BS176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS176*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DQ176=TRUE,SUM($BT176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT176*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DQ176=TRUE,SUM($BU176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU176*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DQ176=TRUE,SUM($BV176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DQ176=TRUE,SUM($BW176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW176*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DQ176=TRUE,SUM($BX176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX176*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN176=FALSE,0,ROUND(SUM($BY176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP176=FALSE,0,ROUND(SUM($X176*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY176=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X176),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X176)),2)","v":0},0,false,{"$f":"ROUND(IF($CT176=FALSE,0,IF($DU176=TRUE,SUM($BZ176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ176*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT176=FALSE,0,IF($DU176=TRUE,SUM($CA176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA176*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT176=FALSE,0,IF($DU176=TRUE,SUM($CB176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB176*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT176=FALSE,0,IF($DU176=TRUE,SUM($CC176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC176*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT176=FALSE,0,IF($DU176=TRUE,SUM($CD176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD176*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT176=FALSE,0,IF($DU176=TRUE,SUM($CE176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE176*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA176=FALSE,0,ROUND(SUM($CF176*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC176=FALSE,0,ROUND(SUM($AA176*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY176=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA176),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA176)),2)","v":0},0,0,{"$f":"SUM($DG176*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG176*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH176,IF(VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI176,$DG176))","v":0},0,false,0,false,0,{"$f":"IF(AND($X176>0,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ176=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH176:$CM176,$CQ176,$DZ176,$EF176,$EN176:$ES176)-SUM($BY176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH176:$CM176,$CQ176,$DZ176,$EF176,$EH176:$EM176)-SUM($BY176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X176>0,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS176=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH176:$CM176,$CO176,$CQ176,$CU176:$CZ176,$DB176,$DD176,$DZ176,$EB176,$ED176,$EF176,$EN176:$ES176,$FC176,$FE176,$FG176,$FI176,$FQ176:$FV176)/$AD176*$X176)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH176:$CM176,$CO176,$CQ176,$CU176:$CZ176,$DB176,$DD176,$DZ176,$EB176,$ED176,$EF176,$EH176:$EM176,$FC176,$FE176,$FG176,$FI176,$FK176:$FP176)/$AD176*$X176)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA176>0,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU176=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU176:$CZ176,$DD176,$DZ176,$FI176,$FQ176:$FV176)-SUM($CF176*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU176:$CZ176,$DD176,$DZ176,$FI176,$FK176:$FP176)-SUM($CF176*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA176>0,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW176=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH176:$CM176,$CO176,$CQ176,$CU176:$CZ176,$DB176,$DD176,$DZ176,$EB176,$ED176,$EF176,$EN176:$ES176,$FC176,$FE176,$FG176,$FI176,$FQ176:$FV176)/$AD176*$AA176)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH176:$CM176,$CO176,$CQ176,$CU176:$CZ176,$DB176,$DD176,$DZ176,$EB176,$ED176,$EF176,$EH176:$EM176,$FC176,$FE176,$FG176,$FI176,$FK176:$FP176)/$AD176*$AA176)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X176>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E176<>\"D-CARE\",Tenant!$F176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY176=FALSE,0,ROUND(SUM($AE176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X176>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X176>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X176>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA176=FALSE,0,SUM($BY176*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X176>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC176=FALSE,0,SUM($BY176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X176>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE176=TRUE,$X176>0),SUM($BY176*Account!$T$2),0)","v":0},{"$f":"IF(AND($X176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG176=FALSE,0,ROUND(SUM($BS176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG176=FALSE,0,ROUND(SUM($BT176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG176=FALSE,0,ROUND(SUM($BU176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG176=FALSE,0,ROUND(SUM($BV176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG176=FALSE,0,ROUND(SUM($BW176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG176=FALSE,0,ROUND(SUM($BX176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H176/$AD176*$X176),2),0)","v":0},{"$f":"ROUND(SUM($EU176*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET176=FALSE,$EV176,ROUND(MAX(0,SUM(SUM($EN176:$ES176)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY176=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I176","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ176*Account!$AA$2),SUM($EZ176*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA176>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E176<>\"D-CARE\",Tenant!$F176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB176=FALSE,0,ROUND(SUM($AF176*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA176>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA176>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA176>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD176=FALSE,0,SUM($CF176*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA176>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF176=FALSE,0,SUM($CF176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA176>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH176=TRUE,$AA176>0),SUM($CF176*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ176=FALSE,0,ROUND(SUM($BZ176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ176=FALSE,0,ROUND(SUM($CA176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ176=FALSE,0,ROUND(SUM($CB176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ176=FALSE,0,ROUND(SUM($CC176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ176=FALSE,0,ROUND(SUM($CD176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ176=FALSE,0,ROUND(SUM($CE176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H176/$AD176*$AA176),2),0)","v":0},{"$f":"ROUND(SUM($FX176*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW176=FALSE,$FY176,ROUND(MAX(0,SUM(SUM($FQ176:$FV176)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB176=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I176","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC176*Account!$AA$2),SUM($GC176*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D176<=FctrChngDts!$B$14,$E176>FctrChngDts!$B$14),AND($D176<=FctrChngDts!$C$14,$E176>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE176=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH176:$GJ176))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO176,$DB176,$GH176:$GJ176))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG176,$GK176,$GN176,$DR176,$DT176,$DV176,$DX176),IF(Account!$Q$2=TRUE,SUM($GG176,$GL176,$GN176,$DR176,$DT176,$DV176,$DX176),SUM($GG176,$GK176,$GL176,$GM176,$GN176,$DR176,$DT176,$DV176,$DX176)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D176,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A176,Tenant!$A:$J,8,FALSE)=TRUE,$GO176<0),0,SUM(SUM(SUM($GO176/$AD176*$GP176)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A176,Tenant!$A:$J,8,FALSE)=TRUE,$GO176<0),0,SUM(SUM(SUM($GO176/$AD176*$GQ176)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG176,$CO176,$DB176,$GM176)/$AD176)*$X176*FctrChngDts!$B$15),SUM(SUM(SUM($DG176,$CO176,$DB176,$GH176:$GJ176)/$AD176)*$X176*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG176,$CO176,$DB176,$GM176)/$AD176)*$AA176*FctrChngDts!$B$15),SUM(SUM(SUM($DG176,$CO176,$DB176,$GH176:$GJ176)/$AD176)*$AA176*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E176),$AD176,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D176,FctrChngDts!$C$17<=$E176),_xlfn.DAYS($D176,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E176),$AD176,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D176,FctrChngDts!$C$19<=$E176),_xlfn.DAYS($D176,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY176*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY176*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ176*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ176*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D176,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A176,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF176*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A176,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG176*Account!$AA$2)),2)","v":0}]
[176,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G177),0,IF($F177<=$G177,SUM($G177-$F177),IF($F177>$G177,SUM((Account!$L$2-$F177)+$G177+1))))","v":0},{"$f":"IF(AND($D177>=FctrChngDts!$C$2,$D177<=FctrChngDts!$D$2),$D177,\"\")","v":""},{"$f":"IF($I177=\"\",\"\",IF($E177<=FctrChngDts!$D$2,$E177,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D177<FctrChngDts!$E$2,$E177<FctrChngDts!$E$2),AND($D177>=FctrChngDts!$F$2,$E177>=FctrChngDts!$F$2)),\"\",IF(AND($D177>=FctrChngDts!$E$2,$D177<=FctrChngDts!$F$2),$D177,FctrChngDts!$E$2))","v":""},{"$f":"IF($K177=\"\",\"\",IF(AND($J177=$K177,$E177>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K177=$J177,$E177,IF(AND($E177>=FctrChngDts!$E$2,$E177<=FctrChngDts!$F$2),$E177,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D177<DATE(YEAR(Account!$J$2),6,1),$D177>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I177<FctrChngDts!$A$2,$J177<FctrChngDts!$A$2),AND($I177>=FctrChngDts!$B$2,$J177>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I177<FctrChngDts!$A$2,$J177>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I177>=FctrChngDts!$A$2,$J177<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I177<FctrChngDts!$B$2,$J177>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K177<FctrChngDts!$A$2,$L177<FctrChngDts!$A$2),AND($K177>=FctrChngDts!$B$2,$L177>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K177<FctrChngDts!$A$2,$L177>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K177>=FctrChngDts!$A$2,$L177<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K177<FctrChngDts!$B$2,$L177>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I177=\"\",$J177=0),0,IF(AND($N177=TRUE,$I177<>0),SUM($J177-$I177+1),IF($O177=TRUE,SUM(FctrChngDts!$A$2-$I177),IF($P177=TRUE,0,IF($Q177=TRUE,SUM($J177-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I177=\"\",$J177=0),0,IF($N177=TRUE,0,IF($O177=TRUE,SUM($J177-FctrChngDts!$A$2+1),IF(AND($P177=TRUE,$I177<>0),SUM($J177-$I177+1),IF($Q177=TRUE,SUM(FctrChngDts!$B$2-$I177),0)))))","v":0},0,{"$f":"IF(OR($K177=\"\",$L177=0),0,IF(AND($R177=TRUE,$K177<>0),SUM($L177-$K177+1),IF($S177=TRUE,SUM(FctrChngDts!$A$2-$K177),IF($T177=TRUE,0,IF($U177=TRUE,SUM($L177-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K177=\"\",$L177=0),0,IF($R177=TRUE,0,IF($S177=TRUE,SUM($L177-FctrChngDts!$A$2+1),IF(AND($T177=TRUE,$K177<>0),SUM($L177-$K177+1),IF($U177=TRUE,SUM(FctrChngDts!$B$2-$K177),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A177,Tenant!$A177:$J676,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR177=FALSE,VLOOKUP($AQ177,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ177,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR177=FALSE,VLOOKUP($AQ177,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ177,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR177=FALSE,VLOOKUP($AQ177,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ177,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR177=FALSE,VLOOKUP($AQ177,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ177,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A177,Tenant!$A177:$J676,6,FALSE)","v":0},{"$f":"VLOOKUP($A177,Tenant!$A177:$J676,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG177=FALSE,0,IF($DQ177=TRUE,SUM($BS177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS177*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DQ177=TRUE,SUM($BT177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT177*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DQ177=TRUE,SUM($BU177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU177*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DQ177=TRUE,SUM($BV177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DQ177=TRUE,SUM($BW177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW177*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DQ177=TRUE,SUM($BX177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX177*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN177=FALSE,0,ROUND(SUM($BY177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP177=FALSE,0,ROUND(SUM($X177*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY177=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X177),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X177)),2)","v":0},0,false,{"$f":"ROUND(IF($CT177=FALSE,0,IF($DU177=TRUE,SUM($BZ177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ177*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT177=FALSE,0,IF($DU177=TRUE,SUM($CA177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA177*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT177=FALSE,0,IF($DU177=TRUE,SUM($CB177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB177*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT177=FALSE,0,IF($DU177=TRUE,SUM($CC177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC177*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT177=FALSE,0,IF($DU177=TRUE,SUM($CD177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD177*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT177=FALSE,0,IF($DU177=TRUE,SUM($CE177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE177*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA177=FALSE,0,ROUND(SUM($CF177*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC177=FALSE,0,ROUND(SUM($AA177*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY177=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA177),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA177)),2)","v":0},0,0,{"$f":"SUM($DG177*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG177*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH177,IF(VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI177,$DG177))","v":0},0,false,0,false,0,{"$f":"IF(AND($X177>0,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ177=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH177:$CM177,$CQ177,$DZ177,$EF177,$EN177:$ES177)-SUM($BY177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH177:$CM177,$CQ177,$DZ177,$EF177,$EH177:$EM177)-SUM($BY177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X177>0,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS177=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH177:$CM177,$CO177,$CQ177,$CU177:$CZ177,$DB177,$DD177,$DZ177,$EB177,$ED177,$EF177,$EN177:$ES177,$FC177,$FE177,$FG177,$FI177,$FQ177:$FV177)/$AD177*$X177)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH177:$CM177,$CO177,$CQ177,$CU177:$CZ177,$DB177,$DD177,$DZ177,$EB177,$ED177,$EF177,$EH177:$EM177,$FC177,$FE177,$FG177,$FI177,$FK177:$FP177)/$AD177*$X177)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA177>0,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU177=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU177:$CZ177,$DD177,$DZ177,$FI177,$FQ177:$FV177)-SUM($CF177*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU177:$CZ177,$DD177,$DZ177,$FI177,$FK177:$FP177)-SUM($CF177*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA177>0,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW177=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH177:$CM177,$CO177,$CQ177,$CU177:$CZ177,$DB177,$DD177,$DZ177,$EB177,$ED177,$EF177,$EN177:$ES177,$FC177,$FE177,$FG177,$FI177,$FQ177:$FV177)/$AD177*$AA177)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH177:$CM177,$CO177,$CQ177,$CU177:$CZ177,$DB177,$DD177,$DZ177,$EB177,$ED177,$EF177,$EH177:$EM177,$FC177,$FE177,$FG177,$FI177,$FK177:$FP177)/$AD177*$AA177)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X177>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E177<>\"D-CARE\",Tenant!$F177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY177=FALSE,0,ROUND(SUM($AE177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X177>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X177>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X177>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA177=FALSE,0,SUM($BY177*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X177>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC177=FALSE,0,SUM($BY177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X177>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE177=TRUE,$X177>0),SUM($BY177*Account!$T$2),0)","v":0},{"$f":"IF(AND($X177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG177=FALSE,0,ROUND(SUM($BS177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG177=FALSE,0,ROUND(SUM($BT177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG177=FALSE,0,ROUND(SUM($BU177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG177=FALSE,0,ROUND(SUM($BV177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG177=FALSE,0,ROUND(SUM($BW177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG177=FALSE,0,ROUND(SUM($BX177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H177/$AD177*$X177),2),0)","v":0},{"$f":"ROUND(SUM($EU177*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET177=FALSE,$EV177,ROUND(MAX(0,SUM(SUM($EN177:$ES177)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY177=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I177","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ177*Account!$AA$2),SUM($EZ177*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA177>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E177<>\"D-CARE\",Tenant!$F177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB177=FALSE,0,ROUND(SUM($AF177*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA177>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA177>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA177>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD177=FALSE,0,SUM($CF177*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA177>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF177=FALSE,0,SUM($CF177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA177>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH177=TRUE,$AA177>0),SUM($CF177*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ177=FALSE,0,ROUND(SUM($BZ177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ177=FALSE,0,ROUND(SUM($CA177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ177=FALSE,0,ROUND(SUM($CB177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ177=FALSE,0,ROUND(SUM($CC177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ177=FALSE,0,ROUND(SUM($CD177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ177=FALSE,0,ROUND(SUM($CE177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H177/$AD177*$AA177),2),0)","v":0},{"$f":"ROUND(SUM($FX177*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW177=FALSE,$FY177,ROUND(MAX(0,SUM(SUM($FQ177:$FV177)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB177=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I177","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC177*Account!$AA$2),SUM($GC177*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D177<=FctrChngDts!$B$14,$E177>FctrChngDts!$B$14),AND($D177<=FctrChngDts!$C$14,$E177>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE177=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH177:$GJ177))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO177,$DB177,$GH177:$GJ177))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG177,$GK177,$GN177,$DR177,$DT177,$DV177,$DX177),IF(Account!$Q$2=TRUE,SUM($GG177,$GL177,$GN177,$DR177,$DT177,$DV177,$DX177),SUM($GG177,$GK177,$GL177,$GM177,$GN177,$DR177,$DT177,$DV177,$DX177)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D177,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A177,Tenant!$A:$J,8,FALSE)=TRUE,$GO177<0),0,SUM(SUM(SUM($GO177/$AD177*$GP177)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A177,Tenant!$A:$J,8,FALSE)=TRUE,$GO177<0),0,SUM(SUM(SUM($GO177/$AD177*$GQ177)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG177,$CO177,$DB177,$GM177)/$AD177)*$X177*FctrChngDts!$B$15),SUM(SUM(SUM($DG177,$CO177,$DB177,$GH177:$GJ177)/$AD177)*$X177*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG177,$CO177,$DB177,$GM177)/$AD177)*$AA177*FctrChngDts!$B$15),SUM(SUM(SUM($DG177,$CO177,$DB177,$GH177:$GJ177)/$AD177)*$AA177*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E177),$AD177,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D177,FctrChngDts!$C$17<=$E177),_xlfn.DAYS($D177,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E177),$AD177,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D177,FctrChngDts!$C$19<=$E177),_xlfn.DAYS($D177,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY177*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY177*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ177*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ177*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D177,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A177,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF177*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A177,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG177*Account!$AA$2)),2)","v":0}]
[177,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G178),0,IF($F178<=$G178,SUM($G178-$F178),IF($F178>$G178,SUM((Account!$L$2-$F178)+$G178+1))))","v":0},{"$f":"IF(AND($D178>=FctrChngDts!$C$2,$D178<=FctrChngDts!$D$2),$D178,\"\")","v":""},{"$f":"IF($I178=\"\",\"\",IF($E178<=FctrChngDts!$D$2,$E178,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D178<FctrChngDts!$E$2,$E178<FctrChngDts!$E$2),AND($D178>=FctrChngDts!$F$2,$E178>=FctrChngDts!$F$2)),\"\",IF(AND($D178>=FctrChngDts!$E$2,$D178<=FctrChngDts!$F$2),$D178,FctrChngDts!$E$2))","v":""},{"$f":"IF($K178=\"\",\"\",IF(AND($J178=$K178,$E178>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K178=$J178,$E178,IF(AND($E178>=FctrChngDts!$E$2,$E178<=FctrChngDts!$F$2),$E178,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D178<DATE(YEAR(Account!$J$2),6,1),$D178>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I178<FctrChngDts!$A$2,$J178<FctrChngDts!$A$2),AND($I178>=FctrChngDts!$B$2,$J178>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I178<FctrChngDts!$A$2,$J178>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I178>=FctrChngDts!$A$2,$J178<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I178<FctrChngDts!$B$2,$J178>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K178<FctrChngDts!$A$2,$L178<FctrChngDts!$A$2),AND($K178>=FctrChngDts!$B$2,$L178>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K178<FctrChngDts!$A$2,$L178>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K178>=FctrChngDts!$A$2,$L178<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K178<FctrChngDts!$B$2,$L178>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I178=\"\",$J178=0),0,IF(AND($N178=TRUE,$I178<>0),SUM($J178-$I178+1),IF($O178=TRUE,SUM(FctrChngDts!$A$2-$I178),IF($P178=TRUE,0,IF($Q178=TRUE,SUM($J178-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I178=\"\",$J178=0),0,IF($N178=TRUE,0,IF($O178=TRUE,SUM($J178-FctrChngDts!$A$2+1),IF(AND($P178=TRUE,$I178<>0),SUM($J178-$I178+1),IF($Q178=TRUE,SUM(FctrChngDts!$B$2-$I178),0)))))","v":0},0,{"$f":"IF(OR($K178=\"\",$L178=0),0,IF(AND($R178=TRUE,$K178<>0),SUM($L178-$K178+1),IF($S178=TRUE,SUM(FctrChngDts!$A$2-$K178),IF($T178=TRUE,0,IF($U178=TRUE,SUM($L178-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K178=\"\",$L178=0),0,IF($R178=TRUE,0,IF($S178=TRUE,SUM($L178-FctrChngDts!$A$2+1),IF(AND($T178=TRUE,$K178<>0),SUM($L178-$K178+1),IF($U178=TRUE,SUM(FctrChngDts!$B$2-$K178),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A178,Tenant!$A178:$J677,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR178=FALSE,VLOOKUP($AQ178,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ178,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR178=FALSE,VLOOKUP($AQ178,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ178,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR178=FALSE,VLOOKUP($AQ178,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ178,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR178=FALSE,VLOOKUP($AQ178,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ178,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A178,Tenant!$A178:$J677,6,FALSE)","v":0},{"$f":"VLOOKUP($A178,Tenant!$A178:$J677,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG178=FALSE,0,IF($DQ178=TRUE,SUM($BS178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS178*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DQ178=TRUE,SUM($BT178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT178*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DQ178=TRUE,SUM($BU178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU178*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DQ178=TRUE,SUM($BV178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DQ178=TRUE,SUM($BW178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW178*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DQ178=TRUE,SUM($BX178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX178*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN178=FALSE,0,ROUND(SUM($BY178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP178=FALSE,0,ROUND(SUM($X178*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY178=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X178),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X178)),2)","v":0},0,false,{"$f":"ROUND(IF($CT178=FALSE,0,IF($DU178=TRUE,SUM($BZ178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ178*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT178=FALSE,0,IF($DU178=TRUE,SUM($CA178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA178*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT178=FALSE,0,IF($DU178=TRUE,SUM($CB178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB178*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT178=FALSE,0,IF($DU178=TRUE,SUM($CC178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC178*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT178=FALSE,0,IF($DU178=TRUE,SUM($CD178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD178*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT178=FALSE,0,IF($DU178=TRUE,SUM($CE178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE178*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA178=FALSE,0,ROUND(SUM($CF178*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC178=FALSE,0,ROUND(SUM($AA178*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY178=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA178),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA178)),2)","v":0},0,0,{"$f":"SUM($DG178*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG178*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH178,IF(VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI178,$DG178))","v":0},0,false,0,false,0,{"$f":"IF(AND($X178>0,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ178=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH178:$CM178,$CQ178,$DZ178,$EF178,$EN178:$ES178)-SUM($BY178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH178:$CM178,$CQ178,$DZ178,$EF178,$EH178:$EM178)-SUM($BY178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X178>0,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS178=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH178:$CM178,$CO178,$CQ178,$CU178:$CZ178,$DB178,$DD178,$DZ178,$EB178,$ED178,$EF178,$EN178:$ES178,$FC178,$FE178,$FG178,$FI178,$FQ178:$FV178)/$AD178*$X178)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH178:$CM178,$CO178,$CQ178,$CU178:$CZ178,$DB178,$DD178,$DZ178,$EB178,$ED178,$EF178,$EH178:$EM178,$FC178,$FE178,$FG178,$FI178,$FK178:$FP178)/$AD178*$X178)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA178>0,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU178=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU178:$CZ178,$DD178,$DZ178,$FI178,$FQ178:$FV178)-SUM($CF178*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU178:$CZ178,$DD178,$DZ178,$FI178,$FK178:$FP178)-SUM($CF178*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA178>0,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW178=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH178:$CM178,$CO178,$CQ178,$CU178:$CZ178,$DB178,$DD178,$DZ178,$EB178,$ED178,$EF178,$EN178:$ES178,$FC178,$FE178,$FG178,$FI178,$FQ178:$FV178)/$AD178*$AA178)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH178:$CM178,$CO178,$CQ178,$CU178:$CZ178,$DB178,$DD178,$DZ178,$EB178,$ED178,$EF178,$EH178:$EM178,$FC178,$FE178,$FG178,$FI178,$FK178:$FP178)/$AD178*$AA178)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X178>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E178<>\"D-CARE\",Tenant!$F178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY178=FALSE,0,ROUND(SUM($AE178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X178>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X178>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X178>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA178=FALSE,0,SUM($BY178*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X178>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC178=FALSE,0,SUM($BY178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X178>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE178=TRUE,$X178>0),SUM($BY178*Account!$T$2),0)","v":0},{"$f":"IF(AND($X178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG178=FALSE,0,ROUND(SUM($BS178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG178=FALSE,0,ROUND(SUM($BT178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG178=FALSE,0,ROUND(SUM($BU178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG178=FALSE,0,ROUND(SUM($BV178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG178=FALSE,0,ROUND(SUM($BW178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG178=FALSE,0,ROUND(SUM($BX178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H178/$AD178*$X178),2),0)","v":0},{"$f":"ROUND(SUM($EU178*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET178=FALSE,$EV178,ROUND(MAX(0,SUM(SUM($EN178:$ES178)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY178=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I178","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ178*Account!$AA$2),SUM($EZ178*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA178>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E178<>\"D-CARE\",Tenant!$F178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB178=FALSE,0,ROUND(SUM($AF178*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA178>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA178>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA178>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD178=FALSE,0,SUM($CF178*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA178>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF178=FALSE,0,SUM($CF178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA178>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH178=TRUE,$AA178>0),SUM($CF178*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ178=FALSE,0,ROUND(SUM($BZ178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ178=FALSE,0,ROUND(SUM($CA178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ178=FALSE,0,ROUND(SUM($CB178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ178=FALSE,0,ROUND(SUM($CC178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ178=FALSE,0,ROUND(SUM($CD178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ178=FALSE,0,ROUND(SUM($CE178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H178/$AD178*$AA178),2),0)","v":0},{"$f":"ROUND(SUM($FX178*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW178=FALSE,$FY178,ROUND(MAX(0,SUM(SUM($FQ178:$FV178)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB178=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I178","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC178*Account!$AA$2),SUM($GC178*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D178<=FctrChngDts!$B$14,$E178>FctrChngDts!$B$14),AND($D178<=FctrChngDts!$C$14,$E178>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE178=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH178:$GJ178))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO178,$DB178,$GH178:$GJ178))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG178,$GK178,$GN178,$DR178,$DT178,$DV178,$DX178),IF(Account!$Q$2=TRUE,SUM($GG178,$GL178,$GN178,$DR178,$DT178,$DV178,$DX178),SUM($GG178,$GK178,$GL178,$GM178,$GN178,$DR178,$DT178,$DV178,$DX178)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D178,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A178,Tenant!$A:$J,8,FALSE)=TRUE,$GO178<0),0,SUM(SUM(SUM($GO178/$AD178*$GP178)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A178,Tenant!$A:$J,8,FALSE)=TRUE,$GO178<0),0,SUM(SUM(SUM($GO178/$AD178*$GQ178)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG178,$CO178,$DB178,$GM178)/$AD178)*$X178*FctrChngDts!$B$15),SUM(SUM(SUM($DG178,$CO178,$DB178,$GH178:$GJ178)/$AD178)*$X178*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG178,$CO178,$DB178,$GM178)/$AD178)*$AA178*FctrChngDts!$B$15),SUM(SUM(SUM($DG178,$CO178,$DB178,$GH178:$GJ178)/$AD178)*$AA178*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E178),$AD178,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D178,FctrChngDts!$C$17<=$E178),_xlfn.DAYS($D178,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E178),$AD178,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D178,FctrChngDts!$C$19<=$E178),_xlfn.DAYS($D178,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY178*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY178*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ178*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ178*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D178,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A178,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF178*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A178,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG178*Account!$AA$2)),2)","v":0}]
[178,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G179),0,IF($F179<=$G179,SUM($G179-$F179),IF($F179>$G179,SUM((Account!$L$2-$F179)+$G179+1))))","v":0},{"$f":"IF(AND($D179>=FctrChngDts!$C$2,$D179<=FctrChngDts!$D$2),$D179,\"\")","v":""},{"$f":"IF($I179=\"\",\"\",IF($E179<=FctrChngDts!$D$2,$E179,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D179<FctrChngDts!$E$2,$E179<FctrChngDts!$E$2),AND($D179>=FctrChngDts!$F$2,$E179>=FctrChngDts!$F$2)),\"\",IF(AND($D179>=FctrChngDts!$E$2,$D179<=FctrChngDts!$F$2),$D179,FctrChngDts!$E$2))","v":""},{"$f":"IF($K179=\"\",\"\",IF(AND($J179=$K179,$E179>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K179=$J179,$E179,IF(AND($E179>=FctrChngDts!$E$2,$E179<=FctrChngDts!$F$2),$E179,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D179<DATE(YEAR(Account!$J$2),6,1),$D179>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I179<FctrChngDts!$A$2,$J179<FctrChngDts!$A$2),AND($I179>=FctrChngDts!$B$2,$J179>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I179<FctrChngDts!$A$2,$J179>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I179>=FctrChngDts!$A$2,$J179<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I179<FctrChngDts!$B$2,$J179>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K179<FctrChngDts!$A$2,$L179<FctrChngDts!$A$2),AND($K179>=FctrChngDts!$B$2,$L179>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K179<FctrChngDts!$A$2,$L179>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K179>=FctrChngDts!$A$2,$L179<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K179<FctrChngDts!$B$2,$L179>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I179=\"\",$J179=0),0,IF(AND($N179=TRUE,$I179<>0),SUM($J179-$I179+1),IF($O179=TRUE,SUM(FctrChngDts!$A$2-$I179),IF($P179=TRUE,0,IF($Q179=TRUE,SUM($J179-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I179=\"\",$J179=0),0,IF($N179=TRUE,0,IF($O179=TRUE,SUM($J179-FctrChngDts!$A$2+1),IF(AND($P179=TRUE,$I179<>0),SUM($J179-$I179+1),IF($Q179=TRUE,SUM(FctrChngDts!$B$2-$I179),0)))))","v":0},0,{"$f":"IF(OR($K179=\"\",$L179=0),0,IF(AND($R179=TRUE,$K179<>0),SUM($L179-$K179+1),IF($S179=TRUE,SUM(FctrChngDts!$A$2-$K179),IF($T179=TRUE,0,IF($U179=TRUE,SUM($L179-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K179=\"\",$L179=0),0,IF($R179=TRUE,0,IF($S179=TRUE,SUM($L179-FctrChngDts!$A$2+1),IF(AND($T179=TRUE,$K179<>0),SUM($L179-$K179+1),IF($U179=TRUE,SUM(FctrChngDts!$B$2-$K179),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A179,Tenant!$A179:$J678,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR179=FALSE,VLOOKUP($AQ179,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ179,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR179=FALSE,VLOOKUP($AQ179,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ179,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR179=FALSE,VLOOKUP($AQ179,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ179,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR179=FALSE,VLOOKUP($AQ179,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ179,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A179,Tenant!$A179:$J678,6,FALSE)","v":0},{"$f":"VLOOKUP($A179,Tenant!$A179:$J678,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG179=FALSE,0,IF($DQ179=TRUE,SUM($BS179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS179*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DQ179=TRUE,SUM($BT179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT179*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DQ179=TRUE,SUM($BU179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU179*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DQ179=TRUE,SUM($BV179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DQ179=TRUE,SUM($BW179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW179*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DQ179=TRUE,SUM($BX179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX179*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN179=FALSE,0,ROUND(SUM($BY179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP179=FALSE,0,ROUND(SUM($X179*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY179=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X179),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X179)),2)","v":0},0,false,{"$f":"ROUND(IF($CT179=FALSE,0,IF($DU179=TRUE,SUM($BZ179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ179*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT179=FALSE,0,IF($DU179=TRUE,SUM($CA179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA179*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT179=FALSE,0,IF($DU179=TRUE,SUM($CB179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB179*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT179=FALSE,0,IF($DU179=TRUE,SUM($CC179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC179*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT179=FALSE,0,IF($DU179=TRUE,SUM($CD179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD179*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT179=FALSE,0,IF($DU179=TRUE,SUM($CE179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE179*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA179=FALSE,0,ROUND(SUM($CF179*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC179=FALSE,0,ROUND(SUM($AA179*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY179=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA179),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA179)),2)","v":0},0,0,{"$f":"SUM($DG179*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG179*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH179,IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI179,$DG179))","v":0},0,false,0,false,0,{"$f":"IF(AND($X179>0,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ179=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH179:$CM179,$CQ179,$DZ179,$EF179,$EN179:$ES179)-SUM($BY179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH179:$CM179,$CQ179,$DZ179,$EF179,$EH179:$EM179)-SUM($BY179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X179>0,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS179=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH179:$CM179,$CO179,$CQ179,$CU179:$CZ179,$DB179,$DD179,$DZ179,$EB179,$ED179,$EF179,$EN179:$ES179,$FC179,$FE179,$FG179,$FI179,$FQ179:$FV179)/$AD179*$X179)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH179:$CM179,$CO179,$CQ179,$CU179:$CZ179,$DB179,$DD179,$DZ179,$EB179,$ED179,$EF179,$EH179:$EM179,$FC179,$FE179,$FG179,$FI179,$FK179:$FP179)/$AD179*$X179)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA179>0,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU179=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU179:$CZ179,$DD179,$DZ179,$FI179,$FQ179:$FV179)-SUM($CF179*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU179:$CZ179,$DD179,$DZ179,$FI179,$FK179:$FP179)-SUM($CF179*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA179>0,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW179=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH179:$CM179,$CO179,$CQ179,$CU179:$CZ179,$DB179,$DD179,$DZ179,$EB179,$ED179,$EF179,$EN179:$ES179,$FC179,$FE179,$FG179,$FI179,$FQ179:$FV179)/$AD179*$AA179)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH179:$CM179,$CO179,$CQ179,$CU179:$CZ179,$DB179,$DD179,$DZ179,$EB179,$ED179,$EF179,$EH179:$EM179,$FC179,$FE179,$FG179,$FI179,$FK179:$FP179)/$AD179*$AA179)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E179<>\"D-CARE\",Tenant!$F179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY179=FALSE,0,ROUND(SUM($AE179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA179=FALSE,0,SUM($BY179*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X179>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC179=FALSE,0,SUM($BY179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X179>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE179=TRUE,$X179>0),SUM($BY179*Account!$T$2),0)","v":0},{"$f":"IF(AND($X179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG179=FALSE,0,ROUND(SUM($BS179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG179=FALSE,0,ROUND(SUM($BT179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG179=FALSE,0,ROUND(SUM($BU179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG179=FALSE,0,ROUND(SUM($BV179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG179=FALSE,0,ROUND(SUM($BW179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG179=FALSE,0,ROUND(SUM($BX179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H179/$AD179*$X179),2),0)","v":0},{"$f":"ROUND(SUM($EU179*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET179=FALSE,$EV179,ROUND(MAX(0,SUM(SUM($EN179:$ES179)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY179=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I179","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ179*Account!$AA$2),SUM($EZ179*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E179<>\"D-CARE\",Tenant!$F179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB179=FALSE,0,ROUND(SUM($AF179*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD179=FALSE,0,SUM($CF179*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA179>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF179=FALSE,0,SUM($CF179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA179>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH179=TRUE,$AA179>0),SUM($CF179*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ179=FALSE,0,ROUND(SUM($BZ179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ179=FALSE,0,ROUND(SUM($CA179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ179=FALSE,0,ROUND(SUM($CB179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ179=FALSE,0,ROUND(SUM($CC179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ179=FALSE,0,ROUND(SUM($CD179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ179=FALSE,0,ROUND(SUM($CE179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H179/$AD179*$AA179),2),0)","v":0},{"$f":"ROUND(SUM($FX179*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW179=FALSE,$FY179,ROUND(MAX(0,SUM(SUM($FQ179:$FV179)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB179=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I179","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC179*Account!$AA$2),SUM($GC179*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D179<=FctrChngDts!$B$14,$E179>FctrChngDts!$B$14),AND($D179<=FctrChngDts!$C$14,$E179>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE179=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH179:$GJ179))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO179,$DB179,$GH179:$GJ179))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG179,$GK179,$GN179,$DR179,$DT179,$DV179,$DX179),IF(Account!$Q$2=TRUE,SUM($GG179,$GL179,$GN179,$DR179,$DT179,$DV179,$DX179),SUM($GG179,$GK179,$GL179,$GM179,$GN179,$DR179,$DT179,$DV179,$DX179)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D179,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,8,FALSE)=TRUE,$GO179<0),0,SUM(SUM(SUM($GO179/$AD179*$GP179)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,8,FALSE)=TRUE,$GO179<0),0,SUM(SUM(SUM($GO179/$AD179*$GQ179)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG179,$CO179,$DB179,$GM179)/$AD179)*$X179*FctrChngDts!$B$15),SUM(SUM(SUM($DG179,$CO179,$DB179,$GH179:$GJ179)/$AD179)*$X179*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG179,$CO179,$DB179,$GM179)/$AD179)*$AA179*FctrChngDts!$B$15),SUM(SUM(SUM($DG179,$CO179,$DB179,$GH179:$GJ179)/$AD179)*$AA179*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E179),$AD179,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D179,FctrChngDts!$C$17<=$E179),_xlfn.DAYS($D179,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E179),$AD179,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D179,FctrChngDts!$C$19<=$E179),_xlfn.DAYS($D179,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY179*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY179*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ179*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ179*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D179,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF179*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG179*Account!$AA$2)),2)","v":0}]
[179,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G180),0,IF($F180<=$G180,SUM($G180-$F180),IF($F180>$G180,SUM((Account!$L$2-$F180)+$G180+1))))","v":0},{"$f":"IF(AND($D180>=FctrChngDts!$C$2,$D180<=FctrChngDts!$D$2),$D180,\"\")","v":""},{"$f":"IF($I180=\"\",\"\",IF($E180<=FctrChngDts!$D$2,$E180,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D180<FctrChngDts!$E$2,$E180<FctrChngDts!$E$2),AND($D180>=FctrChngDts!$F$2,$E180>=FctrChngDts!$F$2)),\"\",IF(AND($D180>=FctrChngDts!$E$2,$D180<=FctrChngDts!$F$2),$D180,FctrChngDts!$E$2))","v":""},{"$f":"IF($K180=\"\",\"\",IF(AND($J180=$K180,$E180>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K180=$J180,$E180,IF(AND($E180>=FctrChngDts!$E$2,$E180<=FctrChngDts!$F$2),$E180,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D180<DATE(YEAR(Account!$J$2),6,1),$D180>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I180<FctrChngDts!$A$2,$J180<FctrChngDts!$A$2),AND($I180>=FctrChngDts!$B$2,$J180>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I180<FctrChngDts!$A$2,$J180>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I180>=FctrChngDts!$A$2,$J180<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I180<FctrChngDts!$B$2,$J180>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K180<FctrChngDts!$A$2,$L180<FctrChngDts!$A$2),AND($K180>=FctrChngDts!$B$2,$L180>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K180<FctrChngDts!$A$2,$L180>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K180>=FctrChngDts!$A$2,$L180<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K180<FctrChngDts!$B$2,$L180>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I180=\"\",$J180=0),0,IF(AND($N180=TRUE,$I180<>0),SUM($J180-$I180+1),IF($O180=TRUE,SUM(FctrChngDts!$A$2-$I180),IF($P180=TRUE,0,IF($Q180=TRUE,SUM($J180-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I180=\"\",$J180=0),0,IF($N180=TRUE,0,IF($O180=TRUE,SUM($J180-FctrChngDts!$A$2+1),IF(AND($P180=TRUE,$I180<>0),SUM($J180-$I180+1),IF($Q180=TRUE,SUM(FctrChngDts!$B$2-$I180),0)))))","v":0},0,{"$f":"IF(OR($K180=\"\",$L180=0),0,IF(AND($R180=TRUE,$K180<>0),SUM($L180-$K180+1),IF($S180=TRUE,SUM(FctrChngDts!$A$2-$K180),IF($T180=TRUE,0,IF($U180=TRUE,SUM($L180-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K180=\"\",$L180=0),0,IF($R180=TRUE,0,IF($S180=TRUE,SUM($L180-FctrChngDts!$A$2+1),IF(AND($T180=TRUE,$K180<>0),SUM($L180-$K180+1),IF($U180=TRUE,SUM(FctrChngDts!$B$2-$K180),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A180,Tenant!$A180:$J679,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR180=FALSE,VLOOKUP($AQ180,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ180,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR180=FALSE,VLOOKUP($AQ180,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ180,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR180=FALSE,VLOOKUP($AQ180,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ180,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR180=FALSE,VLOOKUP($AQ180,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ180,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A180,Tenant!$A180:$J679,6,FALSE)","v":0},{"$f":"VLOOKUP($A180,Tenant!$A180:$J679,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG180=FALSE,0,IF($DQ180=TRUE,SUM($BS180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS180*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DQ180=TRUE,SUM($BT180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT180*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DQ180=TRUE,SUM($BU180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU180*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DQ180=TRUE,SUM($BV180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DQ180=TRUE,SUM($BW180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW180*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DQ180=TRUE,SUM($BX180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX180*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN180=FALSE,0,ROUND(SUM($BY180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP180=FALSE,0,ROUND(SUM($X180*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY180=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X180),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X180)),2)","v":0},0,false,{"$f":"ROUND(IF($CT180=FALSE,0,IF($DU180=TRUE,SUM($BZ180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ180*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT180=FALSE,0,IF($DU180=TRUE,SUM($CA180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA180*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT180=FALSE,0,IF($DU180=TRUE,SUM($CB180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB180*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT180=FALSE,0,IF($DU180=TRUE,SUM($CC180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC180*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT180=FALSE,0,IF($DU180=TRUE,SUM($CD180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD180*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT180=FALSE,0,IF($DU180=TRUE,SUM($CE180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE180*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA180=FALSE,0,ROUND(SUM($CF180*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC180=FALSE,0,ROUND(SUM($AA180*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY180=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA180),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA180)),2)","v":0},0,0,{"$f":"SUM($DG180*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG180*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH180,IF(VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI180,$DG180))","v":0},0,false,0,false,0,{"$f":"IF(AND($X180>0,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ180=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH180:$CM180,$CQ180,$DZ180,$EF180,$EN180:$ES180)-SUM($BY180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH180:$CM180,$CQ180,$DZ180,$EF180,$EH180:$EM180)-SUM($BY180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X180>0,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS180=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH180:$CM180,$CO180,$CQ180,$CU180:$CZ180,$DB180,$DD180,$DZ180,$EB180,$ED180,$EF180,$EN180:$ES180,$FC180,$FE180,$FG180,$FI180,$FQ180:$FV180)/$AD180*$X180)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH180:$CM180,$CO180,$CQ180,$CU180:$CZ180,$DB180,$DD180,$DZ180,$EB180,$ED180,$EF180,$EH180:$EM180,$FC180,$FE180,$FG180,$FI180,$FK180:$FP180)/$AD180*$X180)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA180>0,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU180=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU180:$CZ180,$DD180,$DZ180,$FI180,$FQ180:$FV180)-SUM($CF180*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU180:$CZ180,$DD180,$DZ180,$FI180,$FK180:$FP180)-SUM($CF180*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA180>0,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW180=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH180:$CM180,$CO180,$CQ180,$CU180:$CZ180,$DB180,$DD180,$DZ180,$EB180,$ED180,$EF180,$EN180:$ES180,$FC180,$FE180,$FG180,$FI180,$FQ180:$FV180)/$AD180*$AA180)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH180:$CM180,$CO180,$CQ180,$CU180:$CZ180,$DB180,$DD180,$DZ180,$EB180,$ED180,$EF180,$EH180:$EM180,$FC180,$FE180,$FG180,$FI180,$FK180:$FP180)/$AD180*$AA180)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X180>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E180<>\"D-CARE\",Tenant!$F180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY180=FALSE,0,ROUND(SUM($AE180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X180>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X180>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X180>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA180=FALSE,0,SUM($BY180*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X180>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC180=FALSE,0,SUM($BY180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X180>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE180=TRUE,$X180>0),SUM($BY180*Account!$T$2),0)","v":0},{"$f":"IF(AND($X180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG180=FALSE,0,ROUND(SUM($BS180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG180=FALSE,0,ROUND(SUM($BT180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG180=FALSE,0,ROUND(SUM($BU180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG180=FALSE,0,ROUND(SUM($BV180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG180=FALSE,0,ROUND(SUM($BW180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG180=FALSE,0,ROUND(SUM($BX180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H180/$AD180*$X180),2),0)","v":0},{"$f":"ROUND(SUM($EU180*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET180=FALSE,$EV180,ROUND(MAX(0,SUM(SUM($EN180:$ES180)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY180=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I180","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ180*Account!$AA$2),SUM($EZ180*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA180>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E180<>\"D-CARE\",Tenant!$F180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB180=FALSE,0,ROUND(SUM($AF180*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA180>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA180>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA180>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD180=FALSE,0,SUM($CF180*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA180>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF180=FALSE,0,SUM($CF180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA180>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH180=TRUE,$AA180>0),SUM($CF180*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ180=FALSE,0,ROUND(SUM($BZ180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ180=FALSE,0,ROUND(SUM($CA180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ180=FALSE,0,ROUND(SUM($CB180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ180=FALSE,0,ROUND(SUM($CC180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ180=FALSE,0,ROUND(SUM($CD180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ180=FALSE,0,ROUND(SUM($CE180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H180/$AD180*$AA180),2),0)","v":0},{"$f":"ROUND(SUM($FX180*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW180=FALSE,$FY180,ROUND(MAX(0,SUM(SUM($FQ180:$FV180)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB180=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I180","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC180*Account!$AA$2),SUM($GC180*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D180<=FctrChngDts!$B$14,$E180>FctrChngDts!$B$14),AND($D180<=FctrChngDts!$C$14,$E180>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE180=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH180:$GJ180))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO180,$DB180,$GH180:$GJ180))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG180,$GK180,$GN180,$DR180,$DT180,$DV180,$DX180),IF(Account!$Q$2=TRUE,SUM($GG180,$GL180,$GN180,$DR180,$DT180,$DV180,$DX180),SUM($GG180,$GK180,$GL180,$GM180,$GN180,$DR180,$DT180,$DV180,$DX180)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D180,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A180,Tenant!$A:$J,8,FALSE)=TRUE,$GO180<0),0,SUM(SUM(SUM($GO180/$AD180*$GP180)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A180,Tenant!$A:$J,8,FALSE)=TRUE,$GO180<0),0,SUM(SUM(SUM($GO180/$AD180*$GQ180)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG180,$CO180,$DB180,$GM180)/$AD180)*$X180*FctrChngDts!$B$15),SUM(SUM(SUM($DG180,$CO180,$DB180,$GH180:$GJ180)/$AD180)*$X180*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG180,$CO180,$DB180,$GM180)/$AD180)*$AA180*FctrChngDts!$B$15),SUM(SUM(SUM($DG180,$CO180,$DB180,$GH180:$GJ180)/$AD180)*$AA180*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E180),$AD180,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D180,FctrChngDts!$C$17<=$E180),_xlfn.DAYS($D180,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E180),$AD180,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D180,FctrChngDts!$C$19<=$E180),_xlfn.DAYS($D180,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY180*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY180*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ180*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ180*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D180,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A180,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF180*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A180,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG180*Account!$AA$2)),2)","v":0}]
[180,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G181),0,IF($F181<=$G181,SUM($G181-$F181),IF($F181>$G181,SUM((Account!$L$2-$F181)+$G181+1))))","v":0},{"$f":"IF(AND($D181>=FctrChngDts!$C$2,$D181<=FctrChngDts!$D$2),$D181,\"\")","v":""},{"$f":"IF($I181=\"\",\"\",IF($E181<=FctrChngDts!$D$2,$E181,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D181<FctrChngDts!$E$2,$E181<FctrChngDts!$E$2),AND($D181>=FctrChngDts!$F$2,$E181>=FctrChngDts!$F$2)),\"\",IF(AND($D181>=FctrChngDts!$E$2,$D181<=FctrChngDts!$F$2),$D181,FctrChngDts!$E$2))","v":""},{"$f":"IF($K181=\"\",\"\",IF(AND($J181=$K181,$E181>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K181=$J181,$E181,IF(AND($E181>=FctrChngDts!$E$2,$E181<=FctrChngDts!$F$2),$E181,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D181<DATE(YEAR(Account!$J$2),6,1),$D181>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I181<FctrChngDts!$A$2,$J181<FctrChngDts!$A$2),AND($I181>=FctrChngDts!$B$2,$J181>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I181<FctrChngDts!$A$2,$J181>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I181>=FctrChngDts!$A$2,$J181<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I181<FctrChngDts!$B$2,$J181>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K181<FctrChngDts!$A$2,$L181<FctrChngDts!$A$2),AND($K181>=FctrChngDts!$B$2,$L181>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K181<FctrChngDts!$A$2,$L181>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K181>=FctrChngDts!$A$2,$L181<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K181<FctrChngDts!$B$2,$L181>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I181=\"\",$J181=0),0,IF(AND($N181=TRUE,$I181<>0),SUM($J181-$I181+1),IF($O181=TRUE,SUM(FctrChngDts!$A$2-$I181),IF($P181=TRUE,0,IF($Q181=TRUE,SUM($J181-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I181=\"\",$J181=0),0,IF($N181=TRUE,0,IF($O181=TRUE,SUM($J181-FctrChngDts!$A$2+1),IF(AND($P181=TRUE,$I181<>0),SUM($J181-$I181+1),IF($Q181=TRUE,SUM(FctrChngDts!$B$2-$I181),0)))))","v":0},0,{"$f":"IF(OR($K181=\"\",$L181=0),0,IF(AND($R181=TRUE,$K181<>0),SUM($L181-$K181+1),IF($S181=TRUE,SUM(FctrChngDts!$A$2-$K181),IF($T181=TRUE,0,IF($U181=TRUE,SUM($L181-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K181=\"\",$L181=0),0,IF($R181=TRUE,0,IF($S181=TRUE,SUM($L181-FctrChngDts!$A$2+1),IF(AND($T181=TRUE,$K181<>0),SUM($L181-$K181+1),IF($U181=TRUE,SUM(FctrChngDts!$B$2-$K181),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A181,Tenant!$A181:$J680,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR181=FALSE,VLOOKUP($AQ181,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ181,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR181=FALSE,VLOOKUP($AQ181,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ181,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR181=FALSE,VLOOKUP($AQ181,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ181,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR181=FALSE,VLOOKUP($AQ181,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ181,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A181,Tenant!$A181:$J680,6,FALSE)","v":0},{"$f":"VLOOKUP($A181,Tenant!$A181:$J680,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG181=FALSE,0,IF($DQ181=TRUE,SUM($BS181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS181*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DQ181=TRUE,SUM($BT181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT181*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DQ181=TRUE,SUM($BU181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU181*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DQ181=TRUE,SUM($BV181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DQ181=TRUE,SUM($BW181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW181*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DQ181=TRUE,SUM($BX181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX181*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN181=FALSE,0,ROUND(SUM($BY181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP181=FALSE,0,ROUND(SUM($X181*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY181=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X181),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X181)),2)","v":0},0,false,{"$f":"ROUND(IF($CT181=FALSE,0,IF($DU181=TRUE,SUM($BZ181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ181*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT181=FALSE,0,IF($DU181=TRUE,SUM($CA181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA181*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT181=FALSE,0,IF($DU181=TRUE,SUM($CB181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB181*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT181=FALSE,0,IF($DU181=TRUE,SUM($CC181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC181*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT181=FALSE,0,IF($DU181=TRUE,SUM($CD181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD181*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT181=FALSE,0,IF($DU181=TRUE,SUM($CE181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE181*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA181=FALSE,0,ROUND(SUM($CF181*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC181=FALSE,0,ROUND(SUM($AA181*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY181=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA181),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA181)),2)","v":0},0,0,{"$f":"SUM($DG181*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG181*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH181,IF(VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI181,$DG181))","v":0},0,false,0,false,0,{"$f":"IF(AND($X181>0,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ181=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH181:$CM181,$CQ181,$DZ181,$EF181,$EN181:$ES181)-SUM($BY181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH181:$CM181,$CQ181,$DZ181,$EF181,$EH181:$EM181)-SUM($BY181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X181>0,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS181=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH181:$CM181,$CO181,$CQ181,$CU181:$CZ181,$DB181,$DD181,$DZ181,$EB181,$ED181,$EF181,$EN181:$ES181,$FC181,$FE181,$FG181,$FI181,$FQ181:$FV181)/$AD181*$X181)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH181:$CM181,$CO181,$CQ181,$CU181:$CZ181,$DB181,$DD181,$DZ181,$EB181,$ED181,$EF181,$EH181:$EM181,$FC181,$FE181,$FG181,$FI181,$FK181:$FP181)/$AD181*$X181)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA181>0,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU181=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU181:$CZ181,$DD181,$DZ181,$FI181,$FQ181:$FV181)-SUM($CF181*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU181:$CZ181,$DD181,$DZ181,$FI181,$FK181:$FP181)-SUM($CF181*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA181>0,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW181=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH181:$CM181,$CO181,$CQ181,$CU181:$CZ181,$DB181,$DD181,$DZ181,$EB181,$ED181,$EF181,$EN181:$ES181,$FC181,$FE181,$FG181,$FI181,$FQ181:$FV181)/$AD181*$AA181)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH181:$CM181,$CO181,$CQ181,$CU181:$CZ181,$DB181,$DD181,$DZ181,$EB181,$ED181,$EF181,$EH181:$EM181,$FC181,$FE181,$FG181,$FI181,$FK181:$FP181)/$AD181*$AA181)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X181>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E181<>\"D-CARE\",Tenant!$F181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY181=FALSE,0,ROUND(SUM($AE181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X181>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X181>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X181>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA181=FALSE,0,SUM($BY181*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X181>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC181=FALSE,0,SUM($BY181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X181>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE181=TRUE,$X181>0),SUM($BY181*Account!$T$2),0)","v":0},{"$f":"IF(AND($X181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG181=FALSE,0,ROUND(SUM($BS181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG181=FALSE,0,ROUND(SUM($BT181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG181=FALSE,0,ROUND(SUM($BU181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG181=FALSE,0,ROUND(SUM($BV181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG181=FALSE,0,ROUND(SUM($BW181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG181=FALSE,0,ROUND(SUM($BX181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H181/$AD181*$X181),2),0)","v":0},{"$f":"ROUND(SUM($EU181*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET181=FALSE,$EV181,ROUND(MAX(0,SUM(SUM($EN181:$ES181)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY181=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I181","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ181*Account!$AA$2),SUM($EZ181*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA181>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E181<>\"D-CARE\",Tenant!$F181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB181=FALSE,0,ROUND(SUM($AF181*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA181>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA181>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA181>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD181=FALSE,0,SUM($CF181*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA181>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF181=FALSE,0,SUM($CF181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA181>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH181=TRUE,$AA181>0),SUM($CF181*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ181=FALSE,0,ROUND(SUM($BZ181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ181=FALSE,0,ROUND(SUM($CA181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ181=FALSE,0,ROUND(SUM($CB181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ181=FALSE,0,ROUND(SUM($CC181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ181=FALSE,0,ROUND(SUM($CD181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ181=FALSE,0,ROUND(SUM($CE181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H181/$AD181*$AA181),2),0)","v":0},{"$f":"ROUND(SUM($FX181*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW181=FALSE,$FY181,ROUND(MAX(0,SUM(SUM($FQ181:$FV181)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB181=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I181","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC181*Account!$AA$2),SUM($GC181*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D181<=FctrChngDts!$B$14,$E181>FctrChngDts!$B$14),AND($D181<=FctrChngDts!$C$14,$E181>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE181=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH181:$GJ181))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO181,$DB181,$GH181:$GJ181))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG181,$GK181,$GN181,$DR181,$DT181,$DV181,$DX181),IF(Account!$Q$2=TRUE,SUM($GG181,$GL181,$GN181,$DR181,$DT181,$DV181,$DX181),SUM($GG181,$GK181,$GL181,$GM181,$GN181,$DR181,$DT181,$DV181,$DX181)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D181,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A181,Tenant!$A:$J,8,FALSE)=TRUE,$GO181<0),0,SUM(SUM(SUM($GO181/$AD181*$GP181)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A181,Tenant!$A:$J,8,FALSE)=TRUE,$GO181<0),0,SUM(SUM(SUM($GO181/$AD181*$GQ181)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG181,$CO181,$DB181,$GM181)/$AD181)*$X181*FctrChngDts!$B$15),SUM(SUM(SUM($DG181,$CO181,$DB181,$GH181:$GJ181)/$AD181)*$X181*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG181,$CO181,$DB181,$GM181)/$AD181)*$AA181*FctrChngDts!$B$15),SUM(SUM(SUM($DG181,$CO181,$DB181,$GH181:$GJ181)/$AD181)*$AA181*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E181),$AD181,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D181,FctrChngDts!$C$17<=$E181),_xlfn.DAYS($D181,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E181),$AD181,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D181,FctrChngDts!$C$19<=$E181),_xlfn.DAYS($D181,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY181*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY181*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ181*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ181*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D181,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A181,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF181*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A181,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG181*Account!$AA$2)),2)","v":0}]
[181,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G182),0,IF($F182<=$G182,SUM($G182-$F182),IF($F182>$G182,SUM((Account!$L$2-$F182)+$G182+1))))","v":0},{"$f":"IF(AND($D182>=FctrChngDts!$C$2,$D182<=FctrChngDts!$D$2),$D182,\"\")","v":""},{"$f":"IF($I182=\"\",\"\",IF($E182<=FctrChngDts!$D$2,$E182,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D182<FctrChngDts!$E$2,$E182<FctrChngDts!$E$2),AND($D182>=FctrChngDts!$F$2,$E182>=FctrChngDts!$F$2)),\"\",IF(AND($D182>=FctrChngDts!$E$2,$D182<=FctrChngDts!$F$2),$D182,FctrChngDts!$E$2))","v":""},{"$f":"IF($K182=\"\",\"\",IF(AND($J182=$K182,$E182>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K182=$J182,$E182,IF(AND($E182>=FctrChngDts!$E$2,$E182<=FctrChngDts!$F$2),$E182,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D182<DATE(YEAR(Account!$J$2),6,1),$D182>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I182<FctrChngDts!$A$2,$J182<FctrChngDts!$A$2),AND($I182>=FctrChngDts!$B$2,$J182>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I182<FctrChngDts!$A$2,$J182>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I182>=FctrChngDts!$A$2,$J182<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I182<FctrChngDts!$B$2,$J182>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K182<FctrChngDts!$A$2,$L182<FctrChngDts!$A$2),AND($K182>=FctrChngDts!$B$2,$L182>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K182<FctrChngDts!$A$2,$L182>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K182>=FctrChngDts!$A$2,$L182<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K182<FctrChngDts!$B$2,$L182>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I182=\"\",$J182=0),0,IF(AND($N182=TRUE,$I182<>0),SUM($J182-$I182+1),IF($O182=TRUE,SUM(FctrChngDts!$A$2-$I182),IF($P182=TRUE,0,IF($Q182=TRUE,SUM($J182-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I182=\"\",$J182=0),0,IF($N182=TRUE,0,IF($O182=TRUE,SUM($J182-FctrChngDts!$A$2+1),IF(AND($P182=TRUE,$I182<>0),SUM($J182-$I182+1),IF($Q182=TRUE,SUM(FctrChngDts!$B$2-$I182),0)))))","v":0},0,{"$f":"IF(OR($K182=\"\",$L182=0),0,IF(AND($R182=TRUE,$K182<>0),SUM($L182-$K182+1),IF($S182=TRUE,SUM(FctrChngDts!$A$2-$K182),IF($T182=TRUE,0,IF($U182=TRUE,SUM($L182-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K182=\"\",$L182=0),0,IF($R182=TRUE,0,IF($S182=TRUE,SUM($L182-FctrChngDts!$A$2+1),IF(AND($T182=TRUE,$K182<>0),SUM($L182-$K182+1),IF($U182=TRUE,SUM(FctrChngDts!$B$2-$K182),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A182,Tenant!$A182:$J681,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR182=FALSE,VLOOKUP($AQ182,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ182,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR182=FALSE,VLOOKUP($AQ182,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ182,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR182=FALSE,VLOOKUP($AQ182,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ182,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR182=FALSE,VLOOKUP($AQ182,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ182,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A182,Tenant!$A182:$J681,6,FALSE)","v":0},{"$f":"VLOOKUP($A182,Tenant!$A182:$J681,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG182=FALSE,0,IF($DQ182=TRUE,SUM($BS182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS182*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DQ182=TRUE,SUM($BT182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT182*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DQ182=TRUE,SUM($BU182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU182*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DQ182=TRUE,SUM($BV182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DQ182=TRUE,SUM($BW182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW182*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DQ182=TRUE,SUM($BX182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX182*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN182=FALSE,0,ROUND(SUM($BY182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP182=FALSE,0,ROUND(SUM($X182*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY182=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X182),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X182)),2)","v":0},0,false,{"$f":"ROUND(IF($CT182=FALSE,0,IF($DU182=TRUE,SUM($BZ182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ182*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT182=FALSE,0,IF($DU182=TRUE,SUM($CA182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA182*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT182=FALSE,0,IF($DU182=TRUE,SUM($CB182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB182*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT182=FALSE,0,IF($DU182=TRUE,SUM($CC182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC182*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT182=FALSE,0,IF($DU182=TRUE,SUM($CD182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD182*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT182=FALSE,0,IF($DU182=TRUE,SUM($CE182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE182*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA182=FALSE,0,ROUND(SUM($CF182*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC182=FALSE,0,ROUND(SUM($AA182*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY182=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA182),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA182)),2)","v":0},0,0,{"$f":"SUM($DG182*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG182*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH182,IF(VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI182,$DG182))","v":0},0,false,0,false,0,{"$f":"IF(AND($X182>0,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ182=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH182:$CM182,$CQ182,$DZ182,$EF182,$EN182:$ES182)-SUM($BY182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH182:$CM182,$CQ182,$DZ182,$EF182,$EH182:$EM182)-SUM($BY182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X182>0,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS182=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH182:$CM182,$CO182,$CQ182,$CU182:$CZ182,$DB182,$DD182,$DZ182,$EB182,$ED182,$EF182,$EN182:$ES182,$FC182,$FE182,$FG182,$FI182,$FQ182:$FV182)/$AD182*$X182)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH182:$CM182,$CO182,$CQ182,$CU182:$CZ182,$DB182,$DD182,$DZ182,$EB182,$ED182,$EF182,$EH182:$EM182,$FC182,$FE182,$FG182,$FI182,$FK182:$FP182)/$AD182*$X182)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA182>0,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU182=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU182:$CZ182,$DD182,$DZ182,$FI182,$FQ182:$FV182)-SUM($CF182*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU182:$CZ182,$DD182,$DZ182,$FI182,$FK182:$FP182)-SUM($CF182*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA182>0,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW182=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH182:$CM182,$CO182,$CQ182,$CU182:$CZ182,$DB182,$DD182,$DZ182,$EB182,$ED182,$EF182,$EN182:$ES182,$FC182,$FE182,$FG182,$FI182,$FQ182:$FV182)/$AD182*$AA182)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH182:$CM182,$CO182,$CQ182,$CU182:$CZ182,$DB182,$DD182,$DZ182,$EB182,$ED182,$EF182,$EH182:$EM182,$FC182,$FE182,$FG182,$FI182,$FK182:$FP182)/$AD182*$AA182)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X182>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E182<>\"D-CARE\",Tenant!$F182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY182=FALSE,0,ROUND(SUM($AE182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X182>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X182>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X182>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA182=FALSE,0,SUM($BY182*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X182>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC182=FALSE,0,SUM($BY182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X182>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE182=TRUE,$X182>0),SUM($BY182*Account!$T$2),0)","v":0},{"$f":"IF(AND($X182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG182=FALSE,0,ROUND(SUM($BS182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG182=FALSE,0,ROUND(SUM($BT182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG182=FALSE,0,ROUND(SUM($BU182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG182=FALSE,0,ROUND(SUM($BV182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG182=FALSE,0,ROUND(SUM($BW182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG182=FALSE,0,ROUND(SUM($BX182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H182/$AD182*$X182),2),0)","v":0},{"$f":"ROUND(SUM($EU182*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET182=FALSE,$EV182,ROUND(MAX(0,SUM(SUM($EN182:$ES182)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY182=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I182","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ182*Account!$AA$2),SUM($EZ182*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA182>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E182<>\"D-CARE\",Tenant!$F182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB182=FALSE,0,ROUND(SUM($AF182*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA182>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA182>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA182>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD182=FALSE,0,SUM($CF182*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA182>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF182=FALSE,0,SUM($CF182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA182>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH182=TRUE,$AA182>0),SUM($CF182*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ182=FALSE,0,ROUND(SUM($BZ182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ182=FALSE,0,ROUND(SUM($CA182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ182=FALSE,0,ROUND(SUM($CB182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ182=FALSE,0,ROUND(SUM($CC182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ182=FALSE,0,ROUND(SUM($CD182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ182=FALSE,0,ROUND(SUM($CE182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H182/$AD182*$AA182),2),0)","v":0},{"$f":"ROUND(SUM($FX182*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW182=FALSE,$FY182,ROUND(MAX(0,SUM(SUM($FQ182:$FV182)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB182=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I182","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC182*Account!$AA$2),SUM($GC182*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D182<=FctrChngDts!$B$14,$E182>FctrChngDts!$B$14),AND($D182<=FctrChngDts!$C$14,$E182>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE182=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH182:$GJ182))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO182,$DB182,$GH182:$GJ182))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG182,$GK182,$GN182,$DR182,$DT182,$DV182,$DX182),IF(Account!$Q$2=TRUE,SUM($GG182,$GL182,$GN182,$DR182,$DT182,$DV182,$DX182),SUM($GG182,$GK182,$GL182,$GM182,$GN182,$DR182,$DT182,$DV182,$DX182)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D182,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A182,Tenant!$A:$J,8,FALSE)=TRUE,$GO182<0),0,SUM(SUM(SUM($GO182/$AD182*$GP182)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A182,Tenant!$A:$J,8,FALSE)=TRUE,$GO182<0),0,SUM(SUM(SUM($GO182/$AD182*$GQ182)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG182,$CO182,$DB182,$GM182)/$AD182)*$X182*FctrChngDts!$B$15),SUM(SUM(SUM($DG182,$CO182,$DB182,$GH182:$GJ182)/$AD182)*$X182*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG182,$CO182,$DB182,$GM182)/$AD182)*$AA182*FctrChngDts!$B$15),SUM(SUM(SUM($DG182,$CO182,$DB182,$GH182:$GJ182)/$AD182)*$AA182*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E182),$AD182,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D182,FctrChngDts!$C$17<=$E182),_xlfn.DAYS($D182,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E182),$AD182,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D182,FctrChngDts!$C$19<=$E182),_xlfn.DAYS($D182,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY182*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY182*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ182*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ182*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D182,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A182,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF182*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A182,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG182*Account!$AA$2)),2)","v":0}]
[182,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G183),0,IF($F183<=$G183,SUM($G183-$F183),IF($F183>$G183,SUM((Account!$L$2-$F183)+$G183+1))))","v":0},{"$f":"IF(AND($D183>=FctrChngDts!$C$2,$D183<=FctrChngDts!$D$2),$D183,\"\")","v":""},{"$f":"IF($I183=\"\",\"\",IF($E183<=FctrChngDts!$D$2,$E183,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D183<FctrChngDts!$E$2,$E183<FctrChngDts!$E$2),AND($D183>=FctrChngDts!$F$2,$E183>=FctrChngDts!$F$2)),\"\",IF(AND($D183>=FctrChngDts!$E$2,$D183<=FctrChngDts!$F$2),$D183,FctrChngDts!$E$2))","v":""},{"$f":"IF($K183=\"\",\"\",IF(AND($J183=$K183,$E183>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K183=$J183,$E183,IF(AND($E183>=FctrChngDts!$E$2,$E183<=FctrChngDts!$F$2),$E183,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D183<DATE(YEAR(Account!$J$2),6,1),$D183>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I183<FctrChngDts!$A$2,$J183<FctrChngDts!$A$2),AND($I183>=FctrChngDts!$B$2,$J183>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I183<FctrChngDts!$A$2,$J183>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I183>=FctrChngDts!$A$2,$J183<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I183<FctrChngDts!$B$2,$J183>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K183<FctrChngDts!$A$2,$L183<FctrChngDts!$A$2),AND($K183>=FctrChngDts!$B$2,$L183>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K183<FctrChngDts!$A$2,$L183>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K183>=FctrChngDts!$A$2,$L183<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K183<FctrChngDts!$B$2,$L183>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I183=\"\",$J183=0),0,IF(AND($N183=TRUE,$I183<>0),SUM($J183-$I183+1),IF($O183=TRUE,SUM(FctrChngDts!$A$2-$I183),IF($P183=TRUE,0,IF($Q183=TRUE,SUM($J183-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I183=\"\",$J183=0),0,IF($N183=TRUE,0,IF($O183=TRUE,SUM($J183-FctrChngDts!$A$2+1),IF(AND($P183=TRUE,$I183<>0),SUM($J183-$I183+1),IF($Q183=TRUE,SUM(FctrChngDts!$B$2-$I183),0)))))","v":0},0,{"$f":"IF(OR($K183=\"\",$L183=0),0,IF(AND($R183=TRUE,$K183<>0),SUM($L183-$K183+1),IF($S183=TRUE,SUM(FctrChngDts!$A$2-$K183),IF($T183=TRUE,0,IF($U183=TRUE,SUM($L183-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K183=\"\",$L183=0),0,IF($R183=TRUE,0,IF($S183=TRUE,SUM($L183-FctrChngDts!$A$2+1),IF(AND($T183=TRUE,$K183<>0),SUM($L183-$K183+1),IF($U183=TRUE,SUM(FctrChngDts!$B$2-$K183),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A183,Tenant!$A183:$J682,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR183=FALSE,VLOOKUP($AQ183,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ183,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR183=FALSE,VLOOKUP($AQ183,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ183,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR183=FALSE,VLOOKUP($AQ183,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ183,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR183=FALSE,VLOOKUP($AQ183,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ183,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A183,Tenant!$A183:$J682,6,FALSE)","v":0},{"$f":"VLOOKUP($A183,Tenant!$A183:$J682,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG183=FALSE,0,IF($DQ183=TRUE,SUM($BS183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS183*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DQ183=TRUE,SUM($BT183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT183*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DQ183=TRUE,SUM($BU183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU183*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DQ183=TRUE,SUM($BV183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DQ183=TRUE,SUM($BW183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW183*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DQ183=TRUE,SUM($BX183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX183*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN183=FALSE,0,ROUND(SUM($BY183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP183=FALSE,0,ROUND(SUM($X183*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY183=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X183),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X183)),2)","v":0},0,false,{"$f":"ROUND(IF($CT183=FALSE,0,IF($DU183=TRUE,SUM($BZ183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ183*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT183=FALSE,0,IF($DU183=TRUE,SUM($CA183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA183*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT183=FALSE,0,IF($DU183=TRUE,SUM($CB183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB183*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT183=FALSE,0,IF($DU183=TRUE,SUM($CC183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC183*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT183=FALSE,0,IF($DU183=TRUE,SUM($CD183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD183*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT183=FALSE,0,IF($DU183=TRUE,SUM($CE183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE183*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA183=FALSE,0,ROUND(SUM($CF183*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC183=FALSE,0,ROUND(SUM($AA183*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY183=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA183),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA183)),2)","v":0},0,0,{"$f":"SUM($DG183*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG183*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH183,IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI183,$DG183))","v":0},0,false,0,false,0,{"$f":"IF(AND($X183>0,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ183=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH183:$CM183,$CQ183,$DZ183,$EF183,$EN183:$ES183)-SUM($BY183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH183:$CM183,$CQ183,$DZ183,$EF183,$EH183:$EM183)-SUM($BY183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X183>0,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS183=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH183:$CM183,$CO183,$CQ183,$CU183:$CZ183,$DB183,$DD183,$DZ183,$EB183,$ED183,$EF183,$EN183:$ES183,$FC183,$FE183,$FG183,$FI183,$FQ183:$FV183)/$AD183*$X183)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH183:$CM183,$CO183,$CQ183,$CU183:$CZ183,$DB183,$DD183,$DZ183,$EB183,$ED183,$EF183,$EH183:$EM183,$FC183,$FE183,$FG183,$FI183,$FK183:$FP183)/$AD183*$X183)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA183>0,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU183=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU183:$CZ183,$DD183,$DZ183,$FI183,$FQ183:$FV183)-SUM($CF183*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU183:$CZ183,$DD183,$DZ183,$FI183,$FK183:$FP183)-SUM($CF183*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA183>0,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW183=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH183:$CM183,$CO183,$CQ183,$CU183:$CZ183,$DB183,$DD183,$DZ183,$EB183,$ED183,$EF183,$EN183:$ES183,$FC183,$FE183,$FG183,$FI183,$FQ183:$FV183)/$AD183*$AA183)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH183:$CM183,$CO183,$CQ183,$CU183:$CZ183,$DB183,$DD183,$DZ183,$EB183,$ED183,$EF183,$EH183:$EM183,$FC183,$FE183,$FG183,$FI183,$FK183:$FP183)/$AD183*$AA183)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E183<>\"D-CARE\",Tenant!$F183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY183=FALSE,0,ROUND(SUM($AE183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA183=FALSE,0,SUM($BY183*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X183>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC183=FALSE,0,SUM($BY183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X183>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE183=TRUE,$X183>0),SUM($BY183*Account!$T$2),0)","v":0},{"$f":"IF(AND($X183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG183=FALSE,0,ROUND(SUM($BS183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG183=FALSE,0,ROUND(SUM($BT183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG183=FALSE,0,ROUND(SUM($BU183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG183=FALSE,0,ROUND(SUM($BV183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG183=FALSE,0,ROUND(SUM($BW183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG183=FALSE,0,ROUND(SUM($BX183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H183/$AD183*$X183),2),0)","v":0},{"$f":"ROUND(SUM($EU183*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET183=FALSE,$EV183,ROUND(MAX(0,SUM(SUM($EN183:$ES183)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY183=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I183","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ183*Account!$AA$2),SUM($EZ183*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E183<>\"D-CARE\",Tenant!$F183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB183=FALSE,0,ROUND(SUM($AF183*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD183=FALSE,0,SUM($CF183*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA183>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF183=FALSE,0,SUM($CF183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA183>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH183=TRUE,$AA183>0),SUM($CF183*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ183=FALSE,0,ROUND(SUM($BZ183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ183=FALSE,0,ROUND(SUM($CA183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ183=FALSE,0,ROUND(SUM($CB183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ183=FALSE,0,ROUND(SUM($CC183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ183=FALSE,0,ROUND(SUM($CD183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ183=FALSE,0,ROUND(SUM($CE183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H183/$AD183*$AA183),2),0)","v":0},{"$f":"ROUND(SUM($FX183*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW183=FALSE,$FY183,ROUND(MAX(0,SUM(SUM($FQ183:$FV183)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB183=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I183","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC183*Account!$AA$2),SUM($GC183*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D183<=FctrChngDts!$B$14,$E183>FctrChngDts!$B$14),AND($D183<=FctrChngDts!$C$14,$E183>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE183=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH183:$GJ183))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO183,$DB183,$GH183:$GJ183))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG183,$GK183,$GN183,$DR183,$DT183,$DV183,$DX183),IF(Account!$Q$2=TRUE,SUM($GG183,$GL183,$GN183,$DR183,$DT183,$DV183,$DX183),SUM($GG183,$GK183,$GL183,$GM183,$GN183,$DR183,$DT183,$DV183,$DX183)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D183,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,8,FALSE)=TRUE,$GO183<0),0,SUM(SUM(SUM($GO183/$AD183*$GP183)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,8,FALSE)=TRUE,$GO183<0),0,SUM(SUM(SUM($GO183/$AD183*$GQ183)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG183,$CO183,$DB183,$GM183)/$AD183)*$X183*FctrChngDts!$B$15),SUM(SUM(SUM($DG183,$CO183,$DB183,$GH183:$GJ183)/$AD183)*$X183*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG183,$CO183,$DB183,$GM183)/$AD183)*$AA183*FctrChngDts!$B$15),SUM(SUM(SUM($DG183,$CO183,$DB183,$GH183:$GJ183)/$AD183)*$AA183*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E183),$AD183,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D183,FctrChngDts!$C$17<=$E183),_xlfn.DAYS($D183,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E183),$AD183,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D183,FctrChngDts!$C$19<=$E183),_xlfn.DAYS($D183,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY183*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY183*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ183*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ183*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D183,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF183*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG183*Account!$AA$2)),2)","v":0}]
[183,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G184),0,IF($F184<=$G184,SUM($G184-$F184),IF($F184>$G184,SUM((Account!$L$2-$F184)+$G184+1))))","v":0},{"$f":"IF(AND($D184>=FctrChngDts!$C$2,$D184<=FctrChngDts!$D$2),$D184,\"\")","v":""},{"$f":"IF($I184=\"\",\"\",IF($E184<=FctrChngDts!$D$2,$E184,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D184<FctrChngDts!$E$2,$E184<FctrChngDts!$E$2),AND($D184>=FctrChngDts!$F$2,$E184>=FctrChngDts!$F$2)),\"\",IF(AND($D184>=FctrChngDts!$E$2,$D184<=FctrChngDts!$F$2),$D184,FctrChngDts!$E$2))","v":""},{"$f":"IF($K184=\"\",\"\",IF(AND($J184=$K184,$E184>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K184=$J184,$E184,IF(AND($E184>=FctrChngDts!$E$2,$E184<=FctrChngDts!$F$2),$E184,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D184<DATE(YEAR(Account!$J$2),6,1),$D184>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I184<FctrChngDts!$A$2,$J184<FctrChngDts!$A$2),AND($I184>=FctrChngDts!$B$2,$J184>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I184<FctrChngDts!$A$2,$J184>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I184>=FctrChngDts!$A$2,$J184<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I184<FctrChngDts!$B$2,$J184>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K184<FctrChngDts!$A$2,$L184<FctrChngDts!$A$2),AND($K184>=FctrChngDts!$B$2,$L184>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K184<FctrChngDts!$A$2,$L184>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K184>=FctrChngDts!$A$2,$L184<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K184<FctrChngDts!$B$2,$L184>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I184=\"\",$J184=0),0,IF(AND($N184=TRUE,$I184<>0),SUM($J184-$I184+1),IF($O184=TRUE,SUM(FctrChngDts!$A$2-$I184),IF($P184=TRUE,0,IF($Q184=TRUE,SUM($J184-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I184=\"\",$J184=0),0,IF($N184=TRUE,0,IF($O184=TRUE,SUM($J184-FctrChngDts!$A$2+1),IF(AND($P184=TRUE,$I184<>0),SUM($J184-$I184+1),IF($Q184=TRUE,SUM(FctrChngDts!$B$2-$I184),0)))))","v":0},0,{"$f":"IF(OR($K184=\"\",$L184=0),0,IF(AND($R184=TRUE,$K184<>0),SUM($L184-$K184+1),IF($S184=TRUE,SUM(FctrChngDts!$A$2-$K184),IF($T184=TRUE,0,IF($U184=TRUE,SUM($L184-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K184=\"\",$L184=0),0,IF($R184=TRUE,0,IF($S184=TRUE,SUM($L184-FctrChngDts!$A$2+1),IF(AND($T184=TRUE,$K184<>0),SUM($L184-$K184+1),IF($U184=TRUE,SUM(FctrChngDts!$B$2-$K184),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A184,Tenant!$A184:$J683,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR184=FALSE,VLOOKUP($AQ184,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ184,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR184=FALSE,VLOOKUP($AQ184,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ184,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR184=FALSE,VLOOKUP($AQ184,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ184,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR184=FALSE,VLOOKUP($AQ184,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ184,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A184,Tenant!$A184:$J683,6,FALSE)","v":0},{"$f":"VLOOKUP($A184,Tenant!$A184:$J683,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG184=FALSE,0,IF($DQ184=TRUE,SUM($BS184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS184*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DQ184=TRUE,SUM($BT184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT184*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DQ184=TRUE,SUM($BU184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU184*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DQ184=TRUE,SUM($BV184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DQ184=TRUE,SUM($BW184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW184*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DQ184=TRUE,SUM($BX184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX184*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN184=FALSE,0,ROUND(SUM($BY184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP184=FALSE,0,ROUND(SUM($X184*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY184=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X184),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X184)),2)","v":0},0,false,{"$f":"ROUND(IF($CT184=FALSE,0,IF($DU184=TRUE,SUM($BZ184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ184*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT184=FALSE,0,IF($DU184=TRUE,SUM($CA184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA184*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT184=FALSE,0,IF($DU184=TRUE,SUM($CB184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB184*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT184=FALSE,0,IF($DU184=TRUE,SUM($CC184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC184*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT184=FALSE,0,IF($DU184=TRUE,SUM($CD184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD184*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT184=FALSE,0,IF($DU184=TRUE,SUM($CE184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE184*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA184=FALSE,0,ROUND(SUM($CF184*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC184=FALSE,0,ROUND(SUM($AA184*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY184=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA184),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA184)),2)","v":0},0,0,{"$f":"SUM($DG184*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG184*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH184,IF(VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI184,$DG184))","v":0},0,false,0,false,0,{"$f":"IF(AND($X184>0,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ184=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH184:$CM184,$CQ184,$DZ184,$EF184,$EN184:$ES184)-SUM($BY184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH184:$CM184,$CQ184,$DZ184,$EF184,$EH184:$EM184)-SUM($BY184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X184>0,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS184=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH184:$CM184,$CO184,$CQ184,$CU184:$CZ184,$DB184,$DD184,$DZ184,$EB184,$ED184,$EF184,$EN184:$ES184,$FC184,$FE184,$FG184,$FI184,$FQ184:$FV184)/$AD184*$X184)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH184:$CM184,$CO184,$CQ184,$CU184:$CZ184,$DB184,$DD184,$DZ184,$EB184,$ED184,$EF184,$EH184:$EM184,$FC184,$FE184,$FG184,$FI184,$FK184:$FP184)/$AD184*$X184)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA184>0,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU184=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU184:$CZ184,$DD184,$DZ184,$FI184,$FQ184:$FV184)-SUM($CF184*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU184:$CZ184,$DD184,$DZ184,$FI184,$FK184:$FP184)-SUM($CF184*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA184>0,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW184=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH184:$CM184,$CO184,$CQ184,$CU184:$CZ184,$DB184,$DD184,$DZ184,$EB184,$ED184,$EF184,$EN184:$ES184,$FC184,$FE184,$FG184,$FI184,$FQ184:$FV184)/$AD184*$AA184)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH184:$CM184,$CO184,$CQ184,$CU184:$CZ184,$DB184,$DD184,$DZ184,$EB184,$ED184,$EF184,$EH184:$EM184,$FC184,$FE184,$FG184,$FI184,$FK184:$FP184)/$AD184*$AA184)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X184>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E184<>\"D-CARE\",Tenant!$F184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY184=FALSE,0,ROUND(SUM($AE184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X184>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X184>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X184>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA184=FALSE,0,SUM($BY184*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X184>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC184=FALSE,0,SUM($BY184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X184>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE184=TRUE,$X184>0),SUM($BY184*Account!$T$2),0)","v":0},{"$f":"IF(AND($X184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG184=FALSE,0,ROUND(SUM($BS184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG184=FALSE,0,ROUND(SUM($BT184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG184=FALSE,0,ROUND(SUM($BU184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG184=FALSE,0,ROUND(SUM($BV184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG184=FALSE,0,ROUND(SUM($BW184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG184=FALSE,0,ROUND(SUM($BX184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H184/$AD184*$X184),2),0)","v":0},{"$f":"ROUND(SUM($EU184*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET184=FALSE,$EV184,ROUND(MAX(0,SUM(SUM($EN184:$ES184)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY184=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I184","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ184*Account!$AA$2),SUM($EZ184*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA184>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E184<>\"D-CARE\",Tenant!$F184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB184=FALSE,0,ROUND(SUM($AF184*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA184>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA184>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA184>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD184=FALSE,0,SUM($CF184*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA184>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF184=FALSE,0,SUM($CF184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA184>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH184=TRUE,$AA184>0),SUM($CF184*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ184=FALSE,0,ROUND(SUM($BZ184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ184=FALSE,0,ROUND(SUM($CA184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ184=FALSE,0,ROUND(SUM($CB184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ184=FALSE,0,ROUND(SUM($CC184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ184=FALSE,0,ROUND(SUM($CD184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ184=FALSE,0,ROUND(SUM($CE184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H184/$AD184*$AA184),2),0)","v":0},{"$f":"ROUND(SUM($FX184*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW184=FALSE,$FY184,ROUND(MAX(0,SUM(SUM($FQ184:$FV184)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB184=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I184","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC184*Account!$AA$2),SUM($GC184*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D184<=FctrChngDts!$B$14,$E184>FctrChngDts!$B$14),AND($D184<=FctrChngDts!$C$14,$E184>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE184=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH184:$GJ184))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO184,$DB184,$GH184:$GJ184))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG184,$GK184,$GN184,$DR184,$DT184,$DV184,$DX184),IF(Account!$Q$2=TRUE,SUM($GG184,$GL184,$GN184,$DR184,$DT184,$DV184,$DX184),SUM($GG184,$GK184,$GL184,$GM184,$GN184,$DR184,$DT184,$DV184,$DX184)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D184,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A184,Tenant!$A:$J,8,FALSE)=TRUE,$GO184<0),0,SUM(SUM(SUM($GO184/$AD184*$GP184)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A184,Tenant!$A:$J,8,FALSE)=TRUE,$GO184<0),0,SUM(SUM(SUM($GO184/$AD184*$GQ184)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG184,$CO184,$DB184,$GM184)/$AD184)*$X184*FctrChngDts!$B$15),SUM(SUM(SUM($DG184,$CO184,$DB184,$GH184:$GJ184)/$AD184)*$X184*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG184,$CO184,$DB184,$GM184)/$AD184)*$AA184*FctrChngDts!$B$15),SUM(SUM(SUM($DG184,$CO184,$DB184,$GH184:$GJ184)/$AD184)*$AA184*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E184),$AD184,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D184,FctrChngDts!$C$17<=$E184),_xlfn.DAYS($D184,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E184),$AD184,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D184,FctrChngDts!$C$19<=$E184),_xlfn.DAYS($D184,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY184*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY184*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ184*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ184*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D184,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A184,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF184*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A184,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG184*Account!$AA$2)),2)","v":0}]
[184,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G185),0,IF($F185<=$G185,SUM($G185-$F185),IF($F185>$G185,SUM((Account!$L$2-$F185)+$G185+1))))","v":0},{"$f":"IF(AND($D185>=FctrChngDts!$C$2,$D185<=FctrChngDts!$D$2),$D185,\"\")","v":""},{"$f":"IF($I185=\"\",\"\",IF($E185<=FctrChngDts!$D$2,$E185,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D185<FctrChngDts!$E$2,$E185<FctrChngDts!$E$2),AND($D185>=FctrChngDts!$F$2,$E185>=FctrChngDts!$F$2)),\"\",IF(AND($D185>=FctrChngDts!$E$2,$D185<=FctrChngDts!$F$2),$D185,FctrChngDts!$E$2))","v":""},{"$f":"IF($K185=\"\",\"\",IF(AND($J185=$K185,$E185>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K185=$J185,$E185,IF(AND($E185>=FctrChngDts!$E$2,$E185<=FctrChngDts!$F$2),$E185,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D185<DATE(YEAR(Account!$J$2),6,1),$D185>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I185<FctrChngDts!$A$2,$J185<FctrChngDts!$A$2),AND($I185>=FctrChngDts!$B$2,$J185>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I185<FctrChngDts!$A$2,$J185>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I185>=FctrChngDts!$A$2,$J185<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I185<FctrChngDts!$B$2,$J185>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K185<FctrChngDts!$A$2,$L185<FctrChngDts!$A$2),AND($K185>=FctrChngDts!$B$2,$L185>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K185<FctrChngDts!$A$2,$L185>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K185>=FctrChngDts!$A$2,$L185<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K185<FctrChngDts!$B$2,$L185>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I185=\"\",$J185=0),0,IF(AND($N185=TRUE,$I185<>0),SUM($J185-$I185+1),IF($O185=TRUE,SUM(FctrChngDts!$A$2-$I185),IF($P185=TRUE,0,IF($Q185=TRUE,SUM($J185-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I185=\"\",$J185=0),0,IF($N185=TRUE,0,IF($O185=TRUE,SUM($J185-FctrChngDts!$A$2+1),IF(AND($P185=TRUE,$I185<>0),SUM($J185-$I185+1),IF($Q185=TRUE,SUM(FctrChngDts!$B$2-$I185),0)))))","v":0},0,{"$f":"IF(OR($K185=\"\",$L185=0),0,IF(AND($R185=TRUE,$K185<>0),SUM($L185-$K185+1),IF($S185=TRUE,SUM(FctrChngDts!$A$2-$K185),IF($T185=TRUE,0,IF($U185=TRUE,SUM($L185-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K185=\"\",$L185=0),0,IF($R185=TRUE,0,IF($S185=TRUE,SUM($L185-FctrChngDts!$A$2+1),IF(AND($T185=TRUE,$K185<>0),SUM($L185-$K185+1),IF($U185=TRUE,SUM(FctrChngDts!$B$2-$K185),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A185,Tenant!$A185:$J684,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR185=FALSE,VLOOKUP($AQ185,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ185,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR185=FALSE,VLOOKUP($AQ185,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ185,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR185=FALSE,VLOOKUP($AQ185,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ185,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR185=FALSE,VLOOKUP($AQ185,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ185,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A185,Tenant!$A185:$J684,6,FALSE)","v":0},{"$f":"VLOOKUP($A185,Tenant!$A185:$J684,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG185=FALSE,0,IF($DQ185=TRUE,SUM($BS185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS185*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DQ185=TRUE,SUM($BT185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT185*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DQ185=TRUE,SUM($BU185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU185*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DQ185=TRUE,SUM($BV185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DQ185=TRUE,SUM($BW185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW185*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DQ185=TRUE,SUM($BX185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX185*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN185=FALSE,0,ROUND(SUM($BY185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP185=FALSE,0,ROUND(SUM($X185*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY185=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X185),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X185)),2)","v":0},0,false,{"$f":"ROUND(IF($CT185=FALSE,0,IF($DU185=TRUE,SUM($BZ185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ185*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT185=FALSE,0,IF($DU185=TRUE,SUM($CA185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA185*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT185=FALSE,0,IF($DU185=TRUE,SUM($CB185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB185*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT185=FALSE,0,IF($DU185=TRUE,SUM($CC185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC185*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT185=FALSE,0,IF($DU185=TRUE,SUM($CD185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD185*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT185=FALSE,0,IF($DU185=TRUE,SUM($CE185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE185*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA185=FALSE,0,ROUND(SUM($CF185*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC185=FALSE,0,ROUND(SUM($AA185*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY185=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA185),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA185)),2)","v":0},0,0,{"$f":"SUM($DG185*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG185*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH185,IF(VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI185,$DG185))","v":0},0,false,0,false,0,{"$f":"IF(AND($X185>0,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ185=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH185:$CM185,$CQ185,$DZ185,$EF185,$EN185:$ES185)-SUM($BY185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH185:$CM185,$CQ185,$DZ185,$EF185,$EH185:$EM185)-SUM($BY185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X185>0,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS185=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH185:$CM185,$CO185,$CQ185,$CU185:$CZ185,$DB185,$DD185,$DZ185,$EB185,$ED185,$EF185,$EN185:$ES185,$FC185,$FE185,$FG185,$FI185,$FQ185:$FV185)/$AD185*$X185)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH185:$CM185,$CO185,$CQ185,$CU185:$CZ185,$DB185,$DD185,$DZ185,$EB185,$ED185,$EF185,$EH185:$EM185,$FC185,$FE185,$FG185,$FI185,$FK185:$FP185)/$AD185*$X185)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA185>0,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU185=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU185:$CZ185,$DD185,$DZ185,$FI185,$FQ185:$FV185)-SUM($CF185*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU185:$CZ185,$DD185,$DZ185,$FI185,$FK185:$FP185)-SUM($CF185*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA185>0,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW185=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH185:$CM185,$CO185,$CQ185,$CU185:$CZ185,$DB185,$DD185,$DZ185,$EB185,$ED185,$EF185,$EN185:$ES185,$FC185,$FE185,$FG185,$FI185,$FQ185:$FV185)/$AD185*$AA185)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH185:$CM185,$CO185,$CQ185,$CU185:$CZ185,$DB185,$DD185,$DZ185,$EB185,$ED185,$EF185,$EH185:$EM185,$FC185,$FE185,$FG185,$FI185,$FK185:$FP185)/$AD185*$AA185)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X185>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E185<>\"D-CARE\",Tenant!$F185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY185=FALSE,0,ROUND(SUM($AE185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X185>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X185>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X185>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA185=FALSE,0,SUM($BY185*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X185>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC185=FALSE,0,SUM($BY185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X185>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE185=TRUE,$X185>0),SUM($BY185*Account!$T$2),0)","v":0},{"$f":"IF(AND($X185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG185=FALSE,0,ROUND(SUM($BS185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG185=FALSE,0,ROUND(SUM($BT185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG185=FALSE,0,ROUND(SUM($BU185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG185=FALSE,0,ROUND(SUM($BV185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG185=FALSE,0,ROUND(SUM($BW185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG185=FALSE,0,ROUND(SUM($BX185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H185/$AD185*$X185),2),0)","v":0},{"$f":"ROUND(SUM($EU185*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET185=FALSE,$EV185,ROUND(MAX(0,SUM(SUM($EN185:$ES185)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY185=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I185","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ185*Account!$AA$2),SUM($EZ185*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA185>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E185<>\"D-CARE\",Tenant!$F185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB185=FALSE,0,ROUND(SUM($AF185*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA185>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA185>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA185>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD185=FALSE,0,SUM($CF185*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA185>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF185=FALSE,0,SUM($CF185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA185>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH185=TRUE,$AA185>0),SUM($CF185*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ185=FALSE,0,ROUND(SUM($BZ185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ185=FALSE,0,ROUND(SUM($CA185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ185=FALSE,0,ROUND(SUM($CB185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ185=FALSE,0,ROUND(SUM($CC185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ185=FALSE,0,ROUND(SUM($CD185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ185=FALSE,0,ROUND(SUM($CE185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H185/$AD185*$AA185),2),0)","v":0},{"$f":"ROUND(SUM($FX185*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW185=FALSE,$FY185,ROUND(MAX(0,SUM(SUM($FQ185:$FV185)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB185=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I185","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC185*Account!$AA$2),SUM($GC185*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D185<=FctrChngDts!$B$14,$E185>FctrChngDts!$B$14),AND($D185<=FctrChngDts!$C$14,$E185>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE185=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH185:$GJ185))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO185,$DB185,$GH185:$GJ185))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG185,$GK185,$GN185,$DR185,$DT185,$DV185,$DX185),IF(Account!$Q$2=TRUE,SUM($GG185,$GL185,$GN185,$DR185,$DT185,$DV185,$DX185),SUM($GG185,$GK185,$GL185,$GM185,$GN185,$DR185,$DT185,$DV185,$DX185)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D185,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A185,Tenant!$A:$J,8,FALSE)=TRUE,$GO185<0),0,SUM(SUM(SUM($GO185/$AD185*$GP185)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A185,Tenant!$A:$J,8,FALSE)=TRUE,$GO185<0),0,SUM(SUM(SUM($GO185/$AD185*$GQ185)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG185,$CO185,$DB185,$GM185)/$AD185)*$X185*FctrChngDts!$B$15),SUM(SUM(SUM($DG185,$CO185,$DB185,$GH185:$GJ185)/$AD185)*$X185*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG185,$CO185,$DB185,$GM185)/$AD185)*$AA185*FctrChngDts!$B$15),SUM(SUM(SUM($DG185,$CO185,$DB185,$GH185:$GJ185)/$AD185)*$AA185*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E185),$AD185,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D185,FctrChngDts!$C$17<=$E185),_xlfn.DAYS($D185,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E185),$AD185,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D185,FctrChngDts!$C$19<=$E185),_xlfn.DAYS($D185,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY185*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY185*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ185*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ185*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D185,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A185,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF185*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A185,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG185*Account!$AA$2)),2)","v":0}]
[185,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G186),0,IF($F186<=$G186,SUM($G186-$F186),IF($F186>$G186,SUM((Account!$L$2-$F186)+$G186+1))))","v":0},{"$f":"IF(AND($D186>=FctrChngDts!$C$2,$D186<=FctrChngDts!$D$2),$D186,\"\")","v":""},{"$f":"IF($I186=\"\",\"\",IF($E186<=FctrChngDts!$D$2,$E186,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D186<FctrChngDts!$E$2,$E186<FctrChngDts!$E$2),AND($D186>=FctrChngDts!$F$2,$E186>=FctrChngDts!$F$2)),\"\",IF(AND($D186>=FctrChngDts!$E$2,$D186<=FctrChngDts!$F$2),$D186,FctrChngDts!$E$2))","v":""},{"$f":"IF($K186=\"\",\"\",IF(AND($J186=$K186,$E186>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K186=$J186,$E186,IF(AND($E186>=FctrChngDts!$E$2,$E186<=FctrChngDts!$F$2),$E186,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D186<DATE(YEAR(Account!$J$2),6,1),$D186>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I186<FctrChngDts!$A$2,$J186<FctrChngDts!$A$2),AND($I186>=FctrChngDts!$B$2,$J186>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I186<FctrChngDts!$A$2,$J186>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I186>=FctrChngDts!$A$2,$J186<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I186<FctrChngDts!$B$2,$J186>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K186<FctrChngDts!$A$2,$L186<FctrChngDts!$A$2),AND($K186>=FctrChngDts!$B$2,$L186>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K186<FctrChngDts!$A$2,$L186>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K186>=FctrChngDts!$A$2,$L186<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K186<FctrChngDts!$B$2,$L186>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I186=\"\",$J186=0),0,IF(AND($N186=TRUE,$I186<>0),SUM($J186-$I186+1),IF($O186=TRUE,SUM(FctrChngDts!$A$2-$I186),IF($P186=TRUE,0,IF($Q186=TRUE,SUM($J186-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I186=\"\",$J186=0),0,IF($N186=TRUE,0,IF($O186=TRUE,SUM($J186-FctrChngDts!$A$2+1),IF(AND($P186=TRUE,$I186<>0),SUM($J186-$I186+1),IF($Q186=TRUE,SUM(FctrChngDts!$B$2-$I186),0)))))","v":0},0,{"$f":"IF(OR($K186=\"\",$L186=0),0,IF(AND($R186=TRUE,$K186<>0),SUM($L186-$K186+1),IF($S186=TRUE,SUM(FctrChngDts!$A$2-$K186),IF($T186=TRUE,0,IF($U186=TRUE,SUM($L186-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K186=\"\",$L186=0),0,IF($R186=TRUE,0,IF($S186=TRUE,SUM($L186-FctrChngDts!$A$2+1),IF(AND($T186=TRUE,$K186<>0),SUM($L186-$K186+1),IF($U186=TRUE,SUM(FctrChngDts!$B$2-$K186),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A186,Tenant!$A186:$J685,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR186=FALSE,VLOOKUP($AQ186,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ186,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR186=FALSE,VLOOKUP($AQ186,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ186,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR186=FALSE,VLOOKUP($AQ186,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ186,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR186=FALSE,VLOOKUP($AQ186,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ186,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A186,Tenant!$A186:$J685,6,FALSE)","v":0},{"$f":"VLOOKUP($A186,Tenant!$A186:$J685,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG186=FALSE,0,IF($DQ186=TRUE,SUM($BS186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS186*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DQ186=TRUE,SUM($BT186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT186*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DQ186=TRUE,SUM($BU186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU186*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DQ186=TRUE,SUM($BV186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DQ186=TRUE,SUM($BW186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW186*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DQ186=TRUE,SUM($BX186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX186*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN186=FALSE,0,ROUND(SUM($BY186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP186=FALSE,0,ROUND(SUM($X186*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY186=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X186),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X186)),2)","v":0},0,false,{"$f":"ROUND(IF($CT186=FALSE,0,IF($DU186=TRUE,SUM($BZ186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ186*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT186=FALSE,0,IF($DU186=TRUE,SUM($CA186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA186*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT186=FALSE,0,IF($DU186=TRUE,SUM($CB186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB186*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT186=FALSE,0,IF($DU186=TRUE,SUM($CC186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC186*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT186=FALSE,0,IF($DU186=TRUE,SUM($CD186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD186*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT186=FALSE,0,IF($DU186=TRUE,SUM($CE186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE186*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA186=FALSE,0,ROUND(SUM($CF186*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC186=FALSE,0,ROUND(SUM($AA186*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY186=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA186),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA186)),2)","v":0},0,0,{"$f":"SUM($DG186*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG186*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH186,IF(VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI186,$DG186))","v":0},0,false,0,false,0,{"$f":"IF(AND($X186>0,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ186=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH186:$CM186,$CQ186,$DZ186,$EF186,$EN186:$ES186)-SUM($BY186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH186:$CM186,$CQ186,$DZ186,$EF186,$EH186:$EM186)-SUM($BY186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X186>0,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS186=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH186:$CM186,$CO186,$CQ186,$CU186:$CZ186,$DB186,$DD186,$DZ186,$EB186,$ED186,$EF186,$EN186:$ES186,$FC186,$FE186,$FG186,$FI186,$FQ186:$FV186)/$AD186*$X186)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH186:$CM186,$CO186,$CQ186,$CU186:$CZ186,$DB186,$DD186,$DZ186,$EB186,$ED186,$EF186,$EH186:$EM186,$FC186,$FE186,$FG186,$FI186,$FK186:$FP186)/$AD186*$X186)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA186>0,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU186=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU186:$CZ186,$DD186,$DZ186,$FI186,$FQ186:$FV186)-SUM($CF186*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU186:$CZ186,$DD186,$DZ186,$FI186,$FK186:$FP186)-SUM($CF186*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA186>0,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW186=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH186:$CM186,$CO186,$CQ186,$CU186:$CZ186,$DB186,$DD186,$DZ186,$EB186,$ED186,$EF186,$EN186:$ES186,$FC186,$FE186,$FG186,$FI186,$FQ186:$FV186)/$AD186*$AA186)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH186:$CM186,$CO186,$CQ186,$CU186:$CZ186,$DB186,$DD186,$DZ186,$EB186,$ED186,$EF186,$EH186:$EM186,$FC186,$FE186,$FG186,$FI186,$FK186:$FP186)/$AD186*$AA186)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X186>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E186<>\"D-CARE\",Tenant!$F186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY186=FALSE,0,ROUND(SUM($AE186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X186>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X186>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X186>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA186=FALSE,0,SUM($BY186*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X186>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC186=FALSE,0,SUM($BY186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X186>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE186=TRUE,$X186>0),SUM($BY186*Account!$T$2),0)","v":0},{"$f":"IF(AND($X186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG186=FALSE,0,ROUND(SUM($BS186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG186=FALSE,0,ROUND(SUM($BT186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG186=FALSE,0,ROUND(SUM($BU186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG186=FALSE,0,ROUND(SUM($BV186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG186=FALSE,0,ROUND(SUM($BW186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG186=FALSE,0,ROUND(SUM($BX186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H186/$AD186*$X186),2),0)","v":0},{"$f":"ROUND(SUM($EU186*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET186=FALSE,$EV186,ROUND(MAX(0,SUM(SUM($EN186:$ES186)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY186=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I186","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ186*Account!$AA$2),SUM($EZ186*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA186>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E186<>\"D-CARE\",Tenant!$F186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB186=FALSE,0,ROUND(SUM($AF186*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA186>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA186>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA186>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD186=FALSE,0,SUM($CF186*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA186>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF186=FALSE,0,SUM($CF186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA186>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH186=TRUE,$AA186>0),SUM($CF186*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ186=FALSE,0,ROUND(SUM($BZ186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ186=FALSE,0,ROUND(SUM($CA186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ186=FALSE,0,ROUND(SUM($CB186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ186=FALSE,0,ROUND(SUM($CC186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ186=FALSE,0,ROUND(SUM($CD186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ186=FALSE,0,ROUND(SUM($CE186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H186/$AD186*$AA186),2),0)","v":0},{"$f":"ROUND(SUM($FX186*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW186=FALSE,$FY186,ROUND(MAX(0,SUM(SUM($FQ186:$FV186)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB186=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I186","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC186*Account!$AA$2),SUM($GC186*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D186<=FctrChngDts!$B$14,$E186>FctrChngDts!$B$14),AND($D186<=FctrChngDts!$C$14,$E186>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE186=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH186:$GJ186))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO186,$DB186,$GH186:$GJ186))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG186,$GK186,$GN186,$DR186,$DT186,$DV186,$DX186),IF(Account!$Q$2=TRUE,SUM($GG186,$GL186,$GN186,$DR186,$DT186,$DV186,$DX186),SUM($GG186,$GK186,$GL186,$GM186,$GN186,$DR186,$DT186,$DV186,$DX186)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D186,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A186,Tenant!$A:$J,8,FALSE)=TRUE,$GO186<0),0,SUM(SUM(SUM($GO186/$AD186*$GP186)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A186,Tenant!$A:$J,8,FALSE)=TRUE,$GO186<0),0,SUM(SUM(SUM($GO186/$AD186*$GQ186)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG186,$CO186,$DB186,$GM186)/$AD186)*$X186*FctrChngDts!$B$15),SUM(SUM(SUM($DG186,$CO186,$DB186,$GH186:$GJ186)/$AD186)*$X186*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG186,$CO186,$DB186,$GM186)/$AD186)*$AA186*FctrChngDts!$B$15),SUM(SUM(SUM($DG186,$CO186,$DB186,$GH186:$GJ186)/$AD186)*$AA186*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E186),$AD186,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D186,FctrChngDts!$C$17<=$E186),_xlfn.DAYS($D186,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E186),$AD186,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D186,FctrChngDts!$C$19<=$E186),_xlfn.DAYS($D186,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY186*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY186*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ186*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ186*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D186,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A186,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF186*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A186,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG186*Account!$AA$2)),2)","v":0}]
[186,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G187),0,IF($F187<=$G187,SUM($G187-$F187),IF($F187>$G187,SUM((Account!$L$2-$F187)+$G187+1))))","v":0},{"$f":"IF(AND($D187>=FctrChngDts!$C$2,$D187<=FctrChngDts!$D$2),$D187,\"\")","v":""},{"$f":"IF($I187=\"\",\"\",IF($E187<=FctrChngDts!$D$2,$E187,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D187<FctrChngDts!$E$2,$E187<FctrChngDts!$E$2),AND($D187>=FctrChngDts!$F$2,$E187>=FctrChngDts!$F$2)),\"\",IF(AND($D187>=FctrChngDts!$E$2,$D187<=FctrChngDts!$F$2),$D187,FctrChngDts!$E$2))","v":""},{"$f":"IF($K187=\"\",\"\",IF(AND($J187=$K187,$E187>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K187=$J187,$E187,IF(AND($E187>=FctrChngDts!$E$2,$E187<=FctrChngDts!$F$2),$E187,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D187<DATE(YEAR(Account!$J$2),6,1),$D187>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I187<FctrChngDts!$A$2,$J187<FctrChngDts!$A$2),AND($I187>=FctrChngDts!$B$2,$J187>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I187<FctrChngDts!$A$2,$J187>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I187>=FctrChngDts!$A$2,$J187<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I187<FctrChngDts!$B$2,$J187>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K187<FctrChngDts!$A$2,$L187<FctrChngDts!$A$2),AND($K187>=FctrChngDts!$B$2,$L187>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K187<FctrChngDts!$A$2,$L187>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K187>=FctrChngDts!$A$2,$L187<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K187<FctrChngDts!$B$2,$L187>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I187=\"\",$J187=0),0,IF(AND($N187=TRUE,$I187<>0),SUM($J187-$I187+1),IF($O187=TRUE,SUM(FctrChngDts!$A$2-$I187),IF($P187=TRUE,0,IF($Q187=TRUE,SUM($J187-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I187=\"\",$J187=0),0,IF($N187=TRUE,0,IF($O187=TRUE,SUM($J187-FctrChngDts!$A$2+1),IF(AND($P187=TRUE,$I187<>0),SUM($J187-$I187+1),IF($Q187=TRUE,SUM(FctrChngDts!$B$2-$I187),0)))))","v":0},0,{"$f":"IF(OR($K187=\"\",$L187=0),0,IF(AND($R187=TRUE,$K187<>0),SUM($L187-$K187+1),IF($S187=TRUE,SUM(FctrChngDts!$A$2-$K187),IF($T187=TRUE,0,IF($U187=TRUE,SUM($L187-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K187=\"\",$L187=0),0,IF($R187=TRUE,0,IF($S187=TRUE,SUM($L187-FctrChngDts!$A$2+1),IF(AND($T187=TRUE,$K187<>0),SUM($L187-$K187+1),IF($U187=TRUE,SUM(FctrChngDts!$B$2-$K187),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A187,Tenant!$A187:$J686,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR187=FALSE,VLOOKUP($AQ187,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ187,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR187=FALSE,VLOOKUP($AQ187,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ187,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR187=FALSE,VLOOKUP($AQ187,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ187,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR187=FALSE,VLOOKUP($AQ187,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ187,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A187,Tenant!$A187:$J686,6,FALSE)","v":0},{"$f":"VLOOKUP($A187,Tenant!$A187:$J686,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG187=FALSE,0,IF($DQ187=TRUE,SUM($BS187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS187*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DQ187=TRUE,SUM($BT187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT187*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DQ187=TRUE,SUM($BU187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU187*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DQ187=TRUE,SUM($BV187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DQ187=TRUE,SUM($BW187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW187*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DQ187=TRUE,SUM($BX187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX187*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN187=FALSE,0,ROUND(SUM($BY187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP187=FALSE,0,ROUND(SUM($X187*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY187=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X187),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X187)),2)","v":0},0,false,{"$f":"ROUND(IF($CT187=FALSE,0,IF($DU187=TRUE,SUM($BZ187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ187*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT187=FALSE,0,IF($DU187=TRUE,SUM($CA187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA187*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT187=FALSE,0,IF($DU187=TRUE,SUM($CB187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB187*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT187=FALSE,0,IF($DU187=TRUE,SUM($CC187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC187*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT187=FALSE,0,IF($DU187=TRUE,SUM($CD187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD187*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT187=FALSE,0,IF($DU187=TRUE,SUM($CE187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE187*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA187=FALSE,0,ROUND(SUM($CF187*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC187=FALSE,0,ROUND(SUM($AA187*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY187=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA187),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA187)),2)","v":0},0,0,{"$f":"SUM($DG187*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG187*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH187,IF(VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI187,$DG187))","v":0},0,false,0,false,0,{"$f":"IF(AND($X187>0,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ187=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH187:$CM187,$CQ187,$DZ187,$EF187,$EN187:$ES187)-SUM($BY187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH187:$CM187,$CQ187,$DZ187,$EF187,$EH187:$EM187)-SUM($BY187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X187>0,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS187=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH187:$CM187,$CO187,$CQ187,$CU187:$CZ187,$DB187,$DD187,$DZ187,$EB187,$ED187,$EF187,$EN187:$ES187,$FC187,$FE187,$FG187,$FI187,$FQ187:$FV187)/$AD187*$X187)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH187:$CM187,$CO187,$CQ187,$CU187:$CZ187,$DB187,$DD187,$DZ187,$EB187,$ED187,$EF187,$EH187:$EM187,$FC187,$FE187,$FG187,$FI187,$FK187:$FP187)/$AD187*$X187)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA187>0,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU187=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU187:$CZ187,$DD187,$DZ187,$FI187,$FQ187:$FV187)-SUM($CF187*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU187:$CZ187,$DD187,$DZ187,$FI187,$FK187:$FP187)-SUM($CF187*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA187>0,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW187=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH187:$CM187,$CO187,$CQ187,$CU187:$CZ187,$DB187,$DD187,$DZ187,$EB187,$ED187,$EF187,$EN187:$ES187,$FC187,$FE187,$FG187,$FI187,$FQ187:$FV187)/$AD187*$AA187)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH187:$CM187,$CO187,$CQ187,$CU187:$CZ187,$DB187,$DD187,$DZ187,$EB187,$ED187,$EF187,$EH187:$EM187,$FC187,$FE187,$FG187,$FI187,$FK187:$FP187)/$AD187*$AA187)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X187>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E187<>\"D-CARE\",Tenant!$F187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY187=FALSE,0,ROUND(SUM($AE187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X187>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X187>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X187>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA187=FALSE,0,SUM($BY187*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X187>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC187=FALSE,0,SUM($BY187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X187>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE187=TRUE,$X187>0),SUM($BY187*Account!$T$2),0)","v":0},{"$f":"IF(AND($X187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG187=FALSE,0,ROUND(SUM($BS187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG187=FALSE,0,ROUND(SUM($BT187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG187=FALSE,0,ROUND(SUM($BU187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG187=FALSE,0,ROUND(SUM($BV187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG187=FALSE,0,ROUND(SUM($BW187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG187=FALSE,0,ROUND(SUM($BX187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H187/$AD187*$X187),2),0)","v":0},{"$f":"ROUND(SUM($EU187*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET187=FALSE,$EV187,ROUND(MAX(0,SUM(SUM($EN187:$ES187)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY187=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I187","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ187*Account!$AA$2),SUM($EZ187*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA187>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E187<>\"D-CARE\",Tenant!$F187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB187=FALSE,0,ROUND(SUM($AF187*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA187>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA187>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA187>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD187=FALSE,0,SUM($CF187*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA187>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF187=FALSE,0,SUM($CF187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA187>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH187=TRUE,$AA187>0),SUM($CF187*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ187=FALSE,0,ROUND(SUM($BZ187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ187=FALSE,0,ROUND(SUM($CA187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ187=FALSE,0,ROUND(SUM($CB187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ187=FALSE,0,ROUND(SUM($CC187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ187=FALSE,0,ROUND(SUM($CD187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ187=FALSE,0,ROUND(SUM($CE187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H187/$AD187*$AA187),2),0)","v":0},{"$f":"ROUND(SUM($FX187*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW187=FALSE,$FY187,ROUND(MAX(0,SUM(SUM($FQ187:$FV187)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB187=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I187","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC187*Account!$AA$2),SUM($GC187*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D187<=FctrChngDts!$B$14,$E187>FctrChngDts!$B$14),AND($D187<=FctrChngDts!$C$14,$E187>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE187=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH187:$GJ187))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO187,$DB187,$GH187:$GJ187))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG187,$GK187,$GN187,$DR187,$DT187,$DV187,$DX187),IF(Account!$Q$2=TRUE,SUM($GG187,$GL187,$GN187,$DR187,$DT187,$DV187,$DX187),SUM($GG187,$GK187,$GL187,$GM187,$GN187,$DR187,$DT187,$DV187,$DX187)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D187,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A187,Tenant!$A:$J,8,FALSE)=TRUE,$GO187<0),0,SUM(SUM(SUM($GO187/$AD187*$GP187)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A187,Tenant!$A:$J,8,FALSE)=TRUE,$GO187<0),0,SUM(SUM(SUM($GO187/$AD187*$GQ187)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG187,$CO187,$DB187,$GM187)/$AD187)*$X187*FctrChngDts!$B$15),SUM(SUM(SUM($DG187,$CO187,$DB187,$GH187:$GJ187)/$AD187)*$X187*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG187,$CO187,$DB187,$GM187)/$AD187)*$AA187*FctrChngDts!$B$15),SUM(SUM(SUM($DG187,$CO187,$DB187,$GH187:$GJ187)/$AD187)*$AA187*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E187),$AD187,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D187,FctrChngDts!$C$17<=$E187),_xlfn.DAYS($D187,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E187),$AD187,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D187,FctrChngDts!$C$19<=$E187),_xlfn.DAYS($D187,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY187*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY187*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ187*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ187*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D187,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A187,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF187*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A187,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG187*Account!$AA$2)),2)","v":0}]
[187,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G188),0,IF($F188<=$G188,SUM($G188-$F188),IF($F188>$G188,SUM((Account!$L$2-$F188)+$G188+1))))","v":0},{"$f":"IF(AND($D188>=FctrChngDts!$C$2,$D188<=FctrChngDts!$D$2),$D188,\"\")","v":""},{"$f":"IF($I188=\"\",\"\",IF($E188<=FctrChngDts!$D$2,$E188,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D188<FctrChngDts!$E$2,$E188<FctrChngDts!$E$2),AND($D188>=FctrChngDts!$F$2,$E188>=FctrChngDts!$F$2)),\"\",IF(AND($D188>=FctrChngDts!$E$2,$D188<=FctrChngDts!$F$2),$D188,FctrChngDts!$E$2))","v":""},{"$f":"IF($K188=\"\",\"\",IF(AND($J188=$K188,$E188>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K188=$J188,$E188,IF(AND($E188>=FctrChngDts!$E$2,$E188<=FctrChngDts!$F$2),$E188,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D188<DATE(YEAR(Account!$J$2),6,1),$D188>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I188<FctrChngDts!$A$2,$J188<FctrChngDts!$A$2),AND($I188>=FctrChngDts!$B$2,$J188>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I188<FctrChngDts!$A$2,$J188>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I188>=FctrChngDts!$A$2,$J188<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I188<FctrChngDts!$B$2,$J188>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K188<FctrChngDts!$A$2,$L188<FctrChngDts!$A$2),AND($K188>=FctrChngDts!$B$2,$L188>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K188<FctrChngDts!$A$2,$L188>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K188>=FctrChngDts!$A$2,$L188<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K188<FctrChngDts!$B$2,$L188>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I188=\"\",$J188=0),0,IF(AND($N188=TRUE,$I188<>0),SUM($J188-$I188+1),IF($O188=TRUE,SUM(FctrChngDts!$A$2-$I188),IF($P188=TRUE,0,IF($Q188=TRUE,SUM($J188-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I188=\"\",$J188=0),0,IF($N188=TRUE,0,IF($O188=TRUE,SUM($J188-FctrChngDts!$A$2+1),IF(AND($P188=TRUE,$I188<>0),SUM($J188-$I188+1),IF($Q188=TRUE,SUM(FctrChngDts!$B$2-$I188),0)))))","v":0},0,{"$f":"IF(OR($K188=\"\",$L188=0),0,IF(AND($R188=TRUE,$K188<>0),SUM($L188-$K188+1),IF($S188=TRUE,SUM(FctrChngDts!$A$2-$K188),IF($T188=TRUE,0,IF($U188=TRUE,SUM($L188-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K188=\"\",$L188=0),0,IF($R188=TRUE,0,IF($S188=TRUE,SUM($L188-FctrChngDts!$A$2+1),IF(AND($T188=TRUE,$K188<>0),SUM($L188-$K188+1),IF($U188=TRUE,SUM(FctrChngDts!$B$2-$K188),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A188,Tenant!$A188:$J687,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR188=FALSE,VLOOKUP($AQ188,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ188,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR188=FALSE,VLOOKUP($AQ188,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ188,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR188=FALSE,VLOOKUP($AQ188,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ188,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR188=FALSE,VLOOKUP($AQ188,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ188,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A188,Tenant!$A188:$J687,6,FALSE)","v":0},{"$f":"VLOOKUP($A188,Tenant!$A188:$J687,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG188=FALSE,0,IF($DQ188=TRUE,SUM($BS188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS188*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DQ188=TRUE,SUM($BT188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT188*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DQ188=TRUE,SUM($BU188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU188*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DQ188=TRUE,SUM($BV188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DQ188=TRUE,SUM($BW188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW188*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DQ188=TRUE,SUM($BX188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX188*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN188=FALSE,0,ROUND(SUM($BY188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP188=FALSE,0,ROUND(SUM($X188*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY188=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X188),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X188)),2)","v":0},0,false,{"$f":"ROUND(IF($CT188=FALSE,0,IF($DU188=TRUE,SUM($BZ188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ188*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT188=FALSE,0,IF($DU188=TRUE,SUM($CA188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA188*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT188=FALSE,0,IF($DU188=TRUE,SUM($CB188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB188*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT188=FALSE,0,IF($DU188=TRUE,SUM($CC188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC188*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT188=FALSE,0,IF($DU188=TRUE,SUM($CD188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD188*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT188=FALSE,0,IF($DU188=TRUE,SUM($CE188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE188*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA188=FALSE,0,ROUND(SUM($CF188*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC188=FALSE,0,ROUND(SUM($AA188*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY188=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA188),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA188)),2)","v":0},0,0,{"$f":"SUM($DG188*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG188*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH188,IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI188,$DG188))","v":0},0,false,0,false,0,{"$f":"IF(AND($X188>0,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ188=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH188:$CM188,$CQ188,$DZ188,$EF188,$EN188:$ES188)-SUM($BY188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH188:$CM188,$CQ188,$DZ188,$EF188,$EH188:$EM188)-SUM($BY188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X188>0,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS188=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH188:$CM188,$CO188,$CQ188,$CU188:$CZ188,$DB188,$DD188,$DZ188,$EB188,$ED188,$EF188,$EN188:$ES188,$FC188,$FE188,$FG188,$FI188,$FQ188:$FV188)/$AD188*$X188)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH188:$CM188,$CO188,$CQ188,$CU188:$CZ188,$DB188,$DD188,$DZ188,$EB188,$ED188,$EF188,$EH188:$EM188,$FC188,$FE188,$FG188,$FI188,$FK188:$FP188)/$AD188*$X188)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA188>0,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU188=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU188:$CZ188,$DD188,$DZ188,$FI188,$FQ188:$FV188)-SUM($CF188*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU188:$CZ188,$DD188,$DZ188,$FI188,$FK188:$FP188)-SUM($CF188*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA188>0,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW188=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH188:$CM188,$CO188,$CQ188,$CU188:$CZ188,$DB188,$DD188,$DZ188,$EB188,$ED188,$EF188,$EN188:$ES188,$FC188,$FE188,$FG188,$FI188,$FQ188:$FV188)/$AD188*$AA188)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH188:$CM188,$CO188,$CQ188,$CU188:$CZ188,$DB188,$DD188,$DZ188,$EB188,$ED188,$EF188,$EH188:$EM188,$FC188,$FE188,$FG188,$FI188,$FK188:$FP188)/$AD188*$AA188)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E188<>\"D-CARE\",Tenant!$F188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY188=FALSE,0,ROUND(SUM($AE188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA188=FALSE,0,SUM($BY188*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X188>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC188=FALSE,0,SUM($BY188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X188>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE188=TRUE,$X188>0),SUM($BY188*Account!$T$2),0)","v":0},{"$f":"IF(AND($X188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG188=FALSE,0,ROUND(SUM($BS188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG188=FALSE,0,ROUND(SUM($BT188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG188=FALSE,0,ROUND(SUM($BU188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG188=FALSE,0,ROUND(SUM($BV188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG188=FALSE,0,ROUND(SUM($BW188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG188=FALSE,0,ROUND(SUM($BX188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H188/$AD188*$X188),2),0)","v":0},{"$f":"ROUND(SUM($EU188*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET188=FALSE,$EV188,ROUND(MAX(0,SUM(SUM($EN188:$ES188)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY188=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I188","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ188*Account!$AA$2),SUM($EZ188*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E188<>\"D-CARE\",Tenant!$F188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB188=FALSE,0,ROUND(SUM($AF188*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD188=FALSE,0,SUM($CF188*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA188>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF188=FALSE,0,SUM($CF188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA188>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH188=TRUE,$AA188>0),SUM($CF188*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ188=FALSE,0,ROUND(SUM($BZ188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ188=FALSE,0,ROUND(SUM($CA188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ188=FALSE,0,ROUND(SUM($CB188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ188=FALSE,0,ROUND(SUM($CC188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ188=FALSE,0,ROUND(SUM($CD188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ188=FALSE,0,ROUND(SUM($CE188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H188/$AD188*$AA188),2),0)","v":0},{"$f":"ROUND(SUM($FX188*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW188=FALSE,$FY188,ROUND(MAX(0,SUM(SUM($FQ188:$FV188)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB188=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I188","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC188*Account!$AA$2),SUM($GC188*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D188<=FctrChngDts!$B$14,$E188>FctrChngDts!$B$14),AND($D188<=FctrChngDts!$C$14,$E188>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE188=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH188:$GJ188))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO188,$DB188,$GH188:$GJ188))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG188,$GK188,$GN188,$DR188,$DT188,$DV188,$DX188),IF(Account!$Q$2=TRUE,SUM($GG188,$GL188,$GN188,$DR188,$DT188,$DV188,$DX188),SUM($GG188,$GK188,$GL188,$GM188,$GN188,$DR188,$DT188,$DV188,$DX188)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D188,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,8,FALSE)=TRUE,$GO188<0),0,SUM(SUM(SUM($GO188/$AD188*$GP188)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,8,FALSE)=TRUE,$GO188<0),0,SUM(SUM(SUM($GO188/$AD188*$GQ188)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG188,$CO188,$DB188,$GM188)/$AD188)*$X188*FctrChngDts!$B$15),SUM(SUM(SUM($DG188,$CO188,$DB188,$GH188:$GJ188)/$AD188)*$X188*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG188,$CO188,$DB188,$GM188)/$AD188)*$AA188*FctrChngDts!$B$15),SUM(SUM(SUM($DG188,$CO188,$DB188,$GH188:$GJ188)/$AD188)*$AA188*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E188),$AD188,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D188,FctrChngDts!$C$17<=$E188),_xlfn.DAYS($D188,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E188),$AD188,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D188,FctrChngDts!$C$19<=$E188),_xlfn.DAYS($D188,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY188*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY188*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ188*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ188*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D188,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF188*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG188*Account!$AA$2)),2)","v":0}]
[188,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G189),0,IF($F189<=$G189,SUM($G189-$F189),IF($F189>$G189,SUM((Account!$L$2-$F189)+$G189+1))))","v":0},{"$f":"IF(AND($D189>=FctrChngDts!$C$2,$D189<=FctrChngDts!$D$2),$D189,\"\")","v":""},{"$f":"IF($I189=\"\",\"\",IF($E189<=FctrChngDts!$D$2,$E189,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D189<FctrChngDts!$E$2,$E189<FctrChngDts!$E$2),AND($D189>=FctrChngDts!$F$2,$E189>=FctrChngDts!$F$2)),\"\",IF(AND($D189>=FctrChngDts!$E$2,$D189<=FctrChngDts!$F$2),$D189,FctrChngDts!$E$2))","v":""},{"$f":"IF($K189=\"\",\"\",IF(AND($J189=$K189,$E189>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K189=$J189,$E189,IF(AND($E189>=FctrChngDts!$E$2,$E189<=FctrChngDts!$F$2),$E189,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D189<DATE(YEAR(Account!$J$2),6,1),$D189>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I189<FctrChngDts!$A$2,$J189<FctrChngDts!$A$2),AND($I189>=FctrChngDts!$B$2,$J189>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I189<FctrChngDts!$A$2,$J189>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I189>=FctrChngDts!$A$2,$J189<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I189<FctrChngDts!$B$2,$J189>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K189<FctrChngDts!$A$2,$L189<FctrChngDts!$A$2),AND($K189>=FctrChngDts!$B$2,$L189>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K189<FctrChngDts!$A$2,$L189>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K189>=FctrChngDts!$A$2,$L189<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K189<FctrChngDts!$B$2,$L189>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I189=\"\",$J189=0),0,IF(AND($N189=TRUE,$I189<>0),SUM($J189-$I189+1),IF($O189=TRUE,SUM(FctrChngDts!$A$2-$I189),IF($P189=TRUE,0,IF($Q189=TRUE,SUM($J189-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I189=\"\",$J189=0),0,IF($N189=TRUE,0,IF($O189=TRUE,SUM($J189-FctrChngDts!$A$2+1),IF(AND($P189=TRUE,$I189<>0),SUM($J189-$I189+1),IF($Q189=TRUE,SUM(FctrChngDts!$B$2-$I189),0)))))","v":0},0,{"$f":"IF(OR($K189=\"\",$L189=0),0,IF(AND($R189=TRUE,$K189<>0),SUM($L189-$K189+1),IF($S189=TRUE,SUM(FctrChngDts!$A$2-$K189),IF($T189=TRUE,0,IF($U189=TRUE,SUM($L189-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K189=\"\",$L189=0),0,IF($R189=TRUE,0,IF($S189=TRUE,SUM($L189-FctrChngDts!$A$2+1),IF(AND($T189=TRUE,$K189<>0),SUM($L189-$K189+1),IF($U189=TRUE,SUM(FctrChngDts!$B$2-$K189),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A189,Tenant!$A189:$J688,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR189=FALSE,VLOOKUP($AQ189,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ189,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR189=FALSE,VLOOKUP($AQ189,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ189,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR189=FALSE,VLOOKUP($AQ189,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ189,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR189=FALSE,VLOOKUP($AQ189,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ189,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A189,Tenant!$A189:$J688,6,FALSE)","v":0},{"$f":"VLOOKUP($A189,Tenant!$A189:$J688,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG189=FALSE,0,IF($DQ189=TRUE,SUM($BS189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS189*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DQ189=TRUE,SUM($BT189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT189*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DQ189=TRUE,SUM($BU189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU189*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DQ189=TRUE,SUM($BV189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DQ189=TRUE,SUM($BW189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW189*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DQ189=TRUE,SUM($BX189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX189*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN189=FALSE,0,ROUND(SUM($BY189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP189=FALSE,0,ROUND(SUM($X189*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY189=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X189),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X189)),2)","v":0},0,false,{"$f":"ROUND(IF($CT189=FALSE,0,IF($DU189=TRUE,SUM($BZ189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ189*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT189=FALSE,0,IF($DU189=TRUE,SUM($CA189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA189*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT189=FALSE,0,IF($DU189=TRUE,SUM($CB189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB189*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT189=FALSE,0,IF($DU189=TRUE,SUM($CC189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC189*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT189=FALSE,0,IF($DU189=TRUE,SUM($CD189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD189*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT189=FALSE,0,IF($DU189=TRUE,SUM($CE189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE189*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA189=FALSE,0,ROUND(SUM($CF189*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC189=FALSE,0,ROUND(SUM($AA189*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY189=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA189),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA189)),2)","v":0},0,0,{"$f":"SUM($DG189*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG189*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH189,IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI189,$DG189))","v":0},0,false,0,false,0,{"$f":"IF(AND($X189>0,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ189=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH189:$CM189,$CQ189,$DZ189,$EF189,$EN189:$ES189)-SUM($BY189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH189:$CM189,$CQ189,$DZ189,$EF189,$EH189:$EM189)-SUM($BY189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X189>0,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS189=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH189:$CM189,$CO189,$CQ189,$CU189:$CZ189,$DB189,$DD189,$DZ189,$EB189,$ED189,$EF189,$EN189:$ES189,$FC189,$FE189,$FG189,$FI189,$FQ189:$FV189)/$AD189*$X189)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH189:$CM189,$CO189,$CQ189,$CU189:$CZ189,$DB189,$DD189,$DZ189,$EB189,$ED189,$EF189,$EH189:$EM189,$FC189,$FE189,$FG189,$FI189,$FK189:$FP189)/$AD189*$X189)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA189>0,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU189=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU189:$CZ189,$DD189,$DZ189,$FI189,$FQ189:$FV189)-SUM($CF189*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU189:$CZ189,$DD189,$DZ189,$FI189,$FK189:$FP189)-SUM($CF189*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA189>0,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW189=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH189:$CM189,$CO189,$CQ189,$CU189:$CZ189,$DB189,$DD189,$DZ189,$EB189,$ED189,$EF189,$EN189:$ES189,$FC189,$FE189,$FG189,$FI189,$FQ189:$FV189)/$AD189*$AA189)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH189:$CM189,$CO189,$CQ189,$CU189:$CZ189,$DB189,$DD189,$DZ189,$EB189,$ED189,$EF189,$EH189:$EM189,$FC189,$FE189,$FG189,$FI189,$FK189:$FP189)/$AD189*$AA189)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E189<>\"D-CARE\",Tenant!$F189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY189=FALSE,0,ROUND(SUM($AE189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA189=FALSE,0,SUM($BY189*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X189>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC189=FALSE,0,SUM($BY189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X189>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE189=TRUE,$X189>0),SUM($BY189*Account!$T$2),0)","v":0},{"$f":"IF(AND($X189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG189=FALSE,0,ROUND(SUM($BS189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG189=FALSE,0,ROUND(SUM($BT189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG189=FALSE,0,ROUND(SUM($BU189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG189=FALSE,0,ROUND(SUM($BV189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG189=FALSE,0,ROUND(SUM($BW189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG189=FALSE,0,ROUND(SUM($BX189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H189/$AD189*$X189),2),0)","v":0},{"$f":"ROUND(SUM($EU189*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET189=FALSE,$EV189,ROUND(MAX(0,SUM(SUM($EN189:$ES189)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY189=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I189","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ189*Account!$AA$2),SUM($EZ189*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E189<>\"D-CARE\",Tenant!$F189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB189=FALSE,0,ROUND(SUM($AF189*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD189=FALSE,0,SUM($CF189*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA189>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF189=FALSE,0,SUM($CF189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA189>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH189=TRUE,$AA189>0),SUM($CF189*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ189=FALSE,0,ROUND(SUM($BZ189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ189=FALSE,0,ROUND(SUM($CA189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ189=FALSE,0,ROUND(SUM($CB189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ189=FALSE,0,ROUND(SUM($CC189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ189=FALSE,0,ROUND(SUM($CD189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ189=FALSE,0,ROUND(SUM($CE189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H189/$AD189*$AA189),2),0)","v":0},{"$f":"ROUND(SUM($FX189*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW189=FALSE,$FY189,ROUND(MAX(0,SUM(SUM($FQ189:$FV189)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB189=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I189","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC189*Account!$AA$2),SUM($GC189*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D189<=FctrChngDts!$B$14,$E189>FctrChngDts!$B$14),AND($D189<=FctrChngDts!$C$14,$E189>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE189=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH189:$GJ189))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO189,$DB189,$GH189:$GJ189))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG189,$GK189,$GN189,$DR189,$DT189,$DV189,$DX189),IF(Account!$Q$2=TRUE,SUM($GG189,$GL189,$GN189,$DR189,$DT189,$DV189,$DX189),SUM($GG189,$GK189,$GL189,$GM189,$GN189,$DR189,$DT189,$DV189,$DX189)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D189,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,8,FALSE)=TRUE,$GO189<0),0,SUM(SUM(SUM($GO189/$AD189*$GP189)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,8,FALSE)=TRUE,$GO189<0),0,SUM(SUM(SUM($GO189/$AD189*$GQ189)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG189,$CO189,$DB189,$GM189)/$AD189)*$X189*FctrChngDts!$B$15),SUM(SUM(SUM($DG189,$CO189,$DB189,$GH189:$GJ189)/$AD189)*$X189*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG189,$CO189,$DB189,$GM189)/$AD189)*$AA189*FctrChngDts!$B$15),SUM(SUM(SUM($DG189,$CO189,$DB189,$GH189:$GJ189)/$AD189)*$AA189*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E189),$AD189,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D189,FctrChngDts!$C$17<=$E189),_xlfn.DAYS($D189,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E189),$AD189,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D189,FctrChngDts!$C$19<=$E189),_xlfn.DAYS($D189,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY189*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY189*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ189*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ189*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D189,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF189*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG189*Account!$AA$2)),2)","v":0}]
[189,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G190),0,IF($F190<=$G190,SUM($G190-$F190),IF($F190>$G190,SUM((Account!$L$2-$F190)+$G190+1))))","v":0},{"$f":"IF(AND($D190>=FctrChngDts!$C$2,$D190<=FctrChngDts!$D$2),$D190,\"\")","v":""},{"$f":"IF($I190=\"\",\"\",IF($E190<=FctrChngDts!$D$2,$E190,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D190<FctrChngDts!$E$2,$E190<FctrChngDts!$E$2),AND($D190>=FctrChngDts!$F$2,$E190>=FctrChngDts!$F$2)),\"\",IF(AND($D190>=FctrChngDts!$E$2,$D190<=FctrChngDts!$F$2),$D190,FctrChngDts!$E$2))","v":""},{"$f":"IF($K190=\"\",\"\",IF(AND($J190=$K190,$E190>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K190=$J190,$E190,IF(AND($E190>=FctrChngDts!$E$2,$E190<=FctrChngDts!$F$2),$E190,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D190<DATE(YEAR(Account!$J$2),6,1),$D190>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I190<FctrChngDts!$A$2,$J190<FctrChngDts!$A$2),AND($I190>=FctrChngDts!$B$2,$J190>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I190<FctrChngDts!$A$2,$J190>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I190>=FctrChngDts!$A$2,$J190<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I190<FctrChngDts!$B$2,$J190>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K190<FctrChngDts!$A$2,$L190<FctrChngDts!$A$2),AND($K190>=FctrChngDts!$B$2,$L190>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K190<FctrChngDts!$A$2,$L190>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K190>=FctrChngDts!$A$2,$L190<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K190<FctrChngDts!$B$2,$L190>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I190=\"\",$J190=0),0,IF(AND($N190=TRUE,$I190<>0),SUM($J190-$I190+1),IF($O190=TRUE,SUM(FctrChngDts!$A$2-$I190),IF($P190=TRUE,0,IF($Q190=TRUE,SUM($J190-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I190=\"\",$J190=0),0,IF($N190=TRUE,0,IF($O190=TRUE,SUM($J190-FctrChngDts!$A$2+1),IF(AND($P190=TRUE,$I190<>0),SUM($J190-$I190+1),IF($Q190=TRUE,SUM(FctrChngDts!$B$2-$I190),0)))))","v":0},0,{"$f":"IF(OR($K190=\"\",$L190=0),0,IF(AND($R190=TRUE,$K190<>0),SUM($L190-$K190+1),IF($S190=TRUE,SUM(FctrChngDts!$A$2-$K190),IF($T190=TRUE,0,IF($U190=TRUE,SUM($L190-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K190=\"\",$L190=0),0,IF($R190=TRUE,0,IF($S190=TRUE,SUM($L190-FctrChngDts!$A$2+1),IF(AND($T190=TRUE,$K190<>0),SUM($L190-$K190+1),IF($U190=TRUE,SUM(FctrChngDts!$B$2-$K190),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A190,Tenant!$A190:$J689,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR190=FALSE,VLOOKUP($AQ190,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ190,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR190=FALSE,VLOOKUP($AQ190,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ190,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR190=FALSE,VLOOKUP($AQ190,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ190,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR190=FALSE,VLOOKUP($AQ190,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ190,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A190,Tenant!$A190:$J689,6,FALSE)","v":0},{"$f":"VLOOKUP($A190,Tenant!$A190:$J689,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG190=FALSE,0,IF($DQ190=TRUE,SUM($BS190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS190*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DQ190=TRUE,SUM($BT190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT190*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DQ190=TRUE,SUM($BU190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU190*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DQ190=TRUE,SUM($BV190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DQ190=TRUE,SUM($BW190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW190*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DQ190=TRUE,SUM($BX190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX190*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN190=FALSE,0,ROUND(SUM($BY190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP190=FALSE,0,ROUND(SUM($X190*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY190=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X190),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X190)),2)","v":0},0,false,{"$f":"ROUND(IF($CT190=FALSE,0,IF($DU190=TRUE,SUM($BZ190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ190*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT190=FALSE,0,IF($DU190=TRUE,SUM($CA190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA190*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT190=FALSE,0,IF($DU190=TRUE,SUM($CB190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB190*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT190=FALSE,0,IF($DU190=TRUE,SUM($CC190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC190*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT190=FALSE,0,IF($DU190=TRUE,SUM($CD190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD190*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT190=FALSE,0,IF($DU190=TRUE,SUM($CE190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE190*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA190=FALSE,0,ROUND(SUM($CF190*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC190=FALSE,0,ROUND(SUM($AA190*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY190=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA190),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA190)),2)","v":0},0,0,{"$f":"SUM($DG190*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG190*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH190,IF(VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI190,$DG190))","v":0},0,false,0,false,0,{"$f":"IF(AND($X190>0,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ190=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH190:$CM190,$CQ190,$DZ190,$EF190,$EN190:$ES190)-SUM($BY190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH190:$CM190,$CQ190,$DZ190,$EF190,$EH190:$EM190)-SUM($BY190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X190>0,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS190=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH190:$CM190,$CO190,$CQ190,$CU190:$CZ190,$DB190,$DD190,$DZ190,$EB190,$ED190,$EF190,$EN190:$ES190,$FC190,$FE190,$FG190,$FI190,$FQ190:$FV190)/$AD190*$X190)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH190:$CM190,$CO190,$CQ190,$CU190:$CZ190,$DB190,$DD190,$DZ190,$EB190,$ED190,$EF190,$EH190:$EM190,$FC190,$FE190,$FG190,$FI190,$FK190:$FP190)/$AD190*$X190)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA190>0,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU190=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU190:$CZ190,$DD190,$DZ190,$FI190,$FQ190:$FV190)-SUM($CF190*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU190:$CZ190,$DD190,$DZ190,$FI190,$FK190:$FP190)-SUM($CF190*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA190>0,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW190=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH190:$CM190,$CO190,$CQ190,$CU190:$CZ190,$DB190,$DD190,$DZ190,$EB190,$ED190,$EF190,$EN190:$ES190,$FC190,$FE190,$FG190,$FI190,$FQ190:$FV190)/$AD190*$AA190)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH190:$CM190,$CO190,$CQ190,$CU190:$CZ190,$DB190,$DD190,$DZ190,$EB190,$ED190,$EF190,$EH190:$EM190,$FC190,$FE190,$FG190,$FI190,$FK190:$FP190)/$AD190*$AA190)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X190>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E190<>\"D-CARE\",Tenant!$F190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY190=FALSE,0,ROUND(SUM($AE190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X190>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X190>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X190>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA190=FALSE,0,SUM($BY190*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X190>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC190=FALSE,0,SUM($BY190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X190>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE190=TRUE,$X190>0),SUM($BY190*Account!$T$2),0)","v":0},{"$f":"IF(AND($X190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG190=FALSE,0,ROUND(SUM($BS190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG190=FALSE,0,ROUND(SUM($BT190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG190=FALSE,0,ROUND(SUM($BU190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG190=FALSE,0,ROUND(SUM($BV190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG190=FALSE,0,ROUND(SUM($BW190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG190=FALSE,0,ROUND(SUM($BX190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H190/$AD190*$X190),2),0)","v":0},{"$f":"ROUND(SUM($EU190*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET190=FALSE,$EV190,ROUND(MAX(0,SUM(SUM($EN190:$ES190)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY190=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I190","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ190*Account!$AA$2),SUM($EZ190*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA190>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E190<>\"D-CARE\",Tenant!$F190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB190=FALSE,0,ROUND(SUM($AF190*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA190>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA190>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA190>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD190=FALSE,0,SUM($CF190*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA190>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF190=FALSE,0,SUM($CF190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA190>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH190=TRUE,$AA190>0),SUM($CF190*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ190=FALSE,0,ROUND(SUM($BZ190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ190=FALSE,0,ROUND(SUM($CA190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ190=FALSE,0,ROUND(SUM($CB190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ190=FALSE,0,ROUND(SUM($CC190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ190=FALSE,0,ROUND(SUM($CD190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ190=FALSE,0,ROUND(SUM($CE190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H190/$AD190*$AA190),2),0)","v":0},{"$f":"ROUND(SUM($FX190*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW190=FALSE,$FY190,ROUND(MAX(0,SUM(SUM($FQ190:$FV190)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB190=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I190","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC190*Account!$AA$2),SUM($GC190*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D190<=FctrChngDts!$B$14,$E190>FctrChngDts!$B$14),AND($D190<=FctrChngDts!$C$14,$E190>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE190=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH190:$GJ190))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO190,$DB190,$GH190:$GJ190))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG190,$GK190,$GN190,$DR190,$DT190,$DV190,$DX190),IF(Account!$Q$2=TRUE,SUM($GG190,$GL190,$GN190,$DR190,$DT190,$DV190,$DX190),SUM($GG190,$GK190,$GL190,$GM190,$GN190,$DR190,$DT190,$DV190,$DX190)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D190,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A190,Tenant!$A:$J,8,FALSE)=TRUE,$GO190<0),0,SUM(SUM(SUM($GO190/$AD190*$GP190)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A190,Tenant!$A:$J,8,FALSE)=TRUE,$GO190<0),0,SUM(SUM(SUM($GO190/$AD190*$GQ190)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG190,$CO190,$DB190,$GM190)/$AD190)*$X190*FctrChngDts!$B$15),SUM(SUM(SUM($DG190,$CO190,$DB190,$GH190:$GJ190)/$AD190)*$X190*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG190,$CO190,$DB190,$GM190)/$AD190)*$AA190*FctrChngDts!$B$15),SUM(SUM(SUM($DG190,$CO190,$DB190,$GH190:$GJ190)/$AD190)*$AA190*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E190),$AD190,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D190,FctrChngDts!$C$17<=$E190),_xlfn.DAYS($D190,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E190),$AD190,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D190,FctrChngDts!$C$19<=$E190),_xlfn.DAYS($D190,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY190*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY190*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ190*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ190*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D190,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A190,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF190*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A190,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG190*Account!$AA$2)),2)","v":0}]
[190,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G191),0,IF($F191<=$G191,SUM($G191-$F191),IF($F191>$G191,SUM((Account!$L$2-$F191)+$G191+1))))","v":0},{"$f":"IF(AND($D191>=FctrChngDts!$C$2,$D191<=FctrChngDts!$D$2),$D191,\"\")","v":""},{"$f":"IF($I191=\"\",\"\",IF($E191<=FctrChngDts!$D$2,$E191,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D191<FctrChngDts!$E$2,$E191<FctrChngDts!$E$2),AND($D191>=FctrChngDts!$F$2,$E191>=FctrChngDts!$F$2)),\"\",IF(AND($D191>=FctrChngDts!$E$2,$D191<=FctrChngDts!$F$2),$D191,FctrChngDts!$E$2))","v":""},{"$f":"IF($K191=\"\",\"\",IF(AND($J191=$K191,$E191>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K191=$J191,$E191,IF(AND($E191>=FctrChngDts!$E$2,$E191<=FctrChngDts!$F$2),$E191,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D191<DATE(YEAR(Account!$J$2),6,1),$D191>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I191<FctrChngDts!$A$2,$J191<FctrChngDts!$A$2),AND($I191>=FctrChngDts!$B$2,$J191>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I191<FctrChngDts!$A$2,$J191>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I191>=FctrChngDts!$A$2,$J191<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I191<FctrChngDts!$B$2,$J191>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K191<FctrChngDts!$A$2,$L191<FctrChngDts!$A$2),AND($K191>=FctrChngDts!$B$2,$L191>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K191<FctrChngDts!$A$2,$L191>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K191>=FctrChngDts!$A$2,$L191<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K191<FctrChngDts!$B$2,$L191>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I191=\"\",$J191=0),0,IF(AND($N191=TRUE,$I191<>0),SUM($J191-$I191+1),IF($O191=TRUE,SUM(FctrChngDts!$A$2-$I191),IF($P191=TRUE,0,IF($Q191=TRUE,SUM($J191-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I191=\"\",$J191=0),0,IF($N191=TRUE,0,IF($O191=TRUE,SUM($J191-FctrChngDts!$A$2+1),IF(AND($P191=TRUE,$I191<>0),SUM($J191-$I191+1),IF($Q191=TRUE,SUM(FctrChngDts!$B$2-$I191),0)))))","v":0},0,{"$f":"IF(OR($K191=\"\",$L191=0),0,IF(AND($R191=TRUE,$K191<>0),SUM($L191-$K191+1),IF($S191=TRUE,SUM(FctrChngDts!$A$2-$K191),IF($T191=TRUE,0,IF($U191=TRUE,SUM($L191-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K191=\"\",$L191=0),0,IF($R191=TRUE,0,IF($S191=TRUE,SUM($L191-FctrChngDts!$A$2+1),IF(AND($T191=TRUE,$K191<>0),SUM($L191-$K191+1),IF($U191=TRUE,SUM(FctrChngDts!$B$2-$K191),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A191,Tenant!$A191:$J690,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR191=FALSE,VLOOKUP($AQ191,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ191,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR191=FALSE,VLOOKUP($AQ191,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ191,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR191=FALSE,VLOOKUP($AQ191,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ191,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR191=FALSE,VLOOKUP($AQ191,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ191,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A191,Tenant!$A191:$J690,6,FALSE)","v":0},{"$f":"VLOOKUP($A191,Tenant!$A191:$J690,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG191=FALSE,0,IF($DQ191=TRUE,SUM($BS191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS191*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DQ191=TRUE,SUM($BT191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT191*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DQ191=TRUE,SUM($BU191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU191*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DQ191=TRUE,SUM($BV191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DQ191=TRUE,SUM($BW191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW191*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DQ191=TRUE,SUM($BX191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX191*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN191=FALSE,0,ROUND(SUM($BY191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP191=FALSE,0,ROUND(SUM($X191*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY191=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X191),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X191)),2)","v":0},0,false,{"$f":"ROUND(IF($CT191=FALSE,0,IF($DU191=TRUE,SUM($BZ191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ191*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT191=FALSE,0,IF($DU191=TRUE,SUM($CA191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA191*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT191=FALSE,0,IF($DU191=TRUE,SUM($CB191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB191*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT191=FALSE,0,IF($DU191=TRUE,SUM($CC191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC191*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT191=FALSE,0,IF($DU191=TRUE,SUM($CD191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD191*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT191=FALSE,0,IF($DU191=TRUE,SUM($CE191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE191*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA191=FALSE,0,ROUND(SUM($CF191*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC191=FALSE,0,ROUND(SUM($AA191*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY191=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA191),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA191)),2)","v":0},0,0,{"$f":"SUM($DG191*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG191*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH191,IF(VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI191,$DG191))","v":0},0,false,0,false,0,{"$f":"IF(AND($X191>0,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ191=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH191:$CM191,$CQ191,$DZ191,$EF191,$EN191:$ES191)-SUM($BY191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH191:$CM191,$CQ191,$DZ191,$EF191,$EH191:$EM191)-SUM($BY191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X191>0,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS191=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH191:$CM191,$CO191,$CQ191,$CU191:$CZ191,$DB191,$DD191,$DZ191,$EB191,$ED191,$EF191,$EN191:$ES191,$FC191,$FE191,$FG191,$FI191,$FQ191:$FV191)/$AD191*$X191)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH191:$CM191,$CO191,$CQ191,$CU191:$CZ191,$DB191,$DD191,$DZ191,$EB191,$ED191,$EF191,$EH191:$EM191,$FC191,$FE191,$FG191,$FI191,$FK191:$FP191)/$AD191*$X191)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA191>0,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU191=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU191:$CZ191,$DD191,$DZ191,$FI191,$FQ191:$FV191)-SUM($CF191*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU191:$CZ191,$DD191,$DZ191,$FI191,$FK191:$FP191)-SUM($CF191*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA191>0,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW191=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH191:$CM191,$CO191,$CQ191,$CU191:$CZ191,$DB191,$DD191,$DZ191,$EB191,$ED191,$EF191,$EN191:$ES191,$FC191,$FE191,$FG191,$FI191,$FQ191:$FV191)/$AD191*$AA191)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH191:$CM191,$CO191,$CQ191,$CU191:$CZ191,$DB191,$DD191,$DZ191,$EB191,$ED191,$EF191,$EH191:$EM191,$FC191,$FE191,$FG191,$FI191,$FK191:$FP191)/$AD191*$AA191)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X191>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E191<>\"D-CARE\",Tenant!$F191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY191=FALSE,0,ROUND(SUM($AE191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X191>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X191>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X191>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA191=FALSE,0,SUM($BY191*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X191>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC191=FALSE,0,SUM($BY191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X191>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE191=TRUE,$X191>0),SUM($BY191*Account!$T$2),0)","v":0},{"$f":"IF(AND($X191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG191=FALSE,0,ROUND(SUM($BS191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG191=FALSE,0,ROUND(SUM($BT191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG191=FALSE,0,ROUND(SUM($BU191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG191=FALSE,0,ROUND(SUM($BV191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG191=FALSE,0,ROUND(SUM($BW191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG191=FALSE,0,ROUND(SUM($BX191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H191/$AD191*$X191),2),0)","v":0},{"$f":"ROUND(SUM($EU191*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET191=FALSE,$EV191,ROUND(MAX(0,SUM(SUM($EN191:$ES191)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY191=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I191","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ191*Account!$AA$2),SUM($EZ191*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA191>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E191<>\"D-CARE\",Tenant!$F191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB191=FALSE,0,ROUND(SUM($AF191*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA191>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA191>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA191>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD191=FALSE,0,SUM($CF191*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA191>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF191=FALSE,0,SUM($CF191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA191>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH191=TRUE,$AA191>0),SUM($CF191*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ191=FALSE,0,ROUND(SUM($BZ191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ191=FALSE,0,ROUND(SUM($CA191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ191=FALSE,0,ROUND(SUM($CB191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ191=FALSE,0,ROUND(SUM($CC191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ191=FALSE,0,ROUND(SUM($CD191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ191=FALSE,0,ROUND(SUM($CE191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H191/$AD191*$AA191),2),0)","v":0},{"$f":"ROUND(SUM($FX191*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW191=FALSE,$FY191,ROUND(MAX(0,SUM(SUM($FQ191:$FV191)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB191=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I191","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC191*Account!$AA$2),SUM($GC191*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D191<=FctrChngDts!$B$14,$E191>FctrChngDts!$B$14),AND($D191<=FctrChngDts!$C$14,$E191>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE191=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH191:$GJ191))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO191,$DB191,$GH191:$GJ191))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG191,$GK191,$GN191,$DR191,$DT191,$DV191,$DX191),IF(Account!$Q$2=TRUE,SUM($GG191,$GL191,$GN191,$DR191,$DT191,$DV191,$DX191),SUM($GG191,$GK191,$GL191,$GM191,$GN191,$DR191,$DT191,$DV191,$DX191)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D191,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A191,Tenant!$A:$J,8,FALSE)=TRUE,$GO191<0),0,SUM(SUM(SUM($GO191/$AD191*$GP191)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A191,Tenant!$A:$J,8,FALSE)=TRUE,$GO191<0),0,SUM(SUM(SUM($GO191/$AD191*$GQ191)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG191,$CO191,$DB191,$GM191)/$AD191)*$X191*FctrChngDts!$B$15),SUM(SUM(SUM($DG191,$CO191,$DB191,$GH191:$GJ191)/$AD191)*$X191*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG191,$CO191,$DB191,$GM191)/$AD191)*$AA191*FctrChngDts!$B$15),SUM(SUM(SUM($DG191,$CO191,$DB191,$GH191:$GJ191)/$AD191)*$AA191*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E191),$AD191,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D191,FctrChngDts!$C$17<=$E191),_xlfn.DAYS($D191,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E191),$AD191,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D191,FctrChngDts!$C$19<=$E191),_xlfn.DAYS($D191,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY191*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY191*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ191*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ191*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D191,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A191,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF191*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A191,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG191*Account!$AA$2)),2)","v":0}]
[191,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G192),0,IF($F192<=$G192,SUM($G192-$F192),IF($F192>$G192,SUM((Account!$L$2-$F192)+$G192+1))))","v":0},{"$f":"IF(AND($D192>=FctrChngDts!$C$2,$D192<=FctrChngDts!$D$2),$D192,\"\")","v":""},{"$f":"IF($I192=\"\",\"\",IF($E192<=FctrChngDts!$D$2,$E192,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D192<FctrChngDts!$E$2,$E192<FctrChngDts!$E$2),AND($D192>=FctrChngDts!$F$2,$E192>=FctrChngDts!$F$2)),\"\",IF(AND($D192>=FctrChngDts!$E$2,$D192<=FctrChngDts!$F$2),$D192,FctrChngDts!$E$2))","v":""},{"$f":"IF($K192=\"\",\"\",IF(AND($J192=$K192,$E192>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K192=$J192,$E192,IF(AND($E192>=FctrChngDts!$E$2,$E192<=FctrChngDts!$F$2),$E192,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D192<DATE(YEAR(Account!$J$2),6,1),$D192>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I192<FctrChngDts!$A$2,$J192<FctrChngDts!$A$2),AND($I192>=FctrChngDts!$B$2,$J192>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I192<FctrChngDts!$A$2,$J192>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I192>=FctrChngDts!$A$2,$J192<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I192<FctrChngDts!$B$2,$J192>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K192<FctrChngDts!$A$2,$L192<FctrChngDts!$A$2),AND($K192>=FctrChngDts!$B$2,$L192>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K192<FctrChngDts!$A$2,$L192>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K192>=FctrChngDts!$A$2,$L192<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K192<FctrChngDts!$B$2,$L192>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I192=\"\",$J192=0),0,IF(AND($N192=TRUE,$I192<>0),SUM($J192-$I192+1),IF($O192=TRUE,SUM(FctrChngDts!$A$2-$I192),IF($P192=TRUE,0,IF($Q192=TRUE,SUM($J192-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I192=\"\",$J192=0),0,IF($N192=TRUE,0,IF($O192=TRUE,SUM($J192-FctrChngDts!$A$2+1),IF(AND($P192=TRUE,$I192<>0),SUM($J192-$I192+1),IF($Q192=TRUE,SUM(FctrChngDts!$B$2-$I192),0)))))","v":0},0,{"$f":"IF(OR($K192=\"\",$L192=0),0,IF(AND($R192=TRUE,$K192<>0),SUM($L192-$K192+1),IF($S192=TRUE,SUM(FctrChngDts!$A$2-$K192),IF($T192=TRUE,0,IF($U192=TRUE,SUM($L192-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K192=\"\",$L192=0),0,IF($R192=TRUE,0,IF($S192=TRUE,SUM($L192-FctrChngDts!$A$2+1),IF(AND($T192=TRUE,$K192<>0),SUM($L192-$K192+1),IF($U192=TRUE,SUM(FctrChngDts!$B$2-$K192),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A192,Tenant!$A192:$J691,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR192=FALSE,VLOOKUP($AQ192,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ192,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR192=FALSE,VLOOKUP($AQ192,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ192,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR192=FALSE,VLOOKUP($AQ192,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ192,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR192=FALSE,VLOOKUP($AQ192,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ192,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A192,Tenant!$A192:$J691,6,FALSE)","v":0},{"$f":"VLOOKUP($A192,Tenant!$A192:$J691,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG192=FALSE,0,IF($DQ192=TRUE,SUM($BS192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS192*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DQ192=TRUE,SUM($BT192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT192*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DQ192=TRUE,SUM($BU192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU192*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DQ192=TRUE,SUM($BV192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DQ192=TRUE,SUM($BW192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW192*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DQ192=TRUE,SUM($BX192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX192*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN192=FALSE,0,ROUND(SUM($BY192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP192=FALSE,0,ROUND(SUM($X192*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY192=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X192),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X192)),2)","v":0},0,false,{"$f":"ROUND(IF($CT192=FALSE,0,IF($DU192=TRUE,SUM($BZ192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ192*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT192=FALSE,0,IF($DU192=TRUE,SUM($CA192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA192*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT192=FALSE,0,IF($DU192=TRUE,SUM($CB192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB192*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT192=FALSE,0,IF($DU192=TRUE,SUM($CC192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC192*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT192=FALSE,0,IF($DU192=TRUE,SUM($CD192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD192*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT192=FALSE,0,IF($DU192=TRUE,SUM($CE192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE192*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA192=FALSE,0,ROUND(SUM($CF192*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC192=FALSE,0,ROUND(SUM($AA192*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY192=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA192),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA192)),2)","v":0},0,0,{"$f":"SUM($DG192*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG192*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH192,IF(VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI192,$DG192))","v":0},0,false,0,false,0,{"$f":"IF(AND($X192>0,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ192=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH192:$CM192,$CQ192,$DZ192,$EF192,$EN192:$ES192)-SUM($BY192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH192:$CM192,$CQ192,$DZ192,$EF192,$EH192:$EM192)-SUM($BY192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X192>0,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS192=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH192:$CM192,$CO192,$CQ192,$CU192:$CZ192,$DB192,$DD192,$DZ192,$EB192,$ED192,$EF192,$EN192:$ES192,$FC192,$FE192,$FG192,$FI192,$FQ192:$FV192)/$AD192*$X192)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH192:$CM192,$CO192,$CQ192,$CU192:$CZ192,$DB192,$DD192,$DZ192,$EB192,$ED192,$EF192,$EH192:$EM192,$FC192,$FE192,$FG192,$FI192,$FK192:$FP192)/$AD192*$X192)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA192>0,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU192=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU192:$CZ192,$DD192,$DZ192,$FI192,$FQ192:$FV192)-SUM($CF192*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU192:$CZ192,$DD192,$DZ192,$FI192,$FK192:$FP192)-SUM($CF192*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA192>0,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW192=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH192:$CM192,$CO192,$CQ192,$CU192:$CZ192,$DB192,$DD192,$DZ192,$EB192,$ED192,$EF192,$EN192:$ES192,$FC192,$FE192,$FG192,$FI192,$FQ192:$FV192)/$AD192*$AA192)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH192:$CM192,$CO192,$CQ192,$CU192:$CZ192,$DB192,$DD192,$DZ192,$EB192,$ED192,$EF192,$EH192:$EM192,$FC192,$FE192,$FG192,$FI192,$FK192:$FP192)/$AD192*$AA192)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X192>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E192<>\"D-CARE\",Tenant!$F192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY192=FALSE,0,ROUND(SUM($AE192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X192>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X192>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X192>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA192=FALSE,0,SUM($BY192*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X192>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC192=FALSE,0,SUM($BY192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X192>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE192=TRUE,$X192>0),SUM($BY192*Account!$T$2),0)","v":0},{"$f":"IF(AND($X192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG192=FALSE,0,ROUND(SUM($BS192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG192=FALSE,0,ROUND(SUM($BT192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG192=FALSE,0,ROUND(SUM($BU192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG192=FALSE,0,ROUND(SUM($BV192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG192=FALSE,0,ROUND(SUM($BW192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG192=FALSE,0,ROUND(SUM($BX192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H192/$AD192*$X192),2),0)","v":0},{"$f":"ROUND(SUM($EU192*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET192=FALSE,$EV192,ROUND(MAX(0,SUM(SUM($EN192:$ES192)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY192=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I192","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ192*Account!$AA$2),SUM($EZ192*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA192>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E192<>\"D-CARE\",Tenant!$F192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB192=FALSE,0,ROUND(SUM($AF192*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA192>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA192>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA192>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD192=FALSE,0,SUM($CF192*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA192>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF192=FALSE,0,SUM($CF192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA192>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH192=TRUE,$AA192>0),SUM($CF192*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ192=FALSE,0,ROUND(SUM($BZ192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ192=FALSE,0,ROUND(SUM($CA192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ192=FALSE,0,ROUND(SUM($CB192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ192=FALSE,0,ROUND(SUM($CC192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ192=FALSE,0,ROUND(SUM($CD192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ192=FALSE,0,ROUND(SUM($CE192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H192/$AD192*$AA192),2),0)","v":0},{"$f":"ROUND(SUM($FX192*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW192=FALSE,$FY192,ROUND(MAX(0,SUM(SUM($FQ192:$FV192)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB192=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I192","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC192*Account!$AA$2),SUM($GC192*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D192<=FctrChngDts!$B$14,$E192>FctrChngDts!$B$14),AND($D192<=FctrChngDts!$C$14,$E192>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE192=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH192:$GJ192))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO192,$DB192,$GH192:$GJ192))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG192,$GK192,$GN192,$DR192,$DT192,$DV192,$DX192),IF(Account!$Q$2=TRUE,SUM($GG192,$GL192,$GN192,$DR192,$DT192,$DV192,$DX192),SUM($GG192,$GK192,$GL192,$GM192,$GN192,$DR192,$DT192,$DV192,$DX192)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D192,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A192,Tenant!$A:$J,8,FALSE)=TRUE,$GO192<0),0,SUM(SUM(SUM($GO192/$AD192*$GP192)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A192,Tenant!$A:$J,8,FALSE)=TRUE,$GO192<0),0,SUM(SUM(SUM($GO192/$AD192*$GQ192)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG192,$CO192,$DB192,$GM192)/$AD192)*$X192*FctrChngDts!$B$15),SUM(SUM(SUM($DG192,$CO192,$DB192,$GH192:$GJ192)/$AD192)*$X192*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG192,$CO192,$DB192,$GM192)/$AD192)*$AA192*FctrChngDts!$B$15),SUM(SUM(SUM($DG192,$CO192,$DB192,$GH192:$GJ192)/$AD192)*$AA192*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E192),$AD192,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D192,FctrChngDts!$C$17<=$E192),_xlfn.DAYS($D192,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E192),$AD192,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D192,FctrChngDts!$C$19<=$E192),_xlfn.DAYS($D192,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY192*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY192*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ192*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ192*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D192,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A192,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF192*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A192,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG192*Account!$AA$2)),2)","v":0}]
[192,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G193),0,IF($F193<=$G193,SUM($G193-$F193),IF($F193>$G193,SUM((Account!$L$2-$F193)+$G193+1))))","v":0},{"$f":"IF(AND($D193>=FctrChngDts!$C$2,$D193<=FctrChngDts!$D$2),$D193,\"\")","v":""},{"$f":"IF($I193=\"\",\"\",IF($E193<=FctrChngDts!$D$2,$E193,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D193<FctrChngDts!$E$2,$E193<FctrChngDts!$E$2),AND($D193>=FctrChngDts!$F$2,$E193>=FctrChngDts!$F$2)),\"\",IF(AND($D193>=FctrChngDts!$E$2,$D193<=FctrChngDts!$F$2),$D193,FctrChngDts!$E$2))","v":""},{"$f":"IF($K193=\"\",\"\",IF(AND($J193=$K193,$E193>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K193=$J193,$E193,IF(AND($E193>=FctrChngDts!$E$2,$E193<=FctrChngDts!$F$2),$E193,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D193<DATE(YEAR(Account!$J$2),6,1),$D193>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I193<FctrChngDts!$A$2,$J193<FctrChngDts!$A$2),AND($I193>=FctrChngDts!$B$2,$J193>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I193<FctrChngDts!$A$2,$J193>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I193>=FctrChngDts!$A$2,$J193<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I193<FctrChngDts!$B$2,$J193>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K193<FctrChngDts!$A$2,$L193<FctrChngDts!$A$2),AND($K193>=FctrChngDts!$B$2,$L193>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K193<FctrChngDts!$A$2,$L193>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K193>=FctrChngDts!$A$2,$L193<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K193<FctrChngDts!$B$2,$L193>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I193=\"\",$J193=0),0,IF(AND($N193=TRUE,$I193<>0),SUM($J193-$I193+1),IF($O193=TRUE,SUM(FctrChngDts!$A$2-$I193),IF($P193=TRUE,0,IF($Q193=TRUE,SUM($J193-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I193=\"\",$J193=0),0,IF($N193=TRUE,0,IF($O193=TRUE,SUM($J193-FctrChngDts!$A$2+1),IF(AND($P193=TRUE,$I193<>0),SUM($J193-$I193+1),IF($Q193=TRUE,SUM(FctrChngDts!$B$2-$I193),0)))))","v":0},0,{"$f":"IF(OR($K193=\"\",$L193=0),0,IF(AND($R193=TRUE,$K193<>0),SUM($L193-$K193+1),IF($S193=TRUE,SUM(FctrChngDts!$A$2-$K193),IF($T193=TRUE,0,IF($U193=TRUE,SUM($L193-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K193=\"\",$L193=0),0,IF($R193=TRUE,0,IF($S193=TRUE,SUM($L193-FctrChngDts!$A$2+1),IF(AND($T193=TRUE,$K193<>0),SUM($L193-$K193+1),IF($U193=TRUE,SUM(FctrChngDts!$B$2-$K193),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A193,Tenant!$A193:$J692,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR193=FALSE,VLOOKUP($AQ193,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ193,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR193=FALSE,VLOOKUP($AQ193,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ193,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR193=FALSE,VLOOKUP($AQ193,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ193,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR193=FALSE,VLOOKUP($AQ193,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ193,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A193,Tenant!$A193:$J692,6,FALSE)","v":0},{"$f":"VLOOKUP($A193,Tenant!$A193:$J692,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG193=FALSE,0,IF($DQ193=TRUE,SUM($BS193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS193*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DQ193=TRUE,SUM($BT193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT193*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DQ193=TRUE,SUM($BU193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU193*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DQ193=TRUE,SUM($BV193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DQ193=TRUE,SUM($BW193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW193*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DQ193=TRUE,SUM($BX193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX193*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN193=FALSE,0,ROUND(SUM($BY193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP193=FALSE,0,ROUND(SUM($X193*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY193=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X193),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X193)),2)","v":0},0,false,{"$f":"ROUND(IF($CT193=FALSE,0,IF($DU193=TRUE,SUM($BZ193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ193*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT193=FALSE,0,IF($DU193=TRUE,SUM($CA193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA193*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT193=FALSE,0,IF($DU193=TRUE,SUM($CB193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB193*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT193=FALSE,0,IF($DU193=TRUE,SUM($CC193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC193*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT193=FALSE,0,IF($DU193=TRUE,SUM($CD193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD193*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT193=FALSE,0,IF($DU193=TRUE,SUM($CE193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE193*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA193=FALSE,0,ROUND(SUM($CF193*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC193=FALSE,0,ROUND(SUM($AA193*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY193=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA193),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA193)),2)","v":0},0,0,{"$f":"SUM($DG193*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG193*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH193,IF(VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI193,$DG193))","v":0},0,false,0,false,0,{"$f":"IF(AND($X193>0,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ193=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH193:$CM193,$CQ193,$DZ193,$EF193,$EN193:$ES193)-SUM($BY193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH193:$CM193,$CQ193,$DZ193,$EF193,$EH193:$EM193)-SUM($BY193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X193>0,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS193=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH193:$CM193,$CO193,$CQ193,$CU193:$CZ193,$DB193,$DD193,$DZ193,$EB193,$ED193,$EF193,$EN193:$ES193,$FC193,$FE193,$FG193,$FI193,$FQ193:$FV193)/$AD193*$X193)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH193:$CM193,$CO193,$CQ193,$CU193:$CZ193,$DB193,$DD193,$DZ193,$EB193,$ED193,$EF193,$EH193:$EM193,$FC193,$FE193,$FG193,$FI193,$FK193:$FP193)/$AD193*$X193)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA193>0,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU193=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU193:$CZ193,$DD193,$DZ193,$FI193,$FQ193:$FV193)-SUM($CF193*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU193:$CZ193,$DD193,$DZ193,$FI193,$FK193:$FP193)-SUM($CF193*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA193>0,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW193=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH193:$CM193,$CO193,$CQ193,$CU193:$CZ193,$DB193,$DD193,$DZ193,$EB193,$ED193,$EF193,$EN193:$ES193,$FC193,$FE193,$FG193,$FI193,$FQ193:$FV193)/$AD193*$AA193)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH193:$CM193,$CO193,$CQ193,$CU193:$CZ193,$DB193,$DD193,$DZ193,$EB193,$ED193,$EF193,$EH193:$EM193,$FC193,$FE193,$FG193,$FI193,$FK193:$FP193)/$AD193*$AA193)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X193>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E193<>\"D-CARE\",Tenant!$F193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY193=FALSE,0,ROUND(SUM($AE193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X193>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X193>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X193>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA193=FALSE,0,SUM($BY193*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X193>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC193=FALSE,0,SUM($BY193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X193>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE193=TRUE,$X193>0),SUM($BY193*Account!$T$2),0)","v":0},{"$f":"IF(AND($X193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG193=FALSE,0,ROUND(SUM($BS193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG193=FALSE,0,ROUND(SUM($BT193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG193=FALSE,0,ROUND(SUM($BU193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG193=FALSE,0,ROUND(SUM($BV193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG193=FALSE,0,ROUND(SUM($BW193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG193=FALSE,0,ROUND(SUM($BX193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H193/$AD193*$X193),2),0)","v":0},{"$f":"ROUND(SUM($EU193*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET193=FALSE,$EV193,ROUND(MAX(0,SUM(SUM($EN193:$ES193)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY193=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I193","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ193*Account!$AA$2),SUM($EZ193*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA193>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E193<>\"D-CARE\",Tenant!$F193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB193=FALSE,0,ROUND(SUM($AF193*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA193>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA193>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA193>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD193=FALSE,0,SUM($CF193*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA193>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF193=FALSE,0,SUM($CF193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA193>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH193=TRUE,$AA193>0),SUM($CF193*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ193=FALSE,0,ROUND(SUM($BZ193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ193=FALSE,0,ROUND(SUM($CA193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ193=FALSE,0,ROUND(SUM($CB193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ193=FALSE,0,ROUND(SUM($CC193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ193=FALSE,0,ROUND(SUM($CD193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ193=FALSE,0,ROUND(SUM($CE193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H193/$AD193*$AA193),2),0)","v":0},{"$f":"ROUND(SUM($FX193*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW193=FALSE,$FY193,ROUND(MAX(0,SUM(SUM($FQ193:$FV193)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB193=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I193","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC193*Account!$AA$2),SUM($GC193*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D193<=FctrChngDts!$B$14,$E193>FctrChngDts!$B$14),AND($D193<=FctrChngDts!$C$14,$E193>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE193=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH193:$GJ193))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO193,$DB193,$GH193:$GJ193))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG193,$GK193,$GN193,$DR193,$DT193,$DV193,$DX193),IF(Account!$Q$2=TRUE,SUM($GG193,$GL193,$GN193,$DR193,$DT193,$DV193,$DX193),SUM($GG193,$GK193,$GL193,$GM193,$GN193,$DR193,$DT193,$DV193,$DX193)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D193,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A193,Tenant!$A:$J,8,FALSE)=TRUE,$GO193<0),0,SUM(SUM(SUM($GO193/$AD193*$GP193)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A193,Tenant!$A:$J,8,FALSE)=TRUE,$GO193<0),0,SUM(SUM(SUM($GO193/$AD193*$GQ193)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG193,$CO193,$DB193,$GM193)/$AD193)*$X193*FctrChngDts!$B$15),SUM(SUM(SUM($DG193,$CO193,$DB193,$GH193:$GJ193)/$AD193)*$X193*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG193,$CO193,$DB193,$GM193)/$AD193)*$AA193*FctrChngDts!$B$15),SUM(SUM(SUM($DG193,$CO193,$DB193,$GH193:$GJ193)/$AD193)*$AA193*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E193),$AD193,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D193,FctrChngDts!$C$17<=$E193),_xlfn.DAYS($D193,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E193),$AD193,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D193,FctrChngDts!$C$19<=$E193),_xlfn.DAYS($D193,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY193*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY193*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ193*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ193*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D193,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A193,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF193*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A193,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG193*Account!$AA$2)),2)","v":0}]
[193,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G194),0,IF($F194<=$G194,SUM($G194-$F194),IF($F194>$G194,SUM((Account!$L$2-$F194)+$G194+1))))","v":0},{"$f":"IF(AND($D194>=FctrChngDts!$C$2,$D194<=FctrChngDts!$D$2),$D194,\"\")","v":""},{"$f":"IF($I194=\"\",\"\",IF($E194<=FctrChngDts!$D$2,$E194,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D194<FctrChngDts!$E$2,$E194<FctrChngDts!$E$2),AND($D194>=FctrChngDts!$F$2,$E194>=FctrChngDts!$F$2)),\"\",IF(AND($D194>=FctrChngDts!$E$2,$D194<=FctrChngDts!$F$2),$D194,FctrChngDts!$E$2))","v":""},{"$f":"IF($K194=\"\",\"\",IF(AND($J194=$K194,$E194>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K194=$J194,$E194,IF(AND($E194>=FctrChngDts!$E$2,$E194<=FctrChngDts!$F$2),$E194,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D194<DATE(YEAR(Account!$J$2),6,1),$D194>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I194<FctrChngDts!$A$2,$J194<FctrChngDts!$A$2),AND($I194>=FctrChngDts!$B$2,$J194>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I194<FctrChngDts!$A$2,$J194>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I194>=FctrChngDts!$A$2,$J194<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I194<FctrChngDts!$B$2,$J194>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K194<FctrChngDts!$A$2,$L194<FctrChngDts!$A$2),AND($K194>=FctrChngDts!$B$2,$L194>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K194<FctrChngDts!$A$2,$L194>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K194>=FctrChngDts!$A$2,$L194<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K194<FctrChngDts!$B$2,$L194>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I194=\"\",$J194=0),0,IF(AND($N194=TRUE,$I194<>0),SUM($J194-$I194+1),IF($O194=TRUE,SUM(FctrChngDts!$A$2-$I194),IF($P194=TRUE,0,IF($Q194=TRUE,SUM($J194-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I194=\"\",$J194=0),0,IF($N194=TRUE,0,IF($O194=TRUE,SUM($J194-FctrChngDts!$A$2+1),IF(AND($P194=TRUE,$I194<>0),SUM($J194-$I194+1),IF($Q194=TRUE,SUM(FctrChngDts!$B$2-$I194),0)))))","v":0},0,{"$f":"IF(OR($K194=\"\",$L194=0),0,IF(AND($R194=TRUE,$K194<>0),SUM($L194-$K194+1),IF($S194=TRUE,SUM(FctrChngDts!$A$2-$K194),IF($T194=TRUE,0,IF($U194=TRUE,SUM($L194-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K194=\"\",$L194=0),0,IF($R194=TRUE,0,IF($S194=TRUE,SUM($L194-FctrChngDts!$A$2+1),IF(AND($T194=TRUE,$K194<>0),SUM($L194-$K194+1),IF($U194=TRUE,SUM(FctrChngDts!$B$2-$K194),0)))))","v":0},0,0,0,{"$f":"SUM($X194,$AA194)","v":0},{"$f":"IF(ROUND(SUM($H194/$AD194*$X194),0)>ROUND(SUM($H194/$AD194*$AA194),0),SUM($H194-$AF194),ROUND(SUM($H194/$AD194*$X194),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AE194=0,0,SUM($AE194/$X194*$V194))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF194=0,0,SUM($AF194/$AA194*$Y194))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH194:$AI194)/SUM($AE194:$AF194)),2)>=0.5,ROUND(SUM(SUM($AH194:$AI194)/SUM($AE194:$AF194)),2),SUM(1-$AN194)),0)","v":0},{"$error":"#DIV/0!"},{"$f":"IF($AE194=0,0,SUM($AE194/$X194*$W194))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF194=0,0,SUM($AF194/$AA194*$Z194))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL194:$AM194)/SUM($AE194:$AF194)),2)>=0.5,ROUND(SUM(SUM($AL194:$AM194)/SUM($AE194:$AF194)),2),SUM(1-$AJ194)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE194/SUM(AE194:AF194)),2)>=0.5,ROUND(SUM(AE194/SUM(AE194:AF194)),2),SUM(1-AP194)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF194/SUM(AE194:AF194)),2)>=0.5,ROUND(SUM(AF194/SUM(AE194:AF194)),2),SUM(1-AO194)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A194,Tenant!$A194:$J693,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR194=FALSE,VLOOKUP($AQ194,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ194,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR194=FALSE,VLOOKUP($AQ194,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ194,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR194=FALSE,VLOOKUP($AQ194,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ194,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR194=FALSE,VLOOKUP($AQ194,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ194,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A194,Tenant!$A194:$J693,6,FALSE)","v":0},{"$f":"VLOOKUP($A194,Tenant!$A194:$J693,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,{"$f":"IF($BB194=\"FWP1\",SUM($V194*$AW194),IF($BB194=\"FWP2\",SUM($Y194*$AW194),IF($BB194=\"SSP1\",SUM(SUM(SUM($V194*$AW194),SUM($W194*$AX194))*$AJ194),IF($BB194=\"SSP2\",SUM(SUM(SUM($Y194*$AW194),SUM($Z194*$AX194))*$AJ194),0))))","v":0},{"$f":"IF($BB194=\"SSP1\",SUM(SUM(SUM($V194*$AW194),SUM($W194*$AX194))*$AN194),IF($BB194=\"SSP2\",SUM(SUM(SUM($Y194*$AW194),SUM($Z194*$AX194))*$AN194),IF($BB194=\"FSP1\",SUM($W194*$AX194),IF($BB194=\"FSP2\",SUM($Z194*$AX194),0))))","v":0},{"$f":"IF($BB194=\"FWP1P2\",SUM($AB194*$AW194*$AO194),IF($BB194=\"SSP1P2\",SUM(SUM(SUM($AB194*$AW194),SUM($AC194*$AX194))*$AO194),IF($BB194=\"FSP1P2\",SUM($AC194*$AX194*$AO194),0)))","v":0},{"$f":"IF($BB194=\"FWP1P2\",SUM($AB194*$AW194*$AP194),IF($BB194=\"SSP1P2\",SUM(SUM(SUM($AB194*$AW194),SUM($AC194*$AX194))*$AP194),IF($BB194=\"FSP1P2\",SUM($AC194*$AX194*$AP194),0)))","v":0},{"$f":"IF($BB194=\"FWP1\",SUM($V194*$AZ194*$BA194),IF($BB194=\"FWP2\",SUM($Y194*$AZ194*$BA194),IF($BB194=\"SSP1\",SUM($X194*$AZ194*$BA194*$AJ194),IF($BB194=\"SSP2\",SUM($AA194*$AZ194*$BA194*$AJ194),0))))","v":0},{"$f":"IF($BB194=\"SSP1\",SUM($X194*$AZ194*$BA194*$AN194),IF($BB194=\"SSP2\",SUM($AA194*$AZ194*$BA194*$AN194),IF($BB194=\"FSP1\",SUM($W194*$AZ194*$BA194),IF($BB194=\"FSP2\",SUM($Z194*$AZ194*$BA194),0))))","v":0},{"$f":"IF($BB194=\"FWP1P2\",SUM($AB194*$AZ194*$BA194*$AO194),IF($BB194=\"SSP1P2\",SUM($AD194*$AZ194*$BA194*$AO194),IF($BB194=\"FSP1P2\",SUM($AC194*$AZ194*$BA194*$AO194),0)))","v":0},{"$f":"IF($BB194=\"FWP1P2\",SUM($AB194*$AZ194*$BA194*$AP194),IF($BB194=\"SSP1P2\",SUM($AD194*$AZ194*$BA194*$AP194),IF($BB194=\"FSP1P2\",SUM($AC194*$AZ194*$BA194*$AP194),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($AH194,SUM($BK194,$BM194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH194-$BS194),SUM(SUM($BK194)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH194-$BS194-$BT194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL194,SUM($BO194,$BQ194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL194-$BV194),SUM(SUM($BO194)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL194-$BV194-$BW194)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MIN($AI194,SUM($BL194,$BN194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI194-$BZ194),SUM(SUM($BL194)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI194-$BZ194-$CA194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM194,SUM($BP194,$BR194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM194-$CC194),SUM(SUM($BP194)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM194-$CC194-$CD194)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG194=FALSE,0,IF($DQ194=TRUE,SUM($BS194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS194*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DQ194=TRUE,SUM($BT194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT194*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DQ194=TRUE,SUM($BU194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU194*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DQ194=TRUE,SUM($BV194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DQ194=TRUE,SUM($BW194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW194*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DQ194=TRUE,SUM($BX194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX194*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN194=FALSE,0,ROUND(SUM($BY194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP194=FALSE,0,ROUND(SUM($X194*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY194=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X194),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X194)),2)","v":0},0,false,{"$f":"ROUND(IF($CT194=FALSE,0,IF($DU194=TRUE,SUM($BZ194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ194*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT194=FALSE,0,IF($DU194=TRUE,SUM($CA194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA194*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT194=FALSE,0,IF($DU194=TRUE,SUM($CB194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB194*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT194=FALSE,0,IF($DU194=TRUE,SUM($CC194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC194*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT194=FALSE,0,IF($DU194=TRUE,SUM($CD194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD194*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT194=FALSE,0,IF($DU194=TRUE,SUM($CE194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE194*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA194=FALSE,0,ROUND(SUM($CF194*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC194=FALSE,0,ROUND(SUM($AA194*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY194=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA194),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA194)),2)","v":0},0,0,{"$f":"SUM($DG194*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG194*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH194,IF(VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI194,$DG194))","v":0},0,{"$f":"IF(AND($X194>0,$DN194>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL194=0,0,SUM($DL194/$AD194*$X194)),2)","v":0},{"$f":"IF(AND($AA194>0,$DP194>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL194=0,0,SUM($DL194/$AD194*$AA194)),2)","v":0},{"$f":"IF(AND($X194>0,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ194=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH194:$CM194,$CQ194,$DZ194,$EF194,$EN194:$ES194)-SUM($BY194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH194:$CM194,$CQ194,$DZ194,$EF194,$EH194:$EM194)-SUM($BY194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X194>0,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS194=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH194:$CM194,$CO194,$CQ194,$CU194:$CZ194,$DB194,$DD194,$DZ194,$EB194,$ED194,$EF194,$EN194:$ES194,$FC194,$FE194,$FG194,$FI194,$FQ194:$FV194)/$AD194*$X194)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH194:$CM194,$CO194,$CQ194,$CU194:$CZ194,$DB194,$DD194,$DZ194,$EB194,$ED194,$EF194,$EH194:$EM194,$FC194,$FE194,$FG194,$FI194,$FK194:$FP194)/$AD194*$X194)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA194>0,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU194=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU194:$CZ194,$DD194,$DZ194,$FI194,$FQ194:$FV194)-SUM($CF194*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU194:$CZ194,$DD194,$DZ194,$FI194,$FK194:$FP194)-SUM($CF194*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA194>0,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW194=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH194:$CM194,$CO194,$CQ194,$CU194:$CZ194,$DB194,$DD194,$DZ194,$EB194,$ED194,$EF194,$EN194:$ES194,$FC194,$FE194,$FG194,$FI194,$FQ194:$FV194)/$AD194*$AA194)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH194:$CM194,$CO194,$CQ194,$CU194:$CZ194,$DB194,$DD194,$DZ194,$EB194,$ED194,$EF194,$EH194:$EM194,$FC194,$FE194,$FG194,$FI194,$FK194:$FP194)/$AD194*$AA194)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X194>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E194<>\"D-CARE\",Tenant!$F194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY194=FALSE,0,ROUND(SUM($AE194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X194>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X194>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X194>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA194=FALSE,0,SUM($BY194*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X194>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC194=FALSE,0,SUM($BY194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X194>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE194=TRUE,$X194>0),SUM($BY194*Account!$T$2),0)","v":0},{"$f":"IF(AND($X194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG194=FALSE,0,ROUND(SUM($BS194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG194=FALSE,0,ROUND(SUM($BT194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG194=FALSE,0,ROUND(SUM($BU194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG194=FALSE,0,ROUND(SUM($BV194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG194=FALSE,0,ROUND(SUM($BW194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG194=FALSE,0,ROUND(SUM($BX194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H194/$AD194*$X194),2),0)","v":0},{"$f":"ROUND(SUM($EU194*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET194=FALSE,$EV194,ROUND(MAX(0,SUM(SUM($EN194:$ES194)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY194=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I194","v":0},{"$f":"IF($EX194=FALSE,0,$BY194)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ194*Account!$AA$2),SUM($EZ194*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA194>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E194<>\"D-CARE\",Tenant!$F194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB194=FALSE,0,ROUND(SUM($AF194*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA194>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA194>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA194>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD194=FALSE,0,SUM($CF194*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA194>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF194=FALSE,0,SUM($CF194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA194>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH194=TRUE,$AA194>0),SUM($CF194*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ194=FALSE,0,ROUND(SUM($BZ194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ194=FALSE,0,ROUND(SUM($CA194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ194=FALSE,0,ROUND(SUM($CB194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ194=FALSE,0,ROUND(SUM($CC194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ194=FALSE,0,ROUND(SUM($CD194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ194=FALSE,0,ROUND(SUM($CE194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H194/$AD194*$AA194),2),0)","v":0},{"$f":"ROUND(SUM($FX194*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW194=FALSE,$FY194,ROUND(MAX(0,SUM(SUM($FQ194:$FV194)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB194=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I194","v":0},{"$f":"IF($GA194=FALSE,0,$CF194)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC194*Account!$AA$2),SUM($GC194*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D194<=FctrChngDts!$B$14,$E194>FctrChngDts!$B$14),AND($D194<=FctrChngDts!$C$14,$E194>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE194=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},{"$f":"ROUND(SUM($CO194,$DB194,$DG194,$DL194,$GF194),2)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH194:$GJ194))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO194,$DB194,$GH194:$GJ194))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG194,$GK194,$GN194,$DR194,$DT194,$DV194,$DX194),IF(Account!$Q$2=TRUE,SUM($GG194,$GL194,$GN194,$DR194,$DT194,$DV194,$DX194),SUM($GG194,$GK194,$GL194,$GM194,$GN194,$DR194,$DT194,$DV194,$DX194)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D194,Account!$Z$2))","v":0},{"$f":"SUM($AD194-$GP194)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A194,Tenant!$A:$J,8,FALSE)=TRUE,$GO194<0),0,SUM(SUM(SUM($GO194/$AD194*$GP194)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A194,Tenant!$A:$J,8,FALSE)=TRUE,$GO194<0),0,SUM(SUM(SUM($GO194/$AD194*$GQ194)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG194,$CO194,$DB194,$GM194)/$AD194)*$X194*FctrChngDts!$B$15),SUM(SUM(SUM($DG194,$CO194,$DB194,$GH194:$GJ194)/$AD194)*$X194*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG194,$CO194,$DB194,$GM194)/$AD194)*$AA194*FctrChngDts!$B$15),SUM(SUM(SUM($DG194,$CO194,$DB194,$GH194:$GJ194)/$AD194)*$AA194*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E194),$AD194,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D194,FctrChngDts!$C$17<=$E194),_xlfn.DAYS($D194,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E194),$AD194,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D194,FctrChngDts!$C$19<=$E194),_xlfn.DAYS($D194,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD194-$GV194)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM($GX194/$AD194*$GV194)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY194*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY194*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ194*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ194*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D194,Account!$AC$2))","v":0},{"$f":"SUM($AD194-$HD194)","v":0},{"$f":"IF($HD194=0,0,SUM($H194/$AD194*$HD194))","v":0},{"$f":"SUM($H194-$HF194)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A194,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF194*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A194,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG194*Account!$AA$2)),2)","v":0}]
[194,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G195),0,IF($F195<=$G195,SUM($G195-$F195),IF($F195>$G195,SUM((Account!$L$2-$F195)+$G195+1))))","v":0},{"$f":"IF(AND($D195>=FctrChngDts!$C$2,$D195<=FctrChngDts!$D$2),$D195,\"\")","v":""},{"$f":"IF($I195=\"\",\"\",IF($E195<=FctrChngDts!$D$2,$E195,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D195<FctrChngDts!$E$2,$E195<FctrChngDts!$E$2),AND($D195>=FctrChngDts!$F$2,$E195>=FctrChngDts!$F$2)),\"\",IF(AND($D195>=FctrChngDts!$E$2,$D195<=FctrChngDts!$F$2),$D195,FctrChngDts!$E$2))","v":""},{"$f":"IF($K195=\"\",\"\",IF(AND($J195=$K195,$E195>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K195=$J195,$E195,IF(AND($E195>=FctrChngDts!$E$2,$E195<=FctrChngDts!$F$2),$E195,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D195<DATE(YEAR(Account!$J$2),6,1),$D195>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I195<FctrChngDts!$A$2,$J195<FctrChngDts!$A$2),AND($I195>=FctrChngDts!$B$2,$J195>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I195<FctrChngDts!$A$2,$J195>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I195>=FctrChngDts!$A$2,$J195<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I195<FctrChngDts!$B$2,$J195>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K195<FctrChngDts!$A$2,$L195<FctrChngDts!$A$2),AND($K195>=FctrChngDts!$B$2,$L195>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K195<FctrChngDts!$A$2,$L195>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K195>=FctrChngDts!$A$2,$L195<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K195<FctrChngDts!$B$2,$L195>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I195=\"\",$J195=0),0,IF(AND($N195=TRUE,$I195<>0),SUM($J195-$I195+1),IF($O195=TRUE,SUM(FctrChngDts!$A$2-$I195),IF($P195=TRUE,0,IF($Q195=TRUE,SUM($J195-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I195=\"\",$J195=0),0,IF($N195=TRUE,0,IF($O195=TRUE,SUM($J195-FctrChngDts!$A$2+1),IF(AND($P195=TRUE,$I195<>0),SUM($J195-$I195+1),IF($Q195=TRUE,SUM(FctrChngDts!$B$2-$I195),0)))))","v":0},{"$f":"SUM($V195:$W195)","v":0},{"$f":"IF(OR($K195=\"\",$L195=0),0,IF(AND($R195=TRUE,$K195<>0),SUM($L195-$K195+1),IF($S195=TRUE,SUM(FctrChngDts!$A$2-$K195),IF($T195=TRUE,0,IF($U195=TRUE,SUM($L195-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K195=\"\",$L195=0),0,IF($R195=TRUE,0,IF($S195=TRUE,SUM($L195-FctrChngDts!$A$2+1),IF(AND($T195=TRUE,$K195<>0),SUM($L195-$K195+1),IF($U195=TRUE,SUM(FctrChngDts!$B$2-$K195),0)))))","v":0},{"$f":"SUM($Y195:$Z195)","v":0},{"$f":"SUM($V195,$Y195)","v":0},{"$f":"SUM($W195,$Z195)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H195/$AD195*$AA195),0)>ROUND(SUM($H195/$AD195*$X195),0),SUM($H195-$AE195),ROUND(SUM($H195/$AD195*$AA195),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL195:$AM195)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A195,Tenant!$A195:$J694,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR195=FALSE,VLOOKUP($AQ195,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ195,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR195=FALSE,VLOOKUP($AQ195,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ195,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR195=FALSE,VLOOKUP($AQ195,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ195,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR195=FALSE,VLOOKUP($AQ195,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ195,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A195,Tenant!$A195:$J694,6,FALSE)","v":0},{"$f":"VLOOKUP($A195,Tenant!$A195:$J694,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N195=TRUE,$R195=TRUE,$V195>0,$W195=0,$AA195=0),\"FWP1\",IF(AND($N195=TRUE,$R195=TRUE,$V195>0,$Y195>0,$AC195=0),\"FWP1P2\",IF(AND($N195=TRUE,$R195=TRUE,$X195=0,$Y195>0,$Z195=0),\"FWP2\",IF(AND($O195=TRUE,$R195=TRUE,$V195>0,$W195>0,$AA195=0),\"SSP1\",IF(OR(AND($N195=TRUE,$T195=TRUE,$V195>0,$Z195>0),AND($P195=TRUE,$R195=TRUE,$W195>0,$Y195>0)),\"SSP1P2\",IF(AND($N195=TRUE,$U195=TRUE,$X195=0,$Y195>0,$Z195>0),\"SSP2\",IF(AND($P195=TRUE,$R195=TRUE,$V195=0,$W195>0,$AA195=0),\"FSP1\",IF(AND($P195=TRUE,$T195=TRUE,$W195>0,$Z195>0,$AB195=0),\"FSP1P2\",IF(AND($N195=TRUE,$T195=TRUE,$X195=0,$Y195=0,$Z195>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB195=\"FWP1\",$BB195=\"SSP1\"),$BC195,IF(OR($BB195=\"FWP1P2\",$BB195=\"SSP1P2\"),$BE195,0))","v":0},{"$f":"IF(OR($BB195=\"FWP1P2\",$BB195=\"SSP1P2\"),$BF195,IF(OR($BB195=\"FWP2\",$BB195=\"SSP2\"),$BC195,0))","v":0},{"$f":"IF(OR($BB195=\"FWP1\",$BB195=\"SSP1\"),$BG195,IF(OR($BB195=\"FWP1P2\",$BB195=\"SSP1P2\"),$BI195,0))","v":0},{"$f":"IF(OR($BB195=\"FWP1P2\",$BB195=\"SSP1P2\"),$BJ195,IF(OR($BB195=\"FWP2\",$BB195=\"SSP2\"),$BG195,0))","v":0},{"$f":"IF(OR($BB195=\"FSP1\",$BB195=\"SSP1\"),$BD195,IF(OR($BB195=\"FSP1P2\",$BB195=\"SSP1P2\"),$BE195,0))","v":0},{"$f":"IF(OR($BB195=\"FSP1P2\",$BB195=\"SSP1P2\"),$BF195,IF(OR($BB195=\"FSP2\",$BB195=\"SSP2\"),$BD195,0))","v":0},{"$f":"IF(OR($BB195=\"FSP1\",$BB195=\"SSP1\"),$BH195,IF(OR($BB195=\"FSP1P2\",$BB195=\"SSP1P2\"),$BI195,0))","v":0},{"$f":"IF(OR($BB195=\"FSP1P2\",$BB195=\"SSP1P2\"),$BJ195,IF(OR($BB195=\"FSP2\",$BB195=\"SSP2\"),$BH195,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS195:$BX195)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ195:$CE195)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X195>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DQ195=TRUE,SUM($BS195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS195*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DQ195=TRUE,SUM($BT195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT195*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DQ195=TRUE,SUM($BU195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU195*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DQ195=TRUE,SUM($BV195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DQ195=TRUE,SUM($BW195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW195*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DQ195=TRUE,SUM($BX195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX195*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN195=FALSE,0,ROUND(SUM($BY195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($X195>0,TRUE,FALSE)","v":false},{"$f":"IF($CP195=FALSE,0,ROUND(SUM($X195*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY195=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X195),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X195)),2)","v":0},{"$f":"SUM($CH195:$CM195,$CQ195)","v":0},{"$f":"IF($AA195>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CT195=FALSE,0,IF($DU195=TRUE,SUM($BZ195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ195*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT195=FALSE,0,IF($DU195=TRUE,SUM($CA195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA195*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT195=FALSE,0,IF($DU195=TRUE,SUM($CB195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB195*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT195=FALSE,0,IF($DU195=TRUE,SUM($CC195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC195*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT195=FALSE,0,IF($DU195=TRUE,SUM($CD195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD195*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT195=FALSE,0,IF($DU195=TRUE,SUM($CE195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE195*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA195=FALSE,0,ROUND(SUM($CF195*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($AA195>0,TRUE,FALSE)","v":false},{"$f":"IF($DC195=FALSE,0,ROUND(SUM($AA195*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY195=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA195),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA195)),2)","v":0},{"$f":"SUM($CU195:$CZ195,$DD195)","v":0},{"$f":"SUM($CS195,$DF195)","v":0},{"$f":"SUM($DG195*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG195*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($CR195,$DE195)","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH195,IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI195,$DG195))","v":0},{"$f":"IF($DJ195>$DK195,SUM($DJ195-$DK195),0)","v":0},false,0,false,0,{"$f":"IF(AND($X195>0,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ195=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH195:$CM195,$CQ195,$DZ195,$EF195,$EN195:$ES195)-SUM($BY195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH195:$CM195,$CQ195,$DZ195,$EF195,$EH195:$EM195)-SUM($BY195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X195>0,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS195=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH195:$CM195,$CO195,$CQ195,$CU195:$CZ195,$DB195,$DD195,$DZ195,$EB195,$ED195,$EF195,$EN195:$ES195,$FC195,$FE195,$FG195,$FI195,$FQ195:$FV195)/$AD195*$X195)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH195:$CM195,$CO195,$CQ195,$CU195:$CZ195,$DB195,$DD195,$DZ195,$EB195,$ED195,$EF195,$EH195:$EM195,$FC195,$FE195,$FG195,$FI195,$FK195:$FP195)/$AD195*$X195)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA195>0,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU195=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU195:$CZ195,$DD195,$DZ195,$FI195,$FQ195:$FV195)-SUM($CF195*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU195:$CZ195,$DD195,$DZ195,$FI195,$FK195:$FP195)-SUM($CF195*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA195>0,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW195=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH195:$CM195,$CO195,$CQ195,$CU195:$CZ195,$DB195,$DD195,$DZ195,$EB195,$ED195,$EF195,$EN195:$ES195,$FC195,$FE195,$FG195,$FI195,$FQ195:$FV195)/$AD195*$AA195)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH195:$CM195,$CO195,$CQ195,$CU195:$CZ195,$DB195,$DD195,$DZ195,$EB195,$ED195,$EF195,$EH195:$EM195,$FC195,$FE195,$FG195,$FI195,$FK195:$FP195)/$AD195*$AA195)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E195<>\"D-CARE\",Tenant!$F195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY195=FALSE,0,ROUND(SUM($AE195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA195=FALSE,0,SUM($BY195*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X195>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC195=FALSE,0,SUM($BY195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X195>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE195=TRUE,$X195>0),SUM($BY195*Account!$T$2),0)","v":0},{"$f":"IF(AND($X195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG195=FALSE,0,ROUND(SUM($BS195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG195=FALSE,0,ROUND(SUM($BT195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG195=FALSE,0,ROUND(SUM($BU195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG195=FALSE,0,ROUND(SUM($BV195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG195=FALSE,0,ROUND(SUM($BW195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG195=FALSE,0,ROUND(SUM($BX195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H195/$AD195*$X195),2),0)","v":0},{"$f":"ROUND(SUM($EU195*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET195=FALSE,$EV195,ROUND(MAX(0,SUM(SUM($EN195:$ES195)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY195=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I195","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ195*Account!$AA$2),SUM($EZ195*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E195<>\"D-CARE\",Tenant!$F195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB195=FALSE,0,ROUND(SUM($AF195*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD195=FALSE,0,SUM($CF195*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA195>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF195=FALSE,0,SUM($CF195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA195>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH195=TRUE,$AA195>0),SUM($CF195*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ195=FALSE,0,ROUND(SUM($BZ195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ195=FALSE,0,ROUND(SUM($CA195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ195=FALSE,0,ROUND(SUM($CB195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ195=FALSE,0,ROUND(SUM($CC195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ195=FALSE,0,ROUND(SUM($CD195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ195=FALSE,0,ROUND(SUM($CE195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H195/$AD195*$AA195),2),0)","v":0},{"$f":"ROUND(SUM($FX195*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW195=FALSE,$FY195,ROUND(MAX(0,SUM(SUM($FQ195:$FV195)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB195=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I195","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC195*Account!$AA$2),SUM($GC195*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D195<=FctrChngDts!$B$14,$E195>FctrChngDts!$B$14),AND($D195<=FctrChngDts!$C$14,$E195>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE195=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,{"$f":"SUM($DZ195,$FC195)","v":0},{"$f":"SUM($EB195,$FE195)","v":0},{"$f":"SUM($ED195,$FG195)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH195:$GJ195))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO195,$DB195,$GH195:$GJ195))","v":0},{"$f":"ROUND(SUM($EH195:$EM195,$FK195:$FP195),2)","v":0},{"$f":"IF(SUM($EV195:$EW195,$FY195:$FZ195)<0,0,SUM($EV195:$EW195,$FY195:$FZ195))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GG195,$GK195,$GN195,$DR195,$DT195,$DV195,$DX195),IF(Account!$Q$2=TRUE,SUM($GG195,$GL195,$GN195,$DR195,$DT195,$DV195,$DX195),SUM($GG195,$GK195,$GL195,$GM195,$GN195,$DR195,$DT195,$DV195,$DX195)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D195,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,8,FALSE)=TRUE,$GO195<0),0,SUM(SUM(SUM($GO195/$AD195*$GP195)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,8,FALSE)=TRUE,$GO195<0),0,SUM(SUM(SUM($GO195/$AD195*$GQ195)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG195,$CO195,$DB195,$GM195)/$AD195)*$X195*FctrChngDts!$B$15),SUM(SUM(SUM($DG195,$CO195,$DB195,$GH195:$GJ195)/$AD195)*$X195*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG195,$CO195,$DB195,$GM195)/$AD195)*$AA195*FctrChngDts!$B$15),SUM(SUM(SUM($DG195,$CO195,$DB195,$GH195:$GJ195)/$AD195)*$AA195*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E195),$AD195,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D195,FctrChngDts!$C$17<=$E195),_xlfn.DAYS($D195,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E195),$AD195,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D195,FctrChngDts!$C$19<=$E195),_xlfn.DAYS($D195,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($GO195-SUM($GT195:$GU195))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($GX195-$GY195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY195*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY195*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ195*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ195*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HA195:$HB195)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D195,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF195*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG195*Account!$AA$2)),2)","v":0}]
[195,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G196),0,IF($F196<=$G196,SUM($G196-$F196),IF($F196>$G196,SUM((Account!$L$2-$F196)+$G196+1))))","v":0},{"$f":"IF(AND($D196>=FctrChngDts!$C$2,$D196<=FctrChngDts!$D$2),$D196,\"\")","v":""},{"$f":"IF($I196=\"\",\"\",IF($E196<=FctrChngDts!$D$2,$E196,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D196<FctrChngDts!$E$2,$E196<FctrChngDts!$E$2),AND($D196>=FctrChngDts!$F$2,$E196>=FctrChngDts!$F$2)),\"\",IF(AND($D196>=FctrChngDts!$E$2,$D196<=FctrChngDts!$F$2),$D196,FctrChngDts!$E$2))","v":""},{"$f":"IF($K196=\"\",\"\",IF(AND($J196=$K196,$E196>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K196=$J196,$E196,IF(AND($E196>=FctrChngDts!$E$2,$E196<=FctrChngDts!$F$2),$E196,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D196<DATE(YEAR(Account!$J$2),6,1),$D196>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I196<FctrChngDts!$A$2,$J196<FctrChngDts!$A$2),AND($I196>=FctrChngDts!$B$2,$J196>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I196<FctrChngDts!$A$2,$J196>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I196>=FctrChngDts!$A$2,$J196<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I196<FctrChngDts!$B$2,$J196>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K196<FctrChngDts!$A$2,$L196<FctrChngDts!$A$2),AND($K196>=FctrChngDts!$B$2,$L196>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K196<FctrChngDts!$A$2,$L196>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K196>=FctrChngDts!$A$2,$L196<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K196<FctrChngDts!$B$2,$L196>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I196=\"\",$J196=0),0,IF(AND($N196=TRUE,$I196<>0),SUM($J196-$I196+1),IF($O196=TRUE,SUM(FctrChngDts!$A$2-$I196),IF($P196=TRUE,0,IF($Q196=TRUE,SUM($J196-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I196=\"\",$J196=0),0,IF($N196=TRUE,0,IF($O196=TRUE,SUM($J196-FctrChngDts!$A$2+1),IF(AND($P196=TRUE,$I196<>0),SUM($J196-$I196+1),IF($Q196=TRUE,SUM(FctrChngDts!$B$2-$I196),0)))))","v":0},0,{"$f":"IF(OR($K196=\"\",$L196=0),0,IF(AND($R196=TRUE,$K196<>0),SUM($L196-$K196+1),IF($S196=TRUE,SUM(FctrChngDts!$A$2-$K196),IF($T196=TRUE,0,IF($U196=TRUE,SUM($L196-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K196=\"\",$L196=0),0,IF($R196=TRUE,0,IF($S196=TRUE,SUM($L196-FctrChngDts!$A$2+1),IF(AND($T196=TRUE,$K196<>0),SUM($L196-$K196+1),IF($U196=TRUE,SUM(FctrChngDts!$B$2-$K196),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A196,Tenant!$A196:$J695,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR196=FALSE,VLOOKUP($AQ196,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ196,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR196=FALSE,VLOOKUP($AQ196,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ196,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR196=FALSE,VLOOKUP($AQ196,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ196,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR196=FALSE,VLOOKUP($AQ196,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ196,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A196,Tenant!$A196:$J695,6,FALSE)","v":0},{"$f":"VLOOKUP($A196,Tenant!$A196:$J695,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG196=FALSE,0,IF($DQ196=TRUE,SUM($BS196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS196*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DQ196=TRUE,SUM($BT196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT196*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DQ196=TRUE,SUM($BU196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU196*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DQ196=TRUE,SUM($BV196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DQ196=TRUE,SUM($BW196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW196*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DQ196=TRUE,SUM($BX196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX196*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN196=FALSE,0,ROUND(SUM($BY196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP196=FALSE,0,ROUND(SUM($X196*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY196=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X196),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X196)),2)","v":0},0,false,{"$f":"ROUND(IF($CT196=FALSE,0,IF($DU196=TRUE,SUM($BZ196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ196*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT196=FALSE,0,IF($DU196=TRUE,SUM($CA196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA196*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT196=FALSE,0,IF($DU196=TRUE,SUM($CB196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB196*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT196=FALSE,0,IF($DU196=TRUE,SUM($CC196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC196*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT196=FALSE,0,IF($DU196=TRUE,SUM($CD196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD196*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT196=FALSE,0,IF($DU196=TRUE,SUM($CE196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE196*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA196=FALSE,0,ROUND(SUM($CF196*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC196=FALSE,0,ROUND(SUM($AA196*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY196=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA196),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA196)),2)","v":0},0,0,{"$f":"SUM($DG196*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG196*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH196,IF(VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI196,$DG196))","v":0},0,false,0,false,0,{"$f":"IF(AND($X196>0,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ196=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH196:$CM196,$CQ196,$DZ196,$EF196,$EN196:$ES196)-SUM($BY196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH196:$CM196,$CQ196,$DZ196,$EF196,$EH196:$EM196)-SUM($BY196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X196>0,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS196=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH196:$CM196,$CO196,$CQ196,$CU196:$CZ196,$DB196,$DD196,$DZ196,$EB196,$ED196,$EF196,$EN196:$ES196,$FC196,$FE196,$FG196,$FI196,$FQ196:$FV196)/$AD196*$X196)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH196:$CM196,$CO196,$CQ196,$CU196:$CZ196,$DB196,$DD196,$DZ196,$EB196,$ED196,$EF196,$EH196:$EM196,$FC196,$FE196,$FG196,$FI196,$FK196:$FP196)/$AD196*$X196)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA196>0,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU196=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU196:$CZ196,$DD196,$DZ196,$FI196,$FQ196:$FV196)-SUM($CF196*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU196:$CZ196,$DD196,$DZ196,$FI196,$FK196:$FP196)-SUM($CF196*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA196>0,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW196=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH196:$CM196,$CO196,$CQ196,$CU196:$CZ196,$DB196,$DD196,$DZ196,$EB196,$ED196,$EF196,$EN196:$ES196,$FC196,$FE196,$FG196,$FI196,$FQ196:$FV196)/$AD196*$AA196)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH196:$CM196,$CO196,$CQ196,$CU196:$CZ196,$DB196,$DD196,$DZ196,$EB196,$ED196,$EF196,$EH196:$EM196,$FC196,$FE196,$FG196,$FI196,$FK196:$FP196)/$AD196*$AA196)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X196>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E196<>\"D-CARE\",Tenant!$F196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY196=FALSE,0,ROUND(SUM($AE196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X196>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X196>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X196>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA196=FALSE,0,SUM($BY196*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X196>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC196=FALSE,0,SUM($BY196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X196>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE196=TRUE,$X196>0),SUM($BY196*Account!$T$2),0)","v":0},{"$f":"IF(AND($X196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG196=FALSE,0,ROUND(SUM($BS196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG196=FALSE,0,ROUND(SUM($BT196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG196=FALSE,0,ROUND(SUM($BU196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG196=FALSE,0,ROUND(SUM($BV196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG196=FALSE,0,ROUND(SUM($BW196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG196=FALSE,0,ROUND(SUM($BX196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H196/$AD196*$X196),2),0)","v":0},{"$f":"ROUND(SUM($EU196*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET196=FALSE,$EV196,ROUND(MAX(0,SUM(SUM($EN196:$ES196)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY196=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I196","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ196*Account!$AA$2),SUM($EZ196*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA196>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E196<>\"D-CARE\",Tenant!$F196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB196=FALSE,0,ROUND(SUM($AF196*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA196>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA196>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA196>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD196=FALSE,0,SUM($CF196*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA196>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF196=FALSE,0,SUM($CF196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA196>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH196=TRUE,$AA196>0),SUM($CF196*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ196=FALSE,0,ROUND(SUM($BZ196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ196=FALSE,0,ROUND(SUM($CA196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ196=FALSE,0,ROUND(SUM($CB196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ196=FALSE,0,ROUND(SUM($CC196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ196=FALSE,0,ROUND(SUM($CD196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ196=FALSE,0,ROUND(SUM($CE196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H196/$AD196*$AA196),2),0)","v":0},{"$f":"ROUND(SUM($FX196*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW196=FALSE,$FY196,ROUND(MAX(0,SUM(SUM($FQ196:$FV196)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB196=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I196","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC196*Account!$AA$2),SUM($GC196*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D196<=FctrChngDts!$B$14,$E196>FctrChngDts!$B$14),AND($D196<=FctrChngDts!$C$14,$E196>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE196=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH196:$GJ196))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO196,$DB196,$GH196:$GJ196))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG196,$GK196,$GN196,$DR196,$DT196,$DV196,$DX196),IF(Account!$Q$2=TRUE,SUM($GG196,$GL196,$GN196,$DR196,$DT196,$DV196,$DX196),SUM($GG196,$GK196,$GL196,$GM196,$GN196,$DR196,$DT196,$DV196,$DX196)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D196,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A196,Tenant!$A:$J,8,FALSE)=TRUE,$GO196<0),0,SUM(SUM(SUM($GO196/$AD196*$GP196)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A196,Tenant!$A:$J,8,FALSE)=TRUE,$GO196<0),0,SUM(SUM(SUM($GO196/$AD196*$GQ196)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG196,$CO196,$DB196,$GM196)/$AD196)*$X196*FctrChngDts!$B$15),SUM(SUM(SUM($DG196,$CO196,$DB196,$GH196:$GJ196)/$AD196)*$X196*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG196,$CO196,$DB196,$GM196)/$AD196)*$AA196*FctrChngDts!$B$15),SUM(SUM(SUM($DG196,$CO196,$DB196,$GH196:$GJ196)/$AD196)*$AA196*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E196),$AD196,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D196,FctrChngDts!$C$17<=$E196),_xlfn.DAYS($D196,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E196),$AD196,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D196,FctrChngDts!$C$19<=$E196),_xlfn.DAYS($D196,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY196*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY196*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ196*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ196*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D196,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A196,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF196*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A196,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG196*Account!$AA$2)),2)","v":0}]
[196,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G197),0,IF($F197<=$G197,SUM($G197-$F197),IF($F197>$G197,SUM((Account!$L$2-$F197)+$G197+1))))","v":0},{"$f":"IF(AND($D197>=FctrChngDts!$C$2,$D197<=FctrChngDts!$D$2),$D197,\"\")","v":""},{"$f":"IF($I197=\"\",\"\",IF($E197<=FctrChngDts!$D$2,$E197,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D197<FctrChngDts!$E$2,$E197<FctrChngDts!$E$2),AND($D197>=FctrChngDts!$F$2,$E197>=FctrChngDts!$F$2)),\"\",IF(AND($D197>=FctrChngDts!$E$2,$D197<=FctrChngDts!$F$2),$D197,FctrChngDts!$E$2))","v":""},{"$f":"IF($K197=\"\",\"\",IF(AND($J197=$K197,$E197>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K197=$J197,$E197,IF(AND($E197>=FctrChngDts!$E$2,$E197<=FctrChngDts!$F$2),$E197,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D197<DATE(YEAR(Account!$J$2),6,1),$D197>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I197<FctrChngDts!$A$2,$J197<FctrChngDts!$A$2),AND($I197>=FctrChngDts!$B$2,$J197>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I197<FctrChngDts!$A$2,$J197>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I197>=FctrChngDts!$A$2,$J197<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I197<FctrChngDts!$B$2,$J197>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K197<FctrChngDts!$A$2,$L197<FctrChngDts!$A$2),AND($K197>=FctrChngDts!$B$2,$L197>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K197<FctrChngDts!$A$2,$L197>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K197>=FctrChngDts!$A$2,$L197<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K197<FctrChngDts!$B$2,$L197>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I197=\"\",$J197=0),0,IF(AND($N197=TRUE,$I197<>0),SUM($J197-$I197+1),IF($O197=TRUE,SUM(FctrChngDts!$A$2-$I197),IF($P197=TRUE,0,IF($Q197=TRUE,SUM($J197-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I197=\"\",$J197=0),0,IF($N197=TRUE,0,IF($O197=TRUE,SUM($J197-FctrChngDts!$A$2+1),IF(AND($P197=TRUE,$I197<>0),SUM($J197-$I197+1),IF($Q197=TRUE,SUM(FctrChngDts!$B$2-$I197),0)))))","v":0},0,{"$f":"IF(OR($K197=\"\",$L197=0),0,IF(AND($R197=TRUE,$K197<>0),SUM($L197-$K197+1),IF($S197=TRUE,SUM(FctrChngDts!$A$2-$K197),IF($T197=TRUE,0,IF($U197=TRUE,SUM($L197-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K197=\"\",$L197=0),0,IF($R197=TRUE,0,IF($S197=TRUE,SUM($L197-FctrChngDts!$A$2+1),IF(AND($T197=TRUE,$K197<>0),SUM($L197-$K197+1),IF($U197=TRUE,SUM(FctrChngDts!$B$2-$K197),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A197,Tenant!$A197:$J696,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR197=FALSE,VLOOKUP($AQ197,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ197,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR197=FALSE,VLOOKUP($AQ197,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ197,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR197=FALSE,VLOOKUP($AQ197,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ197,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR197=FALSE,VLOOKUP($AQ197,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ197,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A197,Tenant!$A197:$J696,6,FALSE)","v":0},{"$f":"VLOOKUP($A197,Tenant!$A197:$J696,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG197=FALSE,0,IF($DQ197=TRUE,SUM($BS197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS197*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DQ197=TRUE,SUM($BT197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT197*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DQ197=TRUE,SUM($BU197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU197*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DQ197=TRUE,SUM($BV197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DQ197=TRUE,SUM($BW197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW197*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DQ197=TRUE,SUM($BX197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX197*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN197=FALSE,0,ROUND(SUM($BY197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP197=FALSE,0,ROUND(SUM($X197*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY197=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X197),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X197)),2)","v":0},0,false,{"$f":"ROUND(IF($CT197=FALSE,0,IF($DU197=TRUE,SUM($BZ197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ197*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT197=FALSE,0,IF($DU197=TRUE,SUM($CA197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA197*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT197=FALSE,0,IF($DU197=TRUE,SUM($CB197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB197*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT197=FALSE,0,IF($DU197=TRUE,SUM($CC197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC197*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT197=FALSE,0,IF($DU197=TRUE,SUM($CD197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD197*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT197=FALSE,0,IF($DU197=TRUE,SUM($CE197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE197*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA197=FALSE,0,ROUND(SUM($CF197*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC197=FALSE,0,ROUND(SUM($AA197*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY197=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA197),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA197)),2)","v":0},0,0,{"$f":"SUM($DG197*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG197*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH197,IF(VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI197,$DG197))","v":0},0,false,0,false,0,{"$f":"IF(AND($X197>0,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ197=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH197:$CM197,$CQ197,$DZ197,$EF197,$EN197:$ES197)-SUM($BY197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH197:$CM197,$CQ197,$DZ197,$EF197,$EH197:$EM197)-SUM($BY197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X197>0,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS197=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH197:$CM197,$CO197,$CQ197,$CU197:$CZ197,$DB197,$DD197,$DZ197,$EB197,$ED197,$EF197,$EN197:$ES197,$FC197,$FE197,$FG197,$FI197,$FQ197:$FV197)/$AD197*$X197)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH197:$CM197,$CO197,$CQ197,$CU197:$CZ197,$DB197,$DD197,$DZ197,$EB197,$ED197,$EF197,$EH197:$EM197,$FC197,$FE197,$FG197,$FI197,$FK197:$FP197)/$AD197*$X197)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA197>0,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU197=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU197:$CZ197,$DD197,$DZ197,$FI197,$FQ197:$FV197)-SUM($CF197*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU197:$CZ197,$DD197,$DZ197,$FI197,$FK197:$FP197)-SUM($CF197*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA197>0,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW197=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH197:$CM197,$CO197,$CQ197,$CU197:$CZ197,$DB197,$DD197,$DZ197,$EB197,$ED197,$EF197,$EN197:$ES197,$FC197,$FE197,$FG197,$FI197,$FQ197:$FV197)/$AD197*$AA197)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH197:$CM197,$CO197,$CQ197,$CU197:$CZ197,$DB197,$DD197,$DZ197,$EB197,$ED197,$EF197,$EH197:$EM197,$FC197,$FE197,$FG197,$FI197,$FK197:$FP197)/$AD197*$AA197)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X197>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E197<>\"D-CARE\",Tenant!$F197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY197=FALSE,0,ROUND(SUM($AE197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X197>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X197>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X197>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA197=FALSE,0,SUM($BY197*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X197>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC197=FALSE,0,SUM($BY197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X197>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE197=TRUE,$X197>0),SUM($BY197*Account!$T$2),0)","v":0},{"$f":"IF(AND($X197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG197=FALSE,0,ROUND(SUM($BS197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG197=FALSE,0,ROUND(SUM($BT197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG197=FALSE,0,ROUND(SUM($BU197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG197=FALSE,0,ROUND(SUM($BV197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG197=FALSE,0,ROUND(SUM($BW197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG197=FALSE,0,ROUND(SUM($BX197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H197/$AD197*$X197),2),0)","v":0},{"$f":"ROUND(SUM($EU197*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET197=FALSE,$EV197,ROUND(MAX(0,SUM(SUM($EN197:$ES197)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY197=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I197","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ197*Account!$AA$2),SUM($EZ197*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA197>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E197<>\"D-CARE\",Tenant!$F197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB197=FALSE,0,ROUND(SUM($AF197*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA197>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA197>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA197>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD197=FALSE,0,SUM($CF197*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA197>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF197=FALSE,0,SUM($CF197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA197>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH197=TRUE,$AA197>0),SUM($CF197*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ197=FALSE,0,ROUND(SUM($BZ197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ197=FALSE,0,ROUND(SUM($CA197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ197=FALSE,0,ROUND(SUM($CB197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ197=FALSE,0,ROUND(SUM($CC197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ197=FALSE,0,ROUND(SUM($CD197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ197=FALSE,0,ROUND(SUM($CE197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H197/$AD197*$AA197),2),0)","v":0},{"$f":"ROUND(SUM($FX197*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW197=FALSE,$FY197,ROUND(MAX(0,SUM(SUM($FQ197:$FV197)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB197=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I197","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC197*Account!$AA$2),SUM($GC197*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D197<=FctrChngDts!$B$14,$E197>FctrChngDts!$B$14),AND($D197<=FctrChngDts!$C$14,$E197>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE197=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH197:$GJ197))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO197,$DB197,$GH197:$GJ197))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG197,$GK197,$GN197,$DR197,$DT197,$DV197,$DX197),IF(Account!$Q$2=TRUE,SUM($GG197,$GL197,$GN197,$DR197,$DT197,$DV197,$DX197),SUM($GG197,$GK197,$GL197,$GM197,$GN197,$DR197,$DT197,$DV197,$DX197)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D197,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A197,Tenant!$A:$J,8,FALSE)=TRUE,$GO197<0),0,SUM(SUM(SUM($GO197/$AD197*$GP197)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A197,Tenant!$A:$J,8,FALSE)=TRUE,$GO197<0),0,SUM(SUM(SUM($GO197/$AD197*$GQ197)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG197,$CO197,$DB197,$GM197)/$AD197)*$X197*FctrChngDts!$B$15),SUM(SUM(SUM($DG197,$CO197,$DB197,$GH197:$GJ197)/$AD197)*$X197*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG197,$CO197,$DB197,$GM197)/$AD197)*$AA197*FctrChngDts!$B$15),SUM(SUM(SUM($DG197,$CO197,$DB197,$GH197:$GJ197)/$AD197)*$AA197*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E197),$AD197,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D197,FctrChngDts!$C$17<=$E197),_xlfn.DAYS($D197,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E197),$AD197,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D197,FctrChngDts!$C$19<=$E197),_xlfn.DAYS($D197,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY197*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY197*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ197*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ197*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D197,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A197,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF197*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A197,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG197*Account!$AA$2)),2)","v":0}]
[197,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G198),0,IF($F198<=$G198,SUM($G198-$F198),IF($F198>$G198,SUM((Account!$L$2-$F198)+$G198+1))))","v":0},{"$f":"IF(AND($D198>=FctrChngDts!$C$2,$D198<=FctrChngDts!$D$2),$D198,\"\")","v":""},{"$f":"IF($I198=\"\",\"\",IF($E198<=FctrChngDts!$D$2,$E198,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D198<FctrChngDts!$E$2,$E198<FctrChngDts!$E$2),AND($D198>=FctrChngDts!$F$2,$E198>=FctrChngDts!$F$2)),\"\",IF(AND($D198>=FctrChngDts!$E$2,$D198<=FctrChngDts!$F$2),$D198,FctrChngDts!$E$2))","v":""},{"$f":"IF($K198=\"\",\"\",IF(AND($J198=$K198,$E198>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K198=$J198,$E198,IF(AND($E198>=FctrChngDts!$E$2,$E198<=FctrChngDts!$F$2),$E198,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D198<DATE(YEAR(Account!$J$2),6,1),$D198>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I198<FctrChngDts!$A$2,$J198<FctrChngDts!$A$2),AND($I198>=FctrChngDts!$B$2,$J198>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I198<FctrChngDts!$A$2,$J198>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I198>=FctrChngDts!$A$2,$J198<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I198<FctrChngDts!$B$2,$J198>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K198<FctrChngDts!$A$2,$L198<FctrChngDts!$A$2),AND($K198>=FctrChngDts!$B$2,$L198>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K198<FctrChngDts!$A$2,$L198>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K198>=FctrChngDts!$A$2,$L198<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K198<FctrChngDts!$B$2,$L198>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I198=\"\",$J198=0),0,IF(AND($N198=TRUE,$I198<>0),SUM($J198-$I198+1),IF($O198=TRUE,SUM(FctrChngDts!$A$2-$I198),IF($P198=TRUE,0,IF($Q198=TRUE,SUM($J198-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I198=\"\",$J198=0),0,IF($N198=TRUE,0,IF($O198=TRUE,SUM($J198-FctrChngDts!$A$2+1),IF(AND($P198=TRUE,$I198<>0),SUM($J198-$I198+1),IF($Q198=TRUE,SUM(FctrChngDts!$B$2-$I198),0)))))","v":0},0,{"$f":"IF(OR($K198=\"\",$L198=0),0,IF(AND($R198=TRUE,$K198<>0),SUM($L198-$K198+1),IF($S198=TRUE,SUM(FctrChngDts!$A$2-$K198),IF($T198=TRUE,0,IF($U198=TRUE,SUM($L198-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K198=\"\",$L198=0),0,IF($R198=TRUE,0,IF($S198=TRUE,SUM($L198-FctrChngDts!$A$2+1),IF(AND($T198=TRUE,$K198<>0),SUM($L198-$K198+1),IF($U198=TRUE,SUM(FctrChngDts!$B$2-$K198),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A198,Tenant!$A198:$J697,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR198=FALSE,VLOOKUP($AQ198,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ198,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR198=FALSE,VLOOKUP($AQ198,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ198,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR198=FALSE,VLOOKUP($AQ198,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ198,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR198=FALSE,VLOOKUP($AQ198,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ198,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A198,Tenant!$A198:$J697,6,FALSE)","v":0},{"$f":"VLOOKUP($A198,Tenant!$A198:$J697,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG198=FALSE,0,IF($DQ198=TRUE,SUM($BS198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS198*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DQ198=TRUE,SUM($BT198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT198*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DQ198=TRUE,SUM($BU198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU198*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DQ198=TRUE,SUM($BV198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DQ198=TRUE,SUM($BW198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW198*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DQ198=TRUE,SUM($BX198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX198*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN198=FALSE,0,ROUND(SUM($BY198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP198=FALSE,0,ROUND(SUM($X198*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY198=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X198),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X198)),2)","v":0},0,false,{"$f":"ROUND(IF($CT198=FALSE,0,IF($DU198=TRUE,SUM($BZ198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ198*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT198=FALSE,0,IF($DU198=TRUE,SUM($CA198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA198*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT198=FALSE,0,IF($DU198=TRUE,SUM($CB198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB198*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT198=FALSE,0,IF($DU198=TRUE,SUM($CC198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC198*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT198=FALSE,0,IF($DU198=TRUE,SUM($CD198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD198*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT198=FALSE,0,IF($DU198=TRUE,SUM($CE198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE198*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA198=FALSE,0,ROUND(SUM($CF198*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC198=FALSE,0,ROUND(SUM($AA198*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY198=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA198),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA198)),2)","v":0},0,0,{"$f":"SUM($DG198*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG198*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH198,IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI198,$DG198))","v":0},0,false,0,false,0,{"$f":"IF(AND($X198>0,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ198=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH198:$CM198,$CQ198,$DZ198,$EF198,$EN198:$ES198)-SUM($BY198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH198:$CM198,$CQ198,$DZ198,$EF198,$EH198:$EM198)-SUM($BY198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X198>0,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS198=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH198:$CM198,$CO198,$CQ198,$CU198:$CZ198,$DB198,$DD198,$DZ198,$EB198,$ED198,$EF198,$EN198:$ES198,$FC198,$FE198,$FG198,$FI198,$FQ198:$FV198)/$AD198*$X198)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH198:$CM198,$CO198,$CQ198,$CU198:$CZ198,$DB198,$DD198,$DZ198,$EB198,$ED198,$EF198,$EH198:$EM198,$FC198,$FE198,$FG198,$FI198,$FK198:$FP198)/$AD198*$X198)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA198>0,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU198=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU198:$CZ198,$DD198,$DZ198,$FI198,$FQ198:$FV198)-SUM($CF198*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU198:$CZ198,$DD198,$DZ198,$FI198,$FK198:$FP198)-SUM($CF198*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA198>0,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW198=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH198:$CM198,$CO198,$CQ198,$CU198:$CZ198,$DB198,$DD198,$DZ198,$EB198,$ED198,$EF198,$EN198:$ES198,$FC198,$FE198,$FG198,$FI198,$FQ198:$FV198)/$AD198*$AA198)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH198:$CM198,$CO198,$CQ198,$CU198:$CZ198,$DB198,$DD198,$DZ198,$EB198,$ED198,$EF198,$EH198:$EM198,$FC198,$FE198,$FG198,$FI198,$FK198:$FP198)/$AD198*$AA198)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E198<>\"D-CARE\",Tenant!$F198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY198=FALSE,0,ROUND(SUM($AE198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA198=FALSE,0,SUM($BY198*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X198>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC198=FALSE,0,SUM($BY198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X198>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE198=TRUE,$X198>0),SUM($BY198*Account!$T$2),0)","v":0},{"$f":"IF(AND($X198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG198=FALSE,0,ROUND(SUM($BS198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG198=FALSE,0,ROUND(SUM($BT198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG198=FALSE,0,ROUND(SUM($BU198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG198=FALSE,0,ROUND(SUM($BV198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG198=FALSE,0,ROUND(SUM($BW198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG198=FALSE,0,ROUND(SUM($BX198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H198/$AD198*$X198),2),0)","v":0},{"$f":"ROUND(SUM($EU198*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET198=FALSE,$EV198,ROUND(MAX(0,SUM(SUM($EN198:$ES198)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY198=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I198","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ198*Account!$AA$2),SUM($EZ198*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E198<>\"D-CARE\",Tenant!$F198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB198=FALSE,0,ROUND(SUM($AF198*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD198=FALSE,0,SUM($CF198*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA198>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF198=FALSE,0,SUM($CF198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA198>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH198=TRUE,$AA198>0),SUM($CF198*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ198=FALSE,0,ROUND(SUM($BZ198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ198=FALSE,0,ROUND(SUM($CA198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ198=FALSE,0,ROUND(SUM($CB198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ198=FALSE,0,ROUND(SUM($CC198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ198=FALSE,0,ROUND(SUM($CD198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ198=FALSE,0,ROUND(SUM($CE198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H198/$AD198*$AA198),2),0)","v":0},{"$f":"ROUND(SUM($FX198*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW198=FALSE,$FY198,ROUND(MAX(0,SUM(SUM($FQ198:$FV198)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB198=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I198","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC198*Account!$AA$2),SUM($GC198*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D198<=FctrChngDts!$B$14,$E198>FctrChngDts!$B$14),AND($D198<=FctrChngDts!$C$14,$E198>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE198=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH198:$GJ198))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO198,$DB198,$GH198:$GJ198))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG198,$GK198,$GN198,$DR198,$DT198,$DV198,$DX198),IF(Account!$Q$2=TRUE,SUM($GG198,$GL198,$GN198,$DR198,$DT198,$DV198,$DX198),SUM($GG198,$GK198,$GL198,$GM198,$GN198,$DR198,$DT198,$DV198,$DX198)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D198,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,8,FALSE)=TRUE,$GO198<0),0,SUM(SUM(SUM($GO198/$AD198*$GP198)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,8,FALSE)=TRUE,$GO198<0),0,SUM(SUM(SUM($GO198/$AD198*$GQ198)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG198,$CO198,$DB198,$GM198)/$AD198)*$X198*FctrChngDts!$B$15),SUM(SUM(SUM($DG198,$CO198,$DB198,$GH198:$GJ198)/$AD198)*$X198*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG198,$CO198,$DB198,$GM198)/$AD198)*$AA198*FctrChngDts!$B$15),SUM(SUM(SUM($DG198,$CO198,$DB198,$GH198:$GJ198)/$AD198)*$AA198*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E198),$AD198,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D198,FctrChngDts!$C$17<=$E198),_xlfn.DAYS($D198,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E198),$AD198,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D198,FctrChngDts!$C$19<=$E198),_xlfn.DAYS($D198,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY198*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY198*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ198*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ198*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D198,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF198*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG198*Account!$AA$2)),2)","v":0}]
[198,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G199),0,IF($F199<=$G199,SUM($G199-$F199),IF($F199>$G199,SUM((Account!$L$2-$F199)+$G199+1))))","v":0},{"$f":"IF(AND($D199>=FctrChngDts!$C$2,$D199<=FctrChngDts!$D$2),$D199,\"\")","v":""},{"$f":"IF($I199=\"\",\"\",IF($E199<=FctrChngDts!$D$2,$E199,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D199<FctrChngDts!$E$2,$E199<FctrChngDts!$E$2),AND($D199>=FctrChngDts!$F$2,$E199>=FctrChngDts!$F$2)),\"\",IF(AND($D199>=FctrChngDts!$E$2,$D199<=FctrChngDts!$F$2),$D199,FctrChngDts!$E$2))","v":""},{"$f":"IF($K199=\"\",\"\",IF(AND($J199=$K199,$E199>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K199=$J199,$E199,IF(AND($E199>=FctrChngDts!$E$2,$E199<=FctrChngDts!$F$2),$E199,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D199<DATE(YEAR(Account!$J$2),6,1),$D199>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I199<FctrChngDts!$A$2,$J199<FctrChngDts!$A$2),AND($I199>=FctrChngDts!$B$2,$J199>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I199<FctrChngDts!$A$2,$J199>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I199>=FctrChngDts!$A$2,$J199<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I199<FctrChngDts!$B$2,$J199>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K199<FctrChngDts!$A$2,$L199<FctrChngDts!$A$2),AND($K199>=FctrChngDts!$B$2,$L199>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K199<FctrChngDts!$A$2,$L199>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K199>=FctrChngDts!$A$2,$L199<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K199<FctrChngDts!$B$2,$L199>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I199=\"\",$J199=0),0,IF(AND($N199=TRUE,$I199<>0),SUM($J199-$I199+1),IF($O199=TRUE,SUM(FctrChngDts!$A$2-$I199),IF($P199=TRUE,0,IF($Q199=TRUE,SUM($J199-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I199=\"\",$J199=0),0,IF($N199=TRUE,0,IF($O199=TRUE,SUM($J199-FctrChngDts!$A$2+1),IF(AND($P199=TRUE,$I199<>0),SUM($J199-$I199+1),IF($Q199=TRUE,SUM(FctrChngDts!$B$2-$I199),0)))))","v":0},0,{"$f":"IF(OR($K199=\"\",$L199=0),0,IF(AND($R199=TRUE,$K199<>0),SUM($L199-$K199+1),IF($S199=TRUE,SUM(FctrChngDts!$A$2-$K199),IF($T199=TRUE,0,IF($U199=TRUE,SUM($L199-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K199=\"\",$L199=0),0,IF($R199=TRUE,0,IF($S199=TRUE,SUM($L199-FctrChngDts!$A$2+1),IF(AND($T199=TRUE,$K199<>0),SUM($L199-$K199+1),IF($U199=TRUE,SUM(FctrChngDts!$B$2-$K199),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A199,Tenant!$A199:$J698,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR199=FALSE,VLOOKUP($AQ199,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ199,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR199=FALSE,VLOOKUP($AQ199,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ199,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR199=FALSE,VLOOKUP($AQ199,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ199,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR199=FALSE,VLOOKUP($AQ199,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ199,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A199,Tenant!$A199:$J698,6,FALSE)","v":0},{"$f":"VLOOKUP($A199,Tenant!$A199:$J698,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG199=FALSE,0,IF($DQ199=TRUE,SUM($BS199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS199*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DQ199=TRUE,SUM($BT199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT199*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DQ199=TRUE,SUM($BU199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU199*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DQ199=TRUE,SUM($BV199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DQ199=TRUE,SUM($BW199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW199*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DQ199=TRUE,SUM($BX199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX199*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN199=FALSE,0,ROUND(SUM($BY199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP199=FALSE,0,ROUND(SUM($X199*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY199=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X199),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X199)),2)","v":0},0,false,{"$f":"ROUND(IF($CT199=FALSE,0,IF($DU199=TRUE,SUM($BZ199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ199*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT199=FALSE,0,IF($DU199=TRUE,SUM($CA199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA199*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT199=FALSE,0,IF($DU199=TRUE,SUM($CB199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB199*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT199=FALSE,0,IF($DU199=TRUE,SUM($CC199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC199*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT199=FALSE,0,IF($DU199=TRUE,SUM($CD199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD199*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT199=FALSE,0,IF($DU199=TRUE,SUM($CE199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE199*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA199=FALSE,0,ROUND(SUM($CF199*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC199=FALSE,0,ROUND(SUM($AA199*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY199=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA199),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA199)),2)","v":0},0,0,{"$f":"SUM($DG199*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG199*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH199,IF(VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI199,$DG199))","v":0},0,false,0,false,0,{"$f":"IF(AND($X199>0,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ199=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH199:$CM199,$CQ199,$DZ199,$EF199,$EN199:$ES199)-SUM($BY199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH199:$CM199,$CQ199,$DZ199,$EF199,$EH199:$EM199)-SUM($BY199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X199>0,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS199=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH199:$CM199,$CO199,$CQ199,$CU199:$CZ199,$DB199,$DD199,$DZ199,$EB199,$ED199,$EF199,$EN199:$ES199,$FC199,$FE199,$FG199,$FI199,$FQ199:$FV199)/$AD199*$X199)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH199:$CM199,$CO199,$CQ199,$CU199:$CZ199,$DB199,$DD199,$DZ199,$EB199,$ED199,$EF199,$EH199:$EM199,$FC199,$FE199,$FG199,$FI199,$FK199:$FP199)/$AD199*$X199)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA199>0,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU199=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU199:$CZ199,$DD199,$DZ199,$FI199,$FQ199:$FV199)-SUM($CF199*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU199:$CZ199,$DD199,$DZ199,$FI199,$FK199:$FP199)-SUM($CF199*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA199>0,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW199=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH199:$CM199,$CO199,$CQ199,$CU199:$CZ199,$DB199,$DD199,$DZ199,$EB199,$ED199,$EF199,$EN199:$ES199,$FC199,$FE199,$FG199,$FI199,$FQ199:$FV199)/$AD199*$AA199)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH199:$CM199,$CO199,$CQ199,$CU199:$CZ199,$DB199,$DD199,$DZ199,$EB199,$ED199,$EF199,$EH199:$EM199,$FC199,$FE199,$FG199,$FI199,$FK199:$FP199)/$AD199*$AA199)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X199>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E199<>\"D-CARE\",Tenant!$F199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY199=FALSE,0,ROUND(SUM($AE199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X199>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X199>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X199>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA199=FALSE,0,SUM($BY199*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X199>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC199=FALSE,0,SUM($BY199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X199>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE199=TRUE,$X199>0),SUM($BY199*Account!$T$2),0)","v":0},{"$f":"IF(AND($X199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG199=FALSE,0,ROUND(SUM($BS199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG199=FALSE,0,ROUND(SUM($BT199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG199=FALSE,0,ROUND(SUM($BU199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG199=FALSE,0,ROUND(SUM($BV199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG199=FALSE,0,ROUND(SUM($BW199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG199=FALSE,0,ROUND(SUM($BX199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H199/$AD199*$X199),2),0)","v":0},{"$f":"ROUND(SUM($EU199*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET199=FALSE,$EV199,ROUND(MAX(0,SUM(SUM($EN199:$ES199)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY199=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I199","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ199*Account!$AA$2),SUM($EZ199*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA199>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E199<>\"D-CARE\",Tenant!$F199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB199=FALSE,0,ROUND(SUM($AF199*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA199>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA199>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA199>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD199=FALSE,0,SUM($CF199*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA199>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF199=FALSE,0,SUM($CF199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA199>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH199=TRUE,$AA199>0),SUM($CF199*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ199=FALSE,0,ROUND(SUM($BZ199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ199=FALSE,0,ROUND(SUM($CA199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ199=FALSE,0,ROUND(SUM($CB199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ199=FALSE,0,ROUND(SUM($CC199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ199=FALSE,0,ROUND(SUM($CD199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ199=FALSE,0,ROUND(SUM($CE199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H199/$AD199*$AA199),2),0)","v":0},{"$f":"ROUND(SUM($FX199*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW199=FALSE,$FY199,ROUND(MAX(0,SUM(SUM($FQ199:$FV199)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB199=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I199","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC199*Account!$AA$2),SUM($GC199*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D199<=FctrChngDts!$B$14,$E199>FctrChngDts!$B$14),AND($D199<=FctrChngDts!$C$14,$E199>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE199=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH199:$GJ199))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO199,$DB199,$GH199:$GJ199))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG199,$GK199,$GN199,$DR199,$DT199,$DV199,$DX199),IF(Account!$Q$2=TRUE,SUM($GG199,$GL199,$GN199,$DR199,$DT199,$DV199,$DX199),SUM($GG199,$GK199,$GL199,$GM199,$GN199,$DR199,$DT199,$DV199,$DX199)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D199,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A199,Tenant!$A:$J,8,FALSE)=TRUE,$GO199<0),0,SUM(SUM(SUM($GO199/$AD199*$GP199)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A199,Tenant!$A:$J,8,FALSE)=TRUE,$GO199<0),0,SUM(SUM(SUM($GO199/$AD199*$GQ199)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG199,$CO199,$DB199,$GM199)/$AD199)*$X199*FctrChngDts!$B$15),SUM(SUM(SUM($DG199,$CO199,$DB199,$GH199:$GJ199)/$AD199)*$X199*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG199,$CO199,$DB199,$GM199)/$AD199)*$AA199*FctrChngDts!$B$15),SUM(SUM(SUM($DG199,$CO199,$DB199,$GH199:$GJ199)/$AD199)*$AA199*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E199),$AD199,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D199,FctrChngDts!$C$17<=$E199),_xlfn.DAYS($D199,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E199),$AD199,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D199,FctrChngDts!$C$19<=$E199),_xlfn.DAYS($D199,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY199*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY199*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ199*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ199*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D199,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A199,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF199*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A199,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG199*Account!$AA$2)),2)","v":0}]
[199,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G200),0,IF($F200<=$G200,SUM($G200-$F200),IF($F200>$G200,SUM((Account!$L$2-$F200)+$G200+1))))","v":0},{"$f":"IF(AND($D200>=FctrChngDts!$C$2,$D200<=FctrChngDts!$D$2),$D200,\"\")","v":""},{"$f":"IF($I200=\"\",\"\",IF($E200<=FctrChngDts!$D$2,$E200,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D200<FctrChngDts!$E$2,$E200<FctrChngDts!$E$2),AND($D200>=FctrChngDts!$F$2,$E200>=FctrChngDts!$F$2)),\"\",IF(AND($D200>=FctrChngDts!$E$2,$D200<=FctrChngDts!$F$2),$D200,FctrChngDts!$E$2))","v":""},{"$f":"IF($K200=\"\",\"\",IF(AND($J200=$K200,$E200>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K200=$J200,$E200,IF(AND($E200>=FctrChngDts!$E$2,$E200<=FctrChngDts!$F$2),$E200,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D200<DATE(YEAR(Account!$J$2),6,1),$D200>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I200<FctrChngDts!$A$2,$J200<FctrChngDts!$A$2),AND($I200>=FctrChngDts!$B$2,$J200>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I200<FctrChngDts!$A$2,$J200>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I200>=FctrChngDts!$A$2,$J200<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I200<FctrChngDts!$B$2,$J200>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K200<FctrChngDts!$A$2,$L200<FctrChngDts!$A$2),AND($K200>=FctrChngDts!$B$2,$L200>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K200<FctrChngDts!$A$2,$L200>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K200>=FctrChngDts!$A$2,$L200<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K200<FctrChngDts!$B$2,$L200>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I200=\"\",$J200=0),0,IF(AND($N200=TRUE,$I200<>0),SUM($J200-$I200+1),IF($O200=TRUE,SUM(FctrChngDts!$A$2-$I200),IF($P200=TRUE,0,IF($Q200=TRUE,SUM($J200-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I200=\"\",$J200=0),0,IF($N200=TRUE,0,IF($O200=TRUE,SUM($J200-FctrChngDts!$A$2+1),IF(AND($P200=TRUE,$I200<>0),SUM($J200-$I200+1),IF($Q200=TRUE,SUM(FctrChngDts!$B$2-$I200),0)))))","v":0},0,{"$f":"IF(OR($K200=\"\",$L200=0),0,IF(AND($R200=TRUE,$K200<>0),SUM($L200-$K200+1),IF($S200=TRUE,SUM(FctrChngDts!$A$2-$K200),IF($T200=TRUE,0,IF($U200=TRUE,SUM($L200-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K200=\"\",$L200=0),0,IF($R200=TRUE,0,IF($S200=TRUE,SUM($L200-FctrChngDts!$A$2+1),IF(AND($T200=TRUE,$K200<>0),SUM($L200-$K200+1),IF($U200=TRUE,SUM(FctrChngDts!$B$2-$K200),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A200,Tenant!$A200:$J699,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR200=FALSE,VLOOKUP($AQ200,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ200,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR200=FALSE,VLOOKUP($AQ200,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ200,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR200=FALSE,VLOOKUP($AQ200,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ200,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR200=FALSE,VLOOKUP($AQ200,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ200,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A200,Tenant!$A200:$J699,6,FALSE)","v":0},{"$f":"VLOOKUP($A200,Tenant!$A200:$J699,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG200=FALSE,0,IF($DQ200=TRUE,SUM($BS200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS200*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DQ200=TRUE,SUM($BT200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT200*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DQ200=TRUE,SUM($BU200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU200*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DQ200=TRUE,SUM($BV200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DQ200=TRUE,SUM($BW200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW200*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DQ200=TRUE,SUM($BX200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX200*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN200=FALSE,0,ROUND(SUM($BY200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP200=FALSE,0,ROUND(SUM($X200*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY200=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X200),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X200)),2)","v":0},0,false,{"$f":"ROUND(IF($CT200=FALSE,0,IF($DU200=TRUE,SUM($BZ200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ200*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT200=FALSE,0,IF($DU200=TRUE,SUM($CA200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA200*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT200=FALSE,0,IF($DU200=TRUE,SUM($CB200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB200*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT200=FALSE,0,IF($DU200=TRUE,SUM($CC200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC200*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT200=FALSE,0,IF($DU200=TRUE,SUM($CD200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD200*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT200=FALSE,0,IF($DU200=TRUE,SUM($CE200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE200*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA200=FALSE,0,ROUND(SUM($CF200*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC200=FALSE,0,ROUND(SUM($AA200*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY200=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA200),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA200)),2)","v":0},0,0,{"$f":"SUM($DG200*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG200*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH200,IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI200,$DG200))","v":0},0,false,0,false,0,{"$f":"IF(AND($X200>0,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ200=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH200:$CM200,$CQ200,$DZ200,$EF200,$EN200:$ES200)-SUM($BY200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH200:$CM200,$CQ200,$DZ200,$EF200,$EH200:$EM200)-SUM($BY200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X200>0,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS200=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH200:$CM200,$CO200,$CQ200,$CU200:$CZ200,$DB200,$DD200,$DZ200,$EB200,$ED200,$EF200,$EN200:$ES200,$FC200,$FE200,$FG200,$FI200,$FQ200:$FV200)/$AD200*$X200)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH200:$CM200,$CO200,$CQ200,$CU200:$CZ200,$DB200,$DD200,$DZ200,$EB200,$ED200,$EF200,$EH200:$EM200,$FC200,$FE200,$FG200,$FI200,$FK200:$FP200)/$AD200*$X200)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA200>0,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU200=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU200:$CZ200,$DD200,$DZ200,$FI200,$FQ200:$FV200)-SUM($CF200*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU200:$CZ200,$DD200,$DZ200,$FI200,$FK200:$FP200)-SUM($CF200*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA200>0,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW200=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH200:$CM200,$CO200,$CQ200,$CU200:$CZ200,$DB200,$DD200,$DZ200,$EB200,$ED200,$EF200,$EN200:$ES200,$FC200,$FE200,$FG200,$FI200,$FQ200:$FV200)/$AD200*$AA200)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH200:$CM200,$CO200,$CQ200,$CU200:$CZ200,$DB200,$DD200,$DZ200,$EB200,$ED200,$EF200,$EH200:$EM200,$FC200,$FE200,$FG200,$FI200,$FK200:$FP200)/$AD200*$AA200)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E200<>\"D-CARE\",Tenant!$F200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY200=FALSE,0,ROUND(SUM($AE200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA200=FALSE,0,SUM($BY200*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X200>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC200=FALSE,0,SUM($BY200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X200>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE200=TRUE,$X200>0),SUM($BY200*Account!$T$2),0)","v":0},{"$f":"IF(AND($X200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG200=FALSE,0,ROUND(SUM($BS200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG200=FALSE,0,ROUND(SUM($BT200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG200=FALSE,0,ROUND(SUM($BU200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG200=FALSE,0,ROUND(SUM($BV200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG200=FALSE,0,ROUND(SUM($BW200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG200=FALSE,0,ROUND(SUM($BX200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H200/$AD200*$X200),2),0)","v":0},{"$f":"ROUND(SUM($EU200*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET200=FALSE,$EV200,ROUND(MAX(0,SUM(SUM($EN200:$ES200)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY200=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I200","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ200*Account!$AA$2),SUM($EZ200*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E200<>\"D-CARE\",Tenant!$F200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB200=FALSE,0,ROUND(SUM($AF200*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD200=FALSE,0,SUM($CF200*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA200>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF200=FALSE,0,SUM($CF200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA200>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH200=TRUE,$AA200>0),SUM($CF200*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ200=FALSE,0,ROUND(SUM($BZ200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ200=FALSE,0,ROUND(SUM($CA200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ200=FALSE,0,ROUND(SUM($CB200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ200=FALSE,0,ROUND(SUM($CC200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ200=FALSE,0,ROUND(SUM($CD200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ200=FALSE,0,ROUND(SUM($CE200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H200/$AD200*$AA200),2),0)","v":0},{"$f":"ROUND(SUM($FX200*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW200=FALSE,$FY200,ROUND(MAX(0,SUM(SUM($FQ200:$FV200)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB200=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I200","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC200*Account!$AA$2),SUM($GC200*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D200<=FctrChngDts!$B$14,$E200>FctrChngDts!$B$14),AND($D200<=FctrChngDts!$C$14,$E200>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE200=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH200:$GJ200))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO200,$DB200,$GH200:$GJ200))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG200,$GK200,$GN200,$DR200,$DT200,$DV200,$DX200),IF(Account!$Q$2=TRUE,SUM($GG200,$GL200,$GN200,$DR200,$DT200,$DV200,$DX200),SUM($GG200,$GK200,$GL200,$GM200,$GN200,$DR200,$DT200,$DV200,$DX200)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D200,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,8,FALSE)=TRUE,$GO200<0),0,SUM(SUM(SUM($GO200/$AD200*$GP200)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,8,FALSE)=TRUE,$GO200<0),0,SUM(SUM(SUM($GO200/$AD200*$GQ200)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG200,$CO200,$DB200,$GM200)/$AD200)*$X200*FctrChngDts!$B$15),SUM(SUM(SUM($DG200,$CO200,$DB200,$GH200:$GJ200)/$AD200)*$X200*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG200,$CO200,$DB200,$GM200)/$AD200)*$AA200*FctrChngDts!$B$15),SUM(SUM(SUM($DG200,$CO200,$DB200,$GH200:$GJ200)/$AD200)*$AA200*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E200),$AD200,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D200,FctrChngDts!$C$17<=$E200),_xlfn.DAYS($D200,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E200),$AD200,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D200,FctrChngDts!$C$19<=$E200),_xlfn.DAYS($D200,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY200*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY200*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ200*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ200*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D200,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF200*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG200*Account!$AA$2)),2)","v":0}]
[200,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G201),0,IF($F201<=$G201,SUM($G201-$F201),IF($F201>$G201,SUM((Account!$L$2-$F201)+$G201+1))))","v":0},{"$f":"IF(AND($D201>=FctrChngDts!$C$2,$D201<=FctrChngDts!$D$2),$D201,\"\")","v":""},{"$f":"IF($I201=\"\",\"\",IF($E201<=FctrChngDts!$D$2,$E201,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D201<FctrChngDts!$E$2,$E201<FctrChngDts!$E$2),AND($D201>=FctrChngDts!$F$2,$E201>=FctrChngDts!$F$2)),\"\",IF(AND($D201>=FctrChngDts!$E$2,$D201<=FctrChngDts!$F$2),$D201,FctrChngDts!$E$2))","v":""},{"$f":"IF($K201=\"\",\"\",IF(AND($J201=$K201,$E201>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K201=$J201,$E201,IF(AND($E201>=FctrChngDts!$E$2,$E201<=FctrChngDts!$F$2),$E201,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D201<DATE(YEAR(Account!$J$2),6,1),$D201>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I201<FctrChngDts!$A$2,$J201<FctrChngDts!$A$2),AND($I201>=FctrChngDts!$B$2,$J201>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I201<FctrChngDts!$A$2,$J201>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I201>=FctrChngDts!$A$2,$J201<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I201<FctrChngDts!$B$2,$J201>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K201<FctrChngDts!$A$2,$L201<FctrChngDts!$A$2),AND($K201>=FctrChngDts!$B$2,$L201>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K201<FctrChngDts!$A$2,$L201>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K201>=FctrChngDts!$A$2,$L201<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K201<FctrChngDts!$B$2,$L201>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I201=\"\",$J201=0),0,IF(AND($N201=TRUE,$I201<>0),SUM($J201-$I201+1),IF($O201=TRUE,SUM(FctrChngDts!$A$2-$I201),IF($P201=TRUE,0,IF($Q201=TRUE,SUM($J201-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I201=\"\",$J201=0),0,IF($N201=TRUE,0,IF($O201=TRUE,SUM($J201-FctrChngDts!$A$2+1),IF(AND($P201=TRUE,$I201<>0),SUM($J201-$I201+1),IF($Q201=TRUE,SUM(FctrChngDts!$B$2-$I201),0)))))","v":0},0,{"$f":"IF(OR($K201=\"\",$L201=0),0,IF(AND($R201=TRUE,$K201<>0),SUM($L201-$K201+1),IF($S201=TRUE,SUM(FctrChngDts!$A$2-$K201),IF($T201=TRUE,0,IF($U201=TRUE,SUM($L201-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K201=\"\",$L201=0),0,IF($R201=TRUE,0,IF($S201=TRUE,SUM($L201-FctrChngDts!$A$2+1),IF(AND($T201=TRUE,$K201<>0),SUM($L201-$K201+1),IF($U201=TRUE,SUM(FctrChngDts!$B$2-$K201),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A201,Tenant!$A201:$J700,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR201=FALSE,VLOOKUP($AQ201,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ201,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR201=FALSE,VLOOKUP($AQ201,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ201,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR201=FALSE,VLOOKUP($AQ201,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ201,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR201=FALSE,VLOOKUP($AQ201,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ201,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A201,Tenant!$A201:$J700,6,FALSE)","v":0},{"$f":"VLOOKUP($A201,Tenant!$A201:$J700,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG201=FALSE,0,IF($DQ201=TRUE,SUM($BS201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS201*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DQ201=TRUE,SUM($BT201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT201*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DQ201=TRUE,SUM($BU201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU201*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DQ201=TRUE,SUM($BV201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DQ201=TRUE,SUM($BW201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW201*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DQ201=TRUE,SUM($BX201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX201*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN201=FALSE,0,ROUND(SUM($BY201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP201=FALSE,0,ROUND(SUM($X201*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY201=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X201),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X201)),2)","v":0},0,false,{"$f":"ROUND(IF($CT201=FALSE,0,IF($DU201=TRUE,SUM($BZ201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ201*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT201=FALSE,0,IF($DU201=TRUE,SUM($CA201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA201*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT201=FALSE,0,IF($DU201=TRUE,SUM($CB201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB201*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT201=FALSE,0,IF($DU201=TRUE,SUM($CC201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC201*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT201=FALSE,0,IF($DU201=TRUE,SUM($CD201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD201*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT201=FALSE,0,IF($DU201=TRUE,SUM($CE201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE201*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA201=FALSE,0,ROUND(SUM($CF201*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC201=FALSE,0,ROUND(SUM($AA201*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY201=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA201),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA201)),2)","v":0},0,0,{"$f":"SUM($DG201*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG201*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH201,IF(VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI201,$DG201))","v":0},0,false,0,false,0,{"$f":"IF(AND($X201>0,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ201=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH201:$CM201,$CQ201,$DZ201,$EF201,$EN201:$ES201)-SUM($BY201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH201:$CM201,$CQ201,$DZ201,$EF201,$EH201:$EM201)-SUM($BY201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X201>0,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS201=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH201:$CM201,$CO201,$CQ201,$CU201:$CZ201,$DB201,$DD201,$DZ201,$EB201,$ED201,$EF201,$EN201:$ES201,$FC201,$FE201,$FG201,$FI201,$FQ201:$FV201)/$AD201*$X201)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH201:$CM201,$CO201,$CQ201,$CU201:$CZ201,$DB201,$DD201,$DZ201,$EB201,$ED201,$EF201,$EH201:$EM201,$FC201,$FE201,$FG201,$FI201,$FK201:$FP201)/$AD201*$X201)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA201>0,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU201=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU201:$CZ201,$DD201,$DZ201,$FI201,$FQ201:$FV201)-SUM($CF201*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU201:$CZ201,$DD201,$DZ201,$FI201,$FK201:$FP201)-SUM($CF201*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA201>0,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW201=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH201:$CM201,$CO201,$CQ201,$CU201:$CZ201,$DB201,$DD201,$DZ201,$EB201,$ED201,$EF201,$EN201:$ES201,$FC201,$FE201,$FG201,$FI201,$FQ201:$FV201)/$AD201*$AA201)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH201:$CM201,$CO201,$CQ201,$CU201:$CZ201,$DB201,$DD201,$DZ201,$EB201,$ED201,$EF201,$EH201:$EM201,$FC201,$FE201,$FG201,$FI201,$FK201:$FP201)/$AD201*$AA201)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X201>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E201<>\"D-CARE\",Tenant!$F201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY201=FALSE,0,ROUND(SUM($AE201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X201>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X201>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X201>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA201=FALSE,0,SUM($BY201*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X201>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC201=FALSE,0,SUM($BY201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X201>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE201=TRUE,$X201>0),SUM($BY201*Account!$T$2),0)","v":0},{"$f":"IF(AND($X201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG201=FALSE,0,ROUND(SUM($BS201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG201=FALSE,0,ROUND(SUM($BT201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG201=FALSE,0,ROUND(SUM($BU201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG201=FALSE,0,ROUND(SUM($BV201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG201=FALSE,0,ROUND(SUM($BW201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG201=FALSE,0,ROUND(SUM($BX201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H201/$AD201*$X201),2),0)","v":0},{"$f":"ROUND(SUM($EU201*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET201=FALSE,$EV201,ROUND(MAX(0,SUM(SUM($EN201:$ES201)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY201=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I201","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ201*Account!$AA$2),SUM($EZ201*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA201>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E201<>\"D-CARE\",Tenant!$F201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB201=FALSE,0,ROUND(SUM($AF201*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA201>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA201>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA201>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD201=FALSE,0,SUM($CF201*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA201>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF201=FALSE,0,SUM($CF201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA201>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH201=TRUE,$AA201>0),SUM($CF201*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ201=FALSE,0,ROUND(SUM($BZ201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ201=FALSE,0,ROUND(SUM($CA201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ201=FALSE,0,ROUND(SUM($CB201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ201=FALSE,0,ROUND(SUM($CC201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ201=FALSE,0,ROUND(SUM($CD201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ201=FALSE,0,ROUND(SUM($CE201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H201/$AD201*$AA201),2),0)","v":0},{"$f":"ROUND(SUM($FX201*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW201=FALSE,$FY201,ROUND(MAX(0,SUM(SUM($FQ201:$FV201)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB201=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I201","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC201*Account!$AA$2),SUM($GC201*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D201<=FctrChngDts!$B$14,$E201>FctrChngDts!$B$14),AND($D201<=FctrChngDts!$C$14,$E201>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE201=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH201:$GJ201))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO201,$DB201,$GH201:$GJ201))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG201,$GK201,$GN201,$DR201,$DT201,$DV201,$DX201),IF(Account!$Q$2=TRUE,SUM($GG201,$GL201,$GN201,$DR201,$DT201,$DV201,$DX201),SUM($GG201,$GK201,$GL201,$GM201,$GN201,$DR201,$DT201,$DV201,$DX201)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D201,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A201,Tenant!$A:$J,8,FALSE)=TRUE,$GO201<0),0,SUM(SUM(SUM($GO201/$AD201*$GP201)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A201,Tenant!$A:$J,8,FALSE)=TRUE,$GO201<0),0,SUM(SUM(SUM($GO201/$AD201*$GQ201)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG201,$CO201,$DB201,$GM201)/$AD201)*$X201*FctrChngDts!$B$15),SUM(SUM(SUM($DG201,$CO201,$DB201,$GH201:$GJ201)/$AD201)*$X201*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG201,$CO201,$DB201,$GM201)/$AD201)*$AA201*FctrChngDts!$B$15),SUM(SUM(SUM($DG201,$CO201,$DB201,$GH201:$GJ201)/$AD201)*$AA201*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E201),$AD201,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D201,FctrChngDts!$C$17<=$E201),_xlfn.DAYS($D201,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E201),$AD201,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D201,FctrChngDts!$C$19<=$E201),_xlfn.DAYS($D201,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY201*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY201*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ201*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ201*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D201,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A201,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF201*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A201,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG201*Account!$AA$2)),2)","v":0}]
[201,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G202),0,IF($F202<=$G202,SUM($G202-$F202),IF($F202>$G202,SUM((Account!$L$2-$F202)+$G202+1))))","v":0},{"$f":"IF(AND($D202>=FctrChngDts!$C$2,$D202<=FctrChngDts!$D$2),$D202,\"\")","v":""},{"$f":"IF($I202=\"\",\"\",IF($E202<=FctrChngDts!$D$2,$E202,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D202<FctrChngDts!$E$2,$E202<FctrChngDts!$E$2),AND($D202>=FctrChngDts!$F$2,$E202>=FctrChngDts!$F$2)),\"\",IF(AND($D202>=FctrChngDts!$E$2,$D202<=FctrChngDts!$F$2),$D202,FctrChngDts!$E$2))","v":""},{"$f":"IF($K202=\"\",\"\",IF(AND($J202=$K202,$E202>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K202=$J202,$E202,IF(AND($E202>=FctrChngDts!$E$2,$E202<=FctrChngDts!$F$2),$E202,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D202<DATE(YEAR(Account!$J$2),6,1),$D202>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I202<FctrChngDts!$A$2,$J202<FctrChngDts!$A$2),AND($I202>=FctrChngDts!$B$2,$J202>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I202<FctrChngDts!$A$2,$J202>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I202>=FctrChngDts!$A$2,$J202<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I202<FctrChngDts!$B$2,$J202>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K202<FctrChngDts!$A$2,$L202<FctrChngDts!$A$2),AND($K202>=FctrChngDts!$B$2,$L202>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K202<FctrChngDts!$A$2,$L202>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K202>=FctrChngDts!$A$2,$L202<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K202<FctrChngDts!$B$2,$L202>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I202=\"\",$J202=0),0,IF(AND($N202=TRUE,$I202<>0),SUM($J202-$I202+1),IF($O202=TRUE,SUM(FctrChngDts!$A$2-$I202),IF($P202=TRUE,0,IF($Q202=TRUE,SUM($J202-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I202=\"\",$J202=0),0,IF($N202=TRUE,0,IF($O202=TRUE,SUM($J202-FctrChngDts!$A$2+1),IF(AND($P202=TRUE,$I202<>0),SUM($J202-$I202+1),IF($Q202=TRUE,SUM(FctrChngDts!$B$2-$I202),0)))))","v":0},0,{"$f":"IF(OR($K202=\"\",$L202=0),0,IF(AND($R202=TRUE,$K202<>0),SUM($L202-$K202+1),IF($S202=TRUE,SUM(FctrChngDts!$A$2-$K202),IF($T202=TRUE,0,IF($U202=TRUE,SUM($L202-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K202=\"\",$L202=0),0,IF($R202=TRUE,0,IF($S202=TRUE,SUM($L202-FctrChngDts!$A$2+1),IF(AND($T202=TRUE,$K202<>0),SUM($L202-$K202+1),IF($U202=TRUE,SUM(FctrChngDts!$B$2-$K202),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A202,Tenant!$A202:$J701,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR202=FALSE,VLOOKUP($AQ202,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ202,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR202=FALSE,VLOOKUP($AQ202,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ202,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR202=FALSE,VLOOKUP($AQ202,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ202,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR202=FALSE,VLOOKUP($AQ202,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ202,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A202,Tenant!$A202:$J701,6,FALSE)","v":0},{"$f":"VLOOKUP($A202,Tenant!$A202:$J701,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG202=FALSE,0,IF($DQ202=TRUE,SUM($BS202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS202*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DQ202=TRUE,SUM($BT202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT202*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DQ202=TRUE,SUM($BU202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU202*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DQ202=TRUE,SUM($BV202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DQ202=TRUE,SUM($BW202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW202*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DQ202=TRUE,SUM($BX202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX202*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN202=FALSE,0,ROUND(SUM($BY202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP202=FALSE,0,ROUND(SUM($X202*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY202=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X202),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X202)),2)","v":0},0,false,{"$f":"ROUND(IF($CT202=FALSE,0,IF($DU202=TRUE,SUM($BZ202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ202*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT202=FALSE,0,IF($DU202=TRUE,SUM($CA202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA202*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT202=FALSE,0,IF($DU202=TRUE,SUM($CB202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB202*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT202=FALSE,0,IF($DU202=TRUE,SUM($CC202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC202*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT202=FALSE,0,IF($DU202=TRUE,SUM($CD202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD202*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT202=FALSE,0,IF($DU202=TRUE,SUM($CE202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE202*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA202=FALSE,0,ROUND(SUM($CF202*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC202=FALSE,0,ROUND(SUM($AA202*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY202=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA202),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA202)),2)","v":0},0,0,{"$f":"SUM($DG202*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG202*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH202,IF(VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI202,$DG202))","v":0},0,false,0,false,0,{"$f":"IF(AND($X202>0,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ202=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH202:$CM202,$CQ202,$DZ202,$EF202,$EN202:$ES202)-SUM($BY202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH202:$CM202,$CQ202,$DZ202,$EF202,$EH202:$EM202)-SUM($BY202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X202>0,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS202=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH202:$CM202,$CO202,$CQ202,$CU202:$CZ202,$DB202,$DD202,$DZ202,$EB202,$ED202,$EF202,$EN202:$ES202,$FC202,$FE202,$FG202,$FI202,$FQ202:$FV202)/$AD202*$X202)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH202:$CM202,$CO202,$CQ202,$CU202:$CZ202,$DB202,$DD202,$DZ202,$EB202,$ED202,$EF202,$EH202:$EM202,$FC202,$FE202,$FG202,$FI202,$FK202:$FP202)/$AD202*$X202)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA202>0,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU202=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU202:$CZ202,$DD202,$DZ202,$FI202,$FQ202:$FV202)-SUM($CF202*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU202:$CZ202,$DD202,$DZ202,$FI202,$FK202:$FP202)-SUM($CF202*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA202>0,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW202=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH202:$CM202,$CO202,$CQ202,$CU202:$CZ202,$DB202,$DD202,$DZ202,$EB202,$ED202,$EF202,$EN202:$ES202,$FC202,$FE202,$FG202,$FI202,$FQ202:$FV202)/$AD202*$AA202)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH202:$CM202,$CO202,$CQ202,$CU202:$CZ202,$DB202,$DD202,$DZ202,$EB202,$ED202,$EF202,$EH202:$EM202,$FC202,$FE202,$FG202,$FI202,$FK202:$FP202)/$AD202*$AA202)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X202>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E202<>\"D-CARE\",Tenant!$F202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY202=FALSE,0,ROUND(SUM($AE202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X202>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X202>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X202>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA202=FALSE,0,SUM($BY202*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X202>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC202=FALSE,0,SUM($BY202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X202>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE202=TRUE,$X202>0),SUM($BY202*Account!$T$2),0)","v":0},{"$f":"IF(AND($X202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG202=FALSE,0,ROUND(SUM($BS202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG202=FALSE,0,ROUND(SUM($BT202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG202=FALSE,0,ROUND(SUM($BU202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG202=FALSE,0,ROUND(SUM($BV202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG202=FALSE,0,ROUND(SUM($BW202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG202=FALSE,0,ROUND(SUM($BX202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H202/$AD202*$X202),2),0)","v":0},{"$f":"ROUND(SUM($EU202*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET202=FALSE,$EV202,ROUND(MAX(0,SUM(SUM($EN202:$ES202)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY202=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I202","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ202*Account!$AA$2),SUM($EZ202*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA202>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E202<>\"D-CARE\",Tenant!$F202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB202=FALSE,0,ROUND(SUM($AF202*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA202>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA202>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA202>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD202=FALSE,0,SUM($CF202*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA202>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF202=FALSE,0,SUM($CF202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA202>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH202=TRUE,$AA202>0),SUM($CF202*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ202=FALSE,0,ROUND(SUM($BZ202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ202=FALSE,0,ROUND(SUM($CA202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ202=FALSE,0,ROUND(SUM($CB202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ202=FALSE,0,ROUND(SUM($CC202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ202=FALSE,0,ROUND(SUM($CD202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ202=FALSE,0,ROUND(SUM($CE202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H202/$AD202*$AA202),2),0)","v":0},{"$f":"ROUND(SUM($FX202*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW202=FALSE,$FY202,ROUND(MAX(0,SUM(SUM($FQ202:$FV202)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB202=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I202","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC202*Account!$AA$2),SUM($GC202*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D202<=FctrChngDts!$B$14,$E202>FctrChngDts!$B$14),AND($D202<=FctrChngDts!$C$14,$E202>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE202=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH202:$GJ202))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO202,$DB202,$GH202:$GJ202))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG202,$GK202,$GN202,$DR202,$DT202,$DV202,$DX202),IF(Account!$Q$2=TRUE,SUM($GG202,$GL202,$GN202,$DR202,$DT202,$DV202,$DX202),SUM($GG202,$GK202,$GL202,$GM202,$GN202,$DR202,$DT202,$DV202,$DX202)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D202,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A202,Tenant!$A:$J,8,FALSE)=TRUE,$GO202<0),0,SUM(SUM(SUM($GO202/$AD202*$GP202)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A202,Tenant!$A:$J,8,FALSE)=TRUE,$GO202<0),0,SUM(SUM(SUM($GO202/$AD202*$GQ202)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG202,$CO202,$DB202,$GM202)/$AD202)*$X202*FctrChngDts!$B$15),SUM(SUM(SUM($DG202,$CO202,$DB202,$GH202:$GJ202)/$AD202)*$X202*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG202,$CO202,$DB202,$GM202)/$AD202)*$AA202*FctrChngDts!$B$15),SUM(SUM(SUM($DG202,$CO202,$DB202,$GH202:$GJ202)/$AD202)*$AA202*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E202),$AD202,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D202,FctrChngDts!$C$17<=$E202),_xlfn.DAYS($D202,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E202),$AD202,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D202,FctrChngDts!$C$19<=$E202),_xlfn.DAYS($D202,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY202*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY202*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ202*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ202*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D202,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A202,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF202*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A202,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG202*Account!$AA$2)),2)","v":0}]
[202,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G203),0,IF($F203<=$G203,SUM($G203-$F203),IF($F203>$G203,SUM((Account!$L$2-$F203)+$G203+1))))","v":0},{"$f":"IF(AND($D203>=FctrChngDts!$C$2,$D203<=FctrChngDts!$D$2),$D203,\"\")","v":""},{"$f":"IF($I203=\"\",\"\",IF($E203<=FctrChngDts!$D$2,$E203,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D203<FctrChngDts!$E$2,$E203<FctrChngDts!$E$2),AND($D203>=FctrChngDts!$F$2,$E203>=FctrChngDts!$F$2)),\"\",IF(AND($D203>=FctrChngDts!$E$2,$D203<=FctrChngDts!$F$2),$D203,FctrChngDts!$E$2))","v":""},{"$f":"IF($K203=\"\",\"\",IF(AND($J203=$K203,$E203>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K203=$J203,$E203,IF(AND($E203>=FctrChngDts!$E$2,$E203<=FctrChngDts!$F$2),$E203,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D203<DATE(YEAR(Account!$J$2),6,1),$D203>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I203<FctrChngDts!$A$2,$J203<FctrChngDts!$A$2),AND($I203>=FctrChngDts!$B$2,$J203>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I203<FctrChngDts!$A$2,$J203>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I203>=FctrChngDts!$A$2,$J203<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I203<FctrChngDts!$B$2,$J203>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K203<FctrChngDts!$A$2,$L203<FctrChngDts!$A$2),AND($K203>=FctrChngDts!$B$2,$L203>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K203<FctrChngDts!$A$2,$L203>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K203>=FctrChngDts!$A$2,$L203<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K203<FctrChngDts!$B$2,$L203>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I203=\"\",$J203=0),0,IF(AND($N203=TRUE,$I203<>0),SUM($J203-$I203+1),IF($O203=TRUE,SUM(FctrChngDts!$A$2-$I203),IF($P203=TRUE,0,IF($Q203=TRUE,SUM($J203-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I203=\"\",$J203=0),0,IF($N203=TRUE,0,IF($O203=TRUE,SUM($J203-FctrChngDts!$A$2+1),IF(AND($P203=TRUE,$I203<>0),SUM($J203-$I203+1),IF($Q203=TRUE,SUM(FctrChngDts!$B$2-$I203),0)))))","v":0},0,{"$f":"IF(OR($K203=\"\",$L203=0),0,IF(AND($R203=TRUE,$K203<>0),SUM($L203-$K203+1),IF($S203=TRUE,SUM(FctrChngDts!$A$2-$K203),IF($T203=TRUE,0,IF($U203=TRUE,SUM($L203-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K203=\"\",$L203=0),0,IF($R203=TRUE,0,IF($S203=TRUE,SUM($L203-FctrChngDts!$A$2+1),IF(AND($T203=TRUE,$K203<>0),SUM($L203-$K203+1),IF($U203=TRUE,SUM(FctrChngDts!$B$2-$K203),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A203,Tenant!$A203:$J702,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR203=FALSE,VLOOKUP($AQ203,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ203,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR203=FALSE,VLOOKUP($AQ203,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ203,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR203=FALSE,VLOOKUP($AQ203,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ203,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR203=FALSE,VLOOKUP($AQ203,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ203,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A203,Tenant!$A203:$J702,6,FALSE)","v":0},{"$f":"VLOOKUP($A203,Tenant!$A203:$J702,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG203=FALSE,0,IF($DQ203=TRUE,SUM($BS203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS203*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DQ203=TRUE,SUM($BT203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT203*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DQ203=TRUE,SUM($BU203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU203*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DQ203=TRUE,SUM($BV203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DQ203=TRUE,SUM($BW203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW203*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DQ203=TRUE,SUM($BX203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX203*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN203=FALSE,0,ROUND(SUM($BY203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP203=FALSE,0,ROUND(SUM($X203*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY203=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X203),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X203)),2)","v":0},0,false,{"$f":"ROUND(IF($CT203=FALSE,0,IF($DU203=TRUE,SUM($BZ203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ203*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT203=FALSE,0,IF($DU203=TRUE,SUM($CA203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA203*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT203=FALSE,0,IF($DU203=TRUE,SUM($CB203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB203*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT203=FALSE,0,IF($DU203=TRUE,SUM($CC203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC203*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT203=FALSE,0,IF($DU203=TRUE,SUM($CD203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD203*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT203=FALSE,0,IF($DU203=TRUE,SUM($CE203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE203*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA203=FALSE,0,ROUND(SUM($CF203*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC203=FALSE,0,ROUND(SUM($AA203*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY203=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA203),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA203)),2)","v":0},0,0,{"$f":"SUM($DG203*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG203*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH203,IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI203,$DG203))","v":0},0,false,0,false,0,{"$f":"IF(AND($X203>0,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ203=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH203:$CM203,$CQ203,$DZ203,$EF203,$EN203:$ES203)-SUM($BY203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH203:$CM203,$CQ203,$DZ203,$EF203,$EH203:$EM203)-SUM($BY203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X203>0,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS203=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH203:$CM203,$CO203,$CQ203,$CU203:$CZ203,$DB203,$DD203,$DZ203,$EB203,$ED203,$EF203,$EN203:$ES203,$FC203,$FE203,$FG203,$FI203,$FQ203:$FV203)/$AD203*$X203)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH203:$CM203,$CO203,$CQ203,$CU203:$CZ203,$DB203,$DD203,$DZ203,$EB203,$ED203,$EF203,$EH203:$EM203,$FC203,$FE203,$FG203,$FI203,$FK203:$FP203)/$AD203*$X203)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA203>0,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU203=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU203:$CZ203,$DD203,$DZ203,$FI203,$FQ203:$FV203)-SUM($CF203*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU203:$CZ203,$DD203,$DZ203,$FI203,$FK203:$FP203)-SUM($CF203*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA203>0,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW203=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH203:$CM203,$CO203,$CQ203,$CU203:$CZ203,$DB203,$DD203,$DZ203,$EB203,$ED203,$EF203,$EN203:$ES203,$FC203,$FE203,$FG203,$FI203,$FQ203:$FV203)/$AD203*$AA203)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH203:$CM203,$CO203,$CQ203,$CU203:$CZ203,$DB203,$DD203,$DZ203,$EB203,$ED203,$EF203,$EH203:$EM203,$FC203,$FE203,$FG203,$FI203,$FK203:$FP203)/$AD203*$AA203)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E203<>\"D-CARE\",Tenant!$F203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY203=FALSE,0,ROUND(SUM($AE203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA203=FALSE,0,SUM($BY203*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X203>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC203=FALSE,0,SUM($BY203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X203>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE203=TRUE,$X203>0),SUM($BY203*Account!$T$2),0)","v":0},{"$f":"IF(AND($X203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG203=FALSE,0,ROUND(SUM($BS203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG203=FALSE,0,ROUND(SUM($BT203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG203=FALSE,0,ROUND(SUM($BU203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG203=FALSE,0,ROUND(SUM($BV203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG203=FALSE,0,ROUND(SUM($BW203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG203=FALSE,0,ROUND(SUM($BX203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H203/$AD203*$X203),2),0)","v":0},{"$f":"ROUND(SUM($EU203*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET203=FALSE,$EV203,ROUND(MAX(0,SUM(SUM($EN203:$ES203)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY203=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I203","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ203*Account!$AA$2),SUM($EZ203*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E203<>\"D-CARE\",Tenant!$F203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB203=FALSE,0,ROUND(SUM($AF203*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD203=FALSE,0,SUM($CF203*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA203>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF203=FALSE,0,SUM($CF203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA203>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH203=TRUE,$AA203>0),SUM($CF203*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ203=FALSE,0,ROUND(SUM($BZ203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ203=FALSE,0,ROUND(SUM($CA203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ203=FALSE,0,ROUND(SUM($CB203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ203=FALSE,0,ROUND(SUM($CC203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ203=FALSE,0,ROUND(SUM($CD203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ203=FALSE,0,ROUND(SUM($CE203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H203/$AD203*$AA203),2),0)","v":0},{"$f":"ROUND(SUM($FX203*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW203=FALSE,$FY203,ROUND(MAX(0,SUM(SUM($FQ203:$FV203)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB203=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I203","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC203*Account!$AA$2),SUM($GC203*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D203<=FctrChngDts!$B$14,$E203>FctrChngDts!$B$14),AND($D203<=FctrChngDts!$C$14,$E203>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE203=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH203:$GJ203))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO203,$DB203,$GH203:$GJ203))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG203,$GK203,$GN203,$DR203,$DT203,$DV203,$DX203),IF(Account!$Q$2=TRUE,SUM($GG203,$GL203,$GN203,$DR203,$DT203,$DV203,$DX203),SUM($GG203,$GK203,$GL203,$GM203,$GN203,$DR203,$DT203,$DV203,$DX203)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D203,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,8,FALSE)=TRUE,$GO203<0),0,SUM(SUM(SUM($GO203/$AD203*$GP203)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,8,FALSE)=TRUE,$GO203<0),0,SUM(SUM(SUM($GO203/$AD203*$GQ203)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG203,$CO203,$DB203,$GM203)/$AD203)*$X203*FctrChngDts!$B$15),SUM(SUM(SUM($DG203,$CO203,$DB203,$GH203:$GJ203)/$AD203)*$X203*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG203,$CO203,$DB203,$GM203)/$AD203)*$AA203*FctrChngDts!$B$15),SUM(SUM(SUM($DG203,$CO203,$DB203,$GH203:$GJ203)/$AD203)*$AA203*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E203),$AD203,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D203,FctrChngDts!$C$17<=$E203),_xlfn.DAYS($D203,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E203),$AD203,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D203,FctrChngDts!$C$19<=$E203),_xlfn.DAYS($D203,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY203*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY203*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ203*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ203*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D203,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF203*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG203*Account!$AA$2)),2)","v":0}]
[203,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G204),0,IF($F204<=$G204,SUM($G204-$F204),IF($F204>$G204,SUM((Account!$L$2-$F204)+$G204+1))))","v":0},{"$f":"IF(AND($D204>=FctrChngDts!$C$2,$D204<=FctrChngDts!$D$2),$D204,\"\")","v":""},{"$f":"IF($I204=\"\",\"\",IF($E204<=FctrChngDts!$D$2,$E204,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D204<FctrChngDts!$E$2,$E204<FctrChngDts!$E$2),AND($D204>=FctrChngDts!$F$2,$E204>=FctrChngDts!$F$2)),\"\",IF(AND($D204>=FctrChngDts!$E$2,$D204<=FctrChngDts!$F$2),$D204,FctrChngDts!$E$2))","v":""},{"$f":"IF($K204=\"\",\"\",IF(AND($J204=$K204,$E204>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K204=$J204,$E204,IF(AND($E204>=FctrChngDts!$E$2,$E204<=FctrChngDts!$F$2),$E204,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D204<DATE(YEAR(Account!$J$2),6,1),$D204>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I204<FctrChngDts!$A$2,$J204<FctrChngDts!$A$2),AND($I204>=FctrChngDts!$B$2,$J204>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I204<FctrChngDts!$A$2,$J204>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I204>=FctrChngDts!$A$2,$J204<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I204<FctrChngDts!$B$2,$J204>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K204<FctrChngDts!$A$2,$L204<FctrChngDts!$A$2),AND($K204>=FctrChngDts!$B$2,$L204>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K204<FctrChngDts!$A$2,$L204>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K204>=FctrChngDts!$A$2,$L204<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K204<FctrChngDts!$B$2,$L204>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I204=\"\",$J204=0),0,IF(AND($N204=TRUE,$I204<>0),SUM($J204-$I204+1),IF($O204=TRUE,SUM(FctrChngDts!$A$2-$I204),IF($P204=TRUE,0,IF($Q204=TRUE,SUM($J204-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I204=\"\",$J204=0),0,IF($N204=TRUE,0,IF($O204=TRUE,SUM($J204-FctrChngDts!$A$2+1),IF(AND($P204=TRUE,$I204<>0),SUM($J204-$I204+1),IF($Q204=TRUE,SUM(FctrChngDts!$B$2-$I204),0)))))","v":0},0,{"$f":"IF(OR($K204=\"\",$L204=0),0,IF(AND($R204=TRUE,$K204<>0),SUM($L204-$K204+1),IF($S204=TRUE,SUM(FctrChngDts!$A$2-$K204),IF($T204=TRUE,0,IF($U204=TRUE,SUM($L204-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K204=\"\",$L204=0),0,IF($R204=TRUE,0,IF($S204=TRUE,SUM($L204-FctrChngDts!$A$2+1),IF(AND($T204=TRUE,$K204<>0),SUM($L204-$K204+1),IF($U204=TRUE,SUM(FctrChngDts!$B$2-$K204),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A204,Tenant!$A204:$J703,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR204=FALSE,VLOOKUP($AQ204,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ204,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR204=FALSE,VLOOKUP($AQ204,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ204,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR204=FALSE,VLOOKUP($AQ204,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ204,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR204=FALSE,VLOOKUP($AQ204,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ204,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A204,Tenant!$A204:$J703,6,FALSE)","v":0},{"$f":"VLOOKUP($A204,Tenant!$A204:$J703,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG204=FALSE,0,IF($DQ204=TRUE,SUM($BS204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS204*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DQ204=TRUE,SUM($BT204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT204*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DQ204=TRUE,SUM($BU204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU204*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DQ204=TRUE,SUM($BV204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DQ204=TRUE,SUM($BW204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW204*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DQ204=TRUE,SUM($BX204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX204*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN204=FALSE,0,ROUND(SUM($BY204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP204=FALSE,0,ROUND(SUM($X204*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY204=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X204),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X204)),2)","v":0},0,false,{"$f":"ROUND(IF($CT204=FALSE,0,IF($DU204=TRUE,SUM($BZ204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ204*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT204=FALSE,0,IF($DU204=TRUE,SUM($CA204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA204*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT204=FALSE,0,IF($DU204=TRUE,SUM($CB204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB204*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT204=FALSE,0,IF($DU204=TRUE,SUM($CC204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC204*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT204=FALSE,0,IF($DU204=TRUE,SUM($CD204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD204*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT204=FALSE,0,IF($DU204=TRUE,SUM($CE204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE204*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA204=FALSE,0,ROUND(SUM($CF204*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC204=FALSE,0,ROUND(SUM($AA204*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY204=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA204),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA204)),2)","v":0},0,0,{"$f":"SUM($DG204*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG204*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH204,IF(VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI204,$DG204))","v":0},0,false,0,false,0,{"$f":"IF(AND($X204>0,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ204=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH204:$CM204,$CQ204,$DZ204,$EF204,$EN204:$ES204)-SUM($BY204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH204:$CM204,$CQ204,$DZ204,$EF204,$EH204:$EM204)-SUM($BY204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X204>0,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS204=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH204:$CM204,$CO204,$CQ204,$CU204:$CZ204,$DB204,$DD204,$DZ204,$EB204,$ED204,$EF204,$EN204:$ES204,$FC204,$FE204,$FG204,$FI204,$FQ204:$FV204)/$AD204*$X204)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH204:$CM204,$CO204,$CQ204,$CU204:$CZ204,$DB204,$DD204,$DZ204,$EB204,$ED204,$EF204,$EH204:$EM204,$FC204,$FE204,$FG204,$FI204,$FK204:$FP204)/$AD204*$X204)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA204>0,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU204=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU204:$CZ204,$DD204,$DZ204,$FI204,$FQ204:$FV204)-SUM($CF204*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU204:$CZ204,$DD204,$DZ204,$FI204,$FK204:$FP204)-SUM($CF204*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA204>0,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW204=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH204:$CM204,$CO204,$CQ204,$CU204:$CZ204,$DB204,$DD204,$DZ204,$EB204,$ED204,$EF204,$EN204:$ES204,$FC204,$FE204,$FG204,$FI204,$FQ204:$FV204)/$AD204*$AA204)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH204:$CM204,$CO204,$CQ204,$CU204:$CZ204,$DB204,$DD204,$DZ204,$EB204,$ED204,$EF204,$EH204:$EM204,$FC204,$FE204,$FG204,$FI204,$FK204:$FP204)/$AD204*$AA204)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X204>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E204<>\"D-CARE\",Tenant!$F204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY204=FALSE,0,ROUND(SUM($AE204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X204>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X204>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X204>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA204=FALSE,0,SUM($BY204*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X204>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC204=FALSE,0,SUM($BY204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X204>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE204=TRUE,$X204>0),SUM($BY204*Account!$T$2),0)","v":0},{"$f":"IF(AND($X204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG204=FALSE,0,ROUND(SUM($BS204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG204=FALSE,0,ROUND(SUM($BT204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG204=FALSE,0,ROUND(SUM($BU204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG204=FALSE,0,ROUND(SUM($BV204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG204=FALSE,0,ROUND(SUM($BW204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG204=FALSE,0,ROUND(SUM($BX204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H204/$AD204*$X204),2),0)","v":0},{"$f":"ROUND(SUM($EU204*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET204=FALSE,$EV204,ROUND(MAX(0,SUM(SUM($EN204:$ES204)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY204=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I204","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ204*Account!$AA$2),SUM($EZ204*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA204>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E204<>\"D-CARE\",Tenant!$F204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB204=FALSE,0,ROUND(SUM($AF204*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA204>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA204>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA204>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD204=FALSE,0,SUM($CF204*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA204>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF204=FALSE,0,SUM($CF204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA204>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH204=TRUE,$AA204>0),SUM($CF204*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ204=FALSE,0,ROUND(SUM($BZ204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ204=FALSE,0,ROUND(SUM($CA204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ204=FALSE,0,ROUND(SUM($CB204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ204=FALSE,0,ROUND(SUM($CC204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ204=FALSE,0,ROUND(SUM($CD204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ204=FALSE,0,ROUND(SUM($CE204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H204/$AD204*$AA204),2),0)","v":0},{"$f":"ROUND(SUM($FX204*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW204=FALSE,$FY204,ROUND(MAX(0,SUM(SUM($FQ204:$FV204)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB204=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I204","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC204*Account!$AA$2),SUM($GC204*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D204<=FctrChngDts!$B$14,$E204>FctrChngDts!$B$14),AND($D204<=FctrChngDts!$C$14,$E204>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE204=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH204:$GJ204))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO204,$DB204,$GH204:$GJ204))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG204,$GK204,$GN204,$DR204,$DT204,$DV204,$DX204),IF(Account!$Q$2=TRUE,SUM($GG204,$GL204,$GN204,$DR204,$DT204,$DV204,$DX204),SUM($GG204,$GK204,$GL204,$GM204,$GN204,$DR204,$DT204,$DV204,$DX204)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D204,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A204,Tenant!$A:$J,8,FALSE)=TRUE,$GO204<0),0,SUM(SUM(SUM($GO204/$AD204*$GP204)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A204,Tenant!$A:$J,8,FALSE)=TRUE,$GO204<0),0,SUM(SUM(SUM($GO204/$AD204*$GQ204)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG204,$CO204,$DB204,$GM204)/$AD204)*$X204*FctrChngDts!$B$15),SUM(SUM(SUM($DG204,$CO204,$DB204,$GH204:$GJ204)/$AD204)*$X204*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG204,$CO204,$DB204,$GM204)/$AD204)*$AA204*FctrChngDts!$B$15),SUM(SUM(SUM($DG204,$CO204,$DB204,$GH204:$GJ204)/$AD204)*$AA204*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E204),$AD204,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D204,FctrChngDts!$C$17<=$E204),_xlfn.DAYS($D204,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E204),$AD204,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D204,FctrChngDts!$C$19<=$E204),_xlfn.DAYS($D204,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY204*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY204*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ204*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ204*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D204,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A204,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF204*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A204,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG204*Account!$AA$2)),2)","v":0}]
[204,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G205),0,IF($F205<=$G205,SUM($G205-$F205),IF($F205>$G205,SUM((Account!$L$2-$F205)+$G205+1))))","v":0},{"$f":"IF(AND($D205>=FctrChngDts!$C$2,$D205<=FctrChngDts!$D$2),$D205,\"\")","v":""},{"$f":"IF($I205=\"\",\"\",IF($E205<=FctrChngDts!$D$2,$E205,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D205<FctrChngDts!$E$2,$E205<FctrChngDts!$E$2),AND($D205>=FctrChngDts!$F$2,$E205>=FctrChngDts!$F$2)),\"\",IF(AND($D205>=FctrChngDts!$E$2,$D205<=FctrChngDts!$F$2),$D205,FctrChngDts!$E$2))","v":""},{"$f":"IF($K205=\"\",\"\",IF(AND($J205=$K205,$E205>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K205=$J205,$E205,IF(AND($E205>=FctrChngDts!$E$2,$E205<=FctrChngDts!$F$2),$E205,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D205<DATE(YEAR(Account!$J$2),6,1),$D205>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I205<FctrChngDts!$A$2,$J205<FctrChngDts!$A$2),AND($I205>=FctrChngDts!$B$2,$J205>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I205<FctrChngDts!$A$2,$J205>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I205>=FctrChngDts!$A$2,$J205<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I205<FctrChngDts!$B$2,$J205>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K205<FctrChngDts!$A$2,$L205<FctrChngDts!$A$2),AND($K205>=FctrChngDts!$B$2,$L205>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K205<FctrChngDts!$A$2,$L205>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K205>=FctrChngDts!$A$2,$L205<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K205<FctrChngDts!$B$2,$L205>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I205=\"\",$J205=0),0,IF(AND($N205=TRUE,$I205<>0),SUM($J205-$I205+1),IF($O205=TRUE,SUM(FctrChngDts!$A$2-$I205),IF($P205=TRUE,0,IF($Q205=TRUE,SUM($J205-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I205=\"\",$J205=0),0,IF($N205=TRUE,0,IF($O205=TRUE,SUM($J205-FctrChngDts!$A$2+1),IF(AND($P205=TRUE,$I205<>0),SUM($J205-$I205+1),IF($Q205=TRUE,SUM(FctrChngDts!$B$2-$I205),0)))))","v":0},0,{"$f":"IF(OR($K205=\"\",$L205=0),0,IF(AND($R205=TRUE,$K205<>0),SUM($L205-$K205+1),IF($S205=TRUE,SUM(FctrChngDts!$A$2-$K205),IF($T205=TRUE,0,IF($U205=TRUE,SUM($L205-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K205=\"\",$L205=0),0,IF($R205=TRUE,0,IF($S205=TRUE,SUM($L205-FctrChngDts!$A$2+1),IF(AND($T205=TRUE,$K205<>0),SUM($L205-$K205+1),IF($U205=TRUE,SUM(FctrChngDts!$B$2-$K205),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A205,Tenant!$A205:$J704,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR205=FALSE,VLOOKUP($AQ205,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ205,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR205=FALSE,VLOOKUP($AQ205,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ205,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR205=FALSE,VLOOKUP($AQ205,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ205,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR205=FALSE,VLOOKUP($AQ205,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ205,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A205,Tenant!$A205:$J704,6,FALSE)","v":0},{"$f":"VLOOKUP($A205,Tenant!$A205:$J704,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG205=FALSE,0,IF($DQ205=TRUE,SUM($BS205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS205*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DQ205=TRUE,SUM($BT205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT205*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DQ205=TRUE,SUM($BU205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU205*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DQ205=TRUE,SUM($BV205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DQ205=TRUE,SUM($BW205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW205*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DQ205=TRUE,SUM($BX205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX205*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN205=FALSE,0,ROUND(SUM($BY205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP205=FALSE,0,ROUND(SUM($X205*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY205=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X205),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X205)),2)","v":0},0,false,{"$f":"ROUND(IF($CT205=FALSE,0,IF($DU205=TRUE,SUM($BZ205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ205*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT205=FALSE,0,IF($DU205=TRUE,SUM($CA205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA205*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT205=FALSE,0,IF($DU205=TRUE,SUM($CB205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB205*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT205=FALSE,0,IF($DU205=TRUE,SUM($CC205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC205*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT205=FALSE,0,IF($DU205=TRUE,SUM($CD205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD205*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT205=FALSE,0,IF($DU205=TRUE,SUM($CE205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE205*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA205=FALSE,0,ROUND(SUM($CF205*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC205=FALSE,0,ROUND(SUM($AA205*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY205=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA205),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA205)),2)","v":0},0,0,{"$f":"SUM($DG205*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG205*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH205,IF(VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI205,$DG205))","v":0},0,false,0,false,0,{"$f":"IF(AND($X205>0,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ205=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH205:$CM205,$CQ205,$DZ205,$EF205,$EN205:$ES205)-SUM($BY205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH205:$CM205,$CQ205,$DZ205,$EF205,$EH205:$EM205)-SUM($BY205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X205>0,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS205=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH205:$CM205,$CO205,$CQ205,$CU205:$CZ205,$DB205,$DD205,$DZ205,$EB205,$ED205,$EF205,$EN205:$ES205,$FC205,$FE205,$FG205,$FI205,$FQ205:$FV205)/$AD205*$X205)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH205:$CM205,$CO205,$CQ205,$CU205:$CZ205,$DB205,$DD205,$DZ205,$EB205,$ED205,$EF205,$EH205:$EM205,$FC205,$FE205,$FG205,$FI205,$FK205:$FP205)/$AD205*$X205)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA205>0,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU205=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU205:$CZ205,$DD205,$DZ205,$FI205,$FQ205:$FV205)-SUM($CF205*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU205:$CZ205,$DD205,$DZ205,$FI205,$FK205:$FP205)-SUM($CF205*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA205>0,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW205=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH205:$CM205,$CO205,$CQ205,$CU205:$CZ205,$DB205,$DD205,$DZ205,$EB205,$ED205,$EF205,$EN205:$ES205,$FC205,$FE205,$FG205,$FI205,$FQ205:$FV205)/$AD205*$AA205)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH205:$CM205,$CO205,$CQ205,$CU205:$CZ205,$DB205,$DD205,$DZ205,$EB205,$ED205,$EF205,$EH205:$EM205,$FC205,$FE205,$FG205,$FI205,$FK205:$FP205)/$AD205*$AA205)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X205>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E205<>\"D-CARE\",Tenant!$F205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY205=FALSE,0,ROUND(SUM($AE205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X205>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X205>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X205>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA205=FALSE,0,SUM($BY205*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X205>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC205=FALSE,0,SUM($BY205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X205>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE205=TRUE,$X205>0),SUM($BY205*Account!$T$2),0)","v":0},{"$f":"IF(AND($X205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG205=FALSE,0,ROUND(SUM($BS205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG205=FALSE,0,ROUND(SUM($BT205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG205=FALSE,0,ROUND(SUM($BU205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG205=FALSE,0,ROUND(SUM($BV205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG205=FALSE,0,ROUND(SUM($BW205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG205=FALSE,0,ROUND(SUM($BX205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H205/$AD205*$X205),2),0)","v":0},{"$f":"ROUND(SUM($EU205*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET205=FALSE,$EV205,ROUND(MAX(0,SUM(SUM($EN205:$ES205)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY205=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I205","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ205*Account!$AA$2),SUM($EZ205*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA205>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E205<>\"D-CARE\",Tenant!$F205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB205=FALSE,0,ROUND(SUM($AF205*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA205>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA205>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA205>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD205=FALSE,0,SUM($CF205*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA205>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF205=FALSE,0,SUM($CF205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA205>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH205=TRUE,$AA205>0),SUM($CF205*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ205=FALSE,0,ROUND(SUM($BZ205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ205=FALSE,0,ROUND(SUM($CA205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ205=FALSE,0,ROUND(SUM($CB205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ205=FALSE,0,ROUND(SUM($CC205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ205=FALSE,0,ROUND(SUM($CD205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ205=FALSE,0,ROUND(SUM($CE205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H205/$AD205*$AA205),2),0)","v":0},{"$f":"ROUND(SUM($FX205*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW205=FALSE,$FY205,ROUND(MAX(0,SUM(SUM($FQ205:$FV205)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB205=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I205","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC205*Account!$AA$2),SUM($GC205*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D205<=FctrChngDts!$B$14,$E205>FctrChngDts!$B$14),AND($D205<=FctrChngDts!$C$14,$E205>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE205=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH205:$GJ205))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO205,$DB205,$GH205:$GJ205))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG205,$GK205,$GN205,$DR205,$DT205,$DV205,$DX205),IF(Account!$Q$2=TRUE,SUM($GG205,$GL205,$GN205,$DR205,$DT205,$DV205,$DX205),SUM($GG205,$GK205,$GL205,$GM205,$GN205,$DR205,$DT205,$DV205,$DX205)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D205,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A205,Tenant!$A:$J,8,FALSE)=TRUE,$GO205<0),0,SUM(SUM(SUM($GO205/$AD205*$GP205)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A205,Tenant!$A:$J,8,FALSE)=TRUE,$GO205<0),0,SUM(SUM(SUM($GO205/$AD205*$GQ205)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG205,$CO205,$DB205,$GM205)/$AD205)*$X205*FctrChngDts!$B$15),SUM(SUM(SUM($DG205,$CO205,$DB205,$GH205:$GJ205)/$AD205)*$X205*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG205,$CO205,$DB205,$GM205)/$AD205)*$AA205*FctrChngDts!$B$15),SUM(SUM(SUM($DG205,$CO205,$DB205,$GH205:$GJ205)/$AD205)*$AA205*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E205),$AD205,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D205,FctrChngDts!$C$17<=$E205),_xlfn.DAYS($D205,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E205),$AD205,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D205,FctrChngDts!$C$19<=$E205),_xlfn.DAYS($D205,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY205*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY205*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ205*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ205*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D205,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A205,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF205*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A205,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG205*Account!$AA$2)),2)","v":0}]
[205,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G206),0,IF($F206<=$G206,SUM($G206-$F206),IF($F206>$G206,SUM((Account!$L$2-$F206)+$G206+1))))","v":0},{"$f":"IF(AND($D206>=FctrChngDts!$C$2,$D206<=FctrChngDts!$D$2),$D206,\"\")","v":""},{"$f":"IF($I206=\"\",\"\",IF($E206<=FctrChngDts!$D$2,$E206,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D206<FctrChngDts!$E$2,$E206<FctrChngDts!$E$2),AND($D206>=FctrChngDts!$F$2,$E206>=FctrChngDts!$F$2)),\"\",IF(AND($D206>=FctrChngDts!$E$2,$D206<=FctrChngDts!$F$2),$D206,FctrChngDts!$E$2))","v":""},{"$f":"IF($K206=\"\",\"\",IF(AND($J206=$K206,$E206>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K206=$J206,$E206,IF(AND($E206>=FctrChngDts!$E$2,$E206<=FctrChngDts!$F$2),$E206,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D206<DATE(YEAR(Account!$J$2),6,1),$D206>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I206<FctrChngDts!$A$2,$J206<FctrChngDts!$A$2),AND($I206>=FctrChngDts!$B$2,$J206>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I206<FctrChngDts!$A$2,$J206>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I206>=FctrChngDts!$A$2,$J206<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I206<FctrChngDts!$B$2,$J206>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K206<FctrChngDts!$A$2,$L206<FctrChngDts!$A$2),AND($K206>=FctrChngDts!$B$2,$L206>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K206<FctrChngDts!$A$2,$L206>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K206>=FctrChngDts!$A$2,$L206<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K206<FctrChngDts!$B$2,$L206>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I206=\"\",$J206=0),0,IF(AND($N206=TRUE,$I206<>0),SUM($J206-$I206+1),IF($O206=TRUE,SUM(FctrChngDts!$A$2-$I206),IF($P206=TRUE,0,IF($Q206=TRUE,SUM($J206-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I206=\"\",$J206=0),0,IF($N206=TRUE,0,IF($O206=TRUE,SUM($J206-FctrChngDts!$A$2+1),IF(AND($P206=TRUE,$I206<>0),SUM($J206-$I206+1),IF($Q206=TRUE,SUM(FctrChngDts!$B$2-$I206),0)))))","v":0},0,{"$f":"IF(OR($K206=\"\",$L206=0),0,IF(AND($R206=TRUE,$K206<>0),SUM($L206-$K206+1),IF($S206=TRUE,SUM(FctrChngDts!$A$2-$K206),IF($T206=TRUE,0,IF($U206=TRUE,SUM($L206-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K206=\"\",$L206=0),0,IF($R206=TRUE,0,IF($S206=TRUE,SUM($L206-FctrChngDts!$A$2+1),IF(AND($T206=TRUE,$K206<>0),SUM($L206-$K206+1),IF($U206=TRUE,SUM(FctrChngDts!$B$2-$K206),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A206,Tenant!$A206:$J705,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR206=FALSE,VLOOKUP($AQ206,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ206,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR206=FALSE,VLOOKUP($AQ206,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ206,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR206=FALSE,VLOOKUP($AQ206,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ206,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR206=FALSE,VLOOKUP($AQ206,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ206,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A206,Tenant!$A206:$J705,6,FALSE)","v":0},{"$f":"VLOOKUP($A206,Tenant!$A206:$J705,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG206=FALSE,0,IF($DQ206=TRUE,SUM($BS206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS206*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DQ206=TRUE,SUM($BT206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT206*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DQ206=TRUE,SUM($BU206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU206*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DQ206=TRUE,SUM($BV206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DQ206=TRUE,SUM($BW206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW206*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DQ206=TRUE,SUM($BX206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX206*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN206=FALSE,0,ROUND(SUM($BY206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP206=FALSE,0,ROUND(SUM($X206*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY206=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X206),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X206)),2)","v":0},0,false,{"$f":"ROUND(IF($CT206=FALSE,0,IF($DU206=TRUE,SUM($BZ206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ206*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT206=FALSE,0,IF($DU206=TRUE,SUM($CA206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA206*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT206=FALSE,0,IF($DU206=TRUE,SUM($CB206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB206*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT206=FALSE,0,IF($DU206=TRUE,SUM($CC206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC206*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT206=FALSE,0,IF($DU206=TRUE,SUM($CD206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD206*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT206=FALSE,0,IF($DU206=TRUE,SUM($CE206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE206*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA206=FALSE,0,ROUND(SUM($CF206*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC206=FALSE,0,ROUND(SUM($AA206*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY206=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA206),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA206)),2)","v":0},0,0,{"$f":"SUM($DG206*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG206*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH206,IF(VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI206,$DG206))","v":0},0,false,0,false,0,{"$f":"IF(AND($X206>0,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ206=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH206:$CM206,$CQ206,$DZ206,$EF206,$EN206:$ES206)-SUM($BY206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH206:$CM206,$CQ206,$DZ206,$EF206,$EH206:$EM206)-SUM($BY206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X206>0,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS206=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH206:$CM206,$CO206,$CQ206,$CU206:$CZ206,$DB206,$DD206,$DZ206,$EB206,$ED206,$EF206,$EN206:$ES206,$FC206,$FE206,$FG206,$FI206,$FQ206:$FV206)/$AD206*$X206)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH206:$CM206,$CO206,$CQ206,$CU206:$CZ206,$DB206,$DD206,$DZ206,$EB206,$ED206,$EF206,$EH206:$EM206,$FC206,$FE206,$FG206,$FI206,$FK206:$FP206)/$AD206*$X206)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA206>0,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU206=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU206:$CZ206,$DD206,$DZ206,$FI206,$FQ206:$FV206)-SUM($CF206*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU206:$CZ206,$DD206,$DZ206,$FI206,$FK206:$FP206)-SUM($CF206*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA206>0,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW206=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH206:$CM206,$CO206,$CQ206,$CU206:$CZ206,$DB206,$DD206,$DZ206,$EB206,$ED206,$EF206,$EN206:$ES206,$FC206,$FE206,$FG206,$FI206,$FQ206:$FV206)/$AD206*$AA206)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH206:$CM206,$CO206,$CQ206,$CU206:$CZ206,$DB206,$DD206,$DZ206,$EB206,$ED206,$EF206,$EH206:$EM206,$FC206,$FE206,$FG206,$FI206,$FK206:$FP206)/$AD206*$AA206)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X206>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E206<>\"D-CARE\",Tenant!$F206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY206=FALSE,0,ROUND(SUM($AE206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X206>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X206>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X206>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA206=FALSE,0,SUM($BY206*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X206>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC206=FALSE,0,SUM($BY206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X206>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE206=TRUE,$X206>0),SUM($BY206*Account!$T$2),0)","v":0},{"$f":"IF(AND($X206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG206=FALSE,0,ROUND(SUM($BS206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG206=FALSE,0,ROUND(SUM($BT206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG206=FALSE,0,ROUND(SUM($BU206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG206=FALSE,0,ROUND(SUM($BV206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG206=FALSE,0,ROUND(SUM($BW206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG206=FALSE,0,ROUND(SUM($BX206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H206/$AD206*$X206),2),0)","v":0},{"$f":"ROUND(SUM($EU206*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET206=FALSE,$EV206,ROUND(MAX(0,SUM(SUM($EN206:$ES206)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY206=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I206","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ206*Account!$AA$2),SUM($EZ206*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA206>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E206<>\"D-CARE\",Tenant!$F206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB206=FALSE,0,ROUND(SUM($AF206*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA206>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA206>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA206>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD206=FALSE,0,SUM($CF206*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA206>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF206=FALSE,0,SUM($CF206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA206>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH206=TRUE,$AA206>0),SUM($CF206*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ206=FALSE,0,ROUND(SUM($BZ206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ206=FALSE,0,ROUND(SUM($CA206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ206=FALSE,0,ROUND(SUM($CB206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ206=FALSE,0,ROUND(SUM($CC206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ206=FALSE,0,ROUND(SUM($CD206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ206=FALSE,0,ROUND(SUM($CE206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H206/$AD206*$AA206),2),0)","v":0},{"$f":"ROUND(SUM($FX206*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW206=FALSE,$FY206,ROUND(MAX(0,SUM(SUM($FQ206:$FV206)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB206=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I206","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC206*Account!$AA$2),SUM($GC206*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D206<=FctrChngDts!$B$14,$E206>FctrChngDts!$B$14),AND($D206<=FctrChngDts!$C$14,$E206>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE206=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH206:$GJ206))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO206,$DB206,$GH206:$GJ206))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG206,$GK206,$GN206,$DR206,$DT206,$DV206,$DX206),IF(Account!$Q$2=TRUE,SUM($GG206,$GL206,$GN206,$DR206,$DT206,$DV206,$DX206),SUM($GG206,$GK206,$GL206,$GM206,$GN206,$DR206,$DT206,$DV206,$DX206)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D206,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A206,Tenant!$A:$J,8,FALSE)=TRUE,$GO206<0),0,SUM(SUM(SUM($GO206/$AD206*$GP206)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A206,Tenant!$A:$J,8,FALSE)=TRUE,$GO206<0),0,SUM(SUM(SUM($GO206/$AD206*$GQ206)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG206,$CO206,$DB206,$GM206)/$AD206)*$X206*FctrChngDts!$B$15),SUM(SUM(SUM($DG206,$CO206,$DB206,$GH206:$GJ206)/$AD206)*$X206*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG206,$CO206,$DB206,$GM206)/$AD206)*$AA206*FctrChngDts!$B$15),SUM(SUM(SUM($DG206,$CO206,$DB206,$GH206:$GJ206)/$AD206)*$AA206*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E206),$AD206,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D206,FctrChngDts!$C$17<=$E206),_xlfn.DAYS($D206,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E206),$AD206,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D206,FctrChngDts!$C$19<=$E206),_xlfn.DAYS($D206,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY206*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY206*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ206*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ206*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D206,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A206,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF206*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A206,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG206*Account!$AA$2)),2)","v":0}]
[206,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G207),0,IF($F207<=$G207,SUM($G207-$F207),IF($F207>$G207,SUM((Account!$L$2-$F207)+$G207+1))))","v":0},{"$f":"IF(AND($D207>=FctrChngDts!$C$2,$D207<=FctrChngDts!$D$2),$D207,\"\")","v":""},{"$f":"IF($I207=\"\",\"\",IF($E207<=FctrChngDts!$D$2,$E207,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D207<FctrChngDts!$E$2,$E207<FctrChngDts!$E$2),AND($D207>=FctrChngDts!$F$2,$E207>=FctrChngDts!$F$2)),\"\",IF(AND($D207>=FctrChngDts!$E$2,$D207<=FctrChngDts!$F$2),$D207,FctrChngDts!$E$2))","v":""},{"$f":"IF($K207=\"\",\"\",IF(AND($J207=$K207,$E207>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K207=$J207,$E207,IF(AND($E207>=FctrChngDts!$E$2,$E207<=FctrChngDts!$F$2),$E207,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D207<DATE(YEAR(Account!$J$2),6,1),$D207>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I207<FctrChngDts!$A$2,$J207<FctrChngDts!$A$2),AND($I207>=FctrChngDts!$B$2,$J207>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I207<FctrChngDts!$A$2,$J207>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I207>=FctrChngDts!$A$2,$J207<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I207<FctrChngDts!$B$2,$J207>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K207<FctrChngDts!$A$2,$L207<FctrChngDts!$A$2),AND($K207>=FctrChngDts!$B$2,$L207>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K207<FctrChngDts!$A$2,$L207>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K207>=FctrChngDts!$A$2,$L207<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K207<FctrChngDts!$B$2,$L207>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I207=\"\",$J207=0),0,IF(AND($N207=TRUE,$I207<>0),SUM($J207-$I207+1),IF($O207=TRUE,SUM(FctrChngDts!$A$2-$I207),IF($P207=TRUE,0,IF($Q207=TRUE,SUM($J207-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I207=\"\",$J207=0),0,IF($N207=TRUE,0,IF($O207=TRUE,SUM($J207-FctrChngDts!$A$2+1),IF(AND($P207=TRUE,$I207<>0),SUM($J207-$I207+1),IF($Q207=TRUE,SUM(FctrChngDts!$B$2-$I207),0)))))","v":0},0,{"$f":"IF(OR($K207=\"\",$L207=0),0,IF(AND($R207=TRUE,$K207<>0),SUM($L207-$K207+1),IF($S207=TRUE,SUM(FctrChngDts!$A$2-$K207),IF($T207=TRUE,0,IF($U207=TRUE,SUM($L207-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K207=\"\",$L207=0),0,IF($R207=TRUE,0,IF($S207=TRUE,SUM($L207-FctrChngDts!$A$2+1),IF(AND($T207=TRUE,$K207<>0),SUM($L207-$K207+1),IF($U207=TRUE,SUM(FctrChngDts!$B$2-$K207),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A207,Tenant!$A207:$J706,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR207=FALSE,VLOOKUP($AQ207,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ207,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR207=FALSE,VLOOKUP($AQ207,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ207,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR207=FALSE,VLOOKUP($AQ207,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ207,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR207=FALSE,VLOOKUP($AQ207,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ207,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A207,Tenant!$A207:$J706,6,FALSE)","v":0},{"$f":"VLOOKUP($A207,Tenant!$A207:$J706,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG207=FALSE,0,IF($DQ207=TRUE,SUM($BS207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS207*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DQ207=TRUE,SUM($BT207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT207*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DQ207=TRUE,SUM($BU207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU207*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DQ207=TRUE,SUM($BV207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DQ207=TRUE,SUM($BW207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW207*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DQ207=TRUE,SUM($BX207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX207*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN207=FALSE,0,ROUND(SUM($BY207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP207=FALSE,0,ROUND(SUM($X207*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY207=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X207),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X207)),2)","v":0},0,false,{"$f":"ROUND(IF($CT207=FALSE,0,IF($DU207=TRUE,SUM($BZ207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ207*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT207=FALSE,0,IF($DU207=TRUE,SUM($CA207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA207*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT207=FALSE,0,IF($DU207=TRUE,SUM($CB207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB207*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT207=FALSE,0,IF($DU207=TRUE,SUM($CC207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC207*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT207=FALSE,0,IF($DU207=TRUE,SUM($CD207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD207*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT207=FALSE,0,IF($DU207=TRUE,SUM($CE207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE207*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA207=FALSE,0,ROUND(SUM($CF207*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC207=FALSE,0,ROUND(SUM($AA207*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY207=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA207),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA207)),2)","v":0},0,0,{"$f":"SUM($DG207*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG207*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH207,IF(VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI207,$DG207))","v":0},0,false,0,false,0,{"$f":"IF(AND($X207>0,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ207=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH207:$CM207,$CQ207,$DZ207,$EF207,$EN207:$ES207)-SUM($BY207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH207:$CM207,$CQ207,$DZ207,$EF207,$EH207:$EM207)-SUM($BY207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X207>0,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS207=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH207:$CM207,$CO207,$CQ207,$CU207:$CZ207,$DB207,$DD207,$DZ207,$EB207,$ED207,$EF207,$EN207:$ES207,$FC207,$FE207,$FG207,$FI207,$FQ207:$FV207)/$AD207*$X207)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH207:$CM207,$CO207,$CQ207,$CU207:$CZ207,$DB207,$DD207,$DZ207,$EB207,$ED207,$EF207,$EH207:$EM207,$FC207,$FE207,$FG207,$FI207,$FK207:$FP207)/$AD207*$X207)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA207>0,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU207=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU207:$CZ207,$DD207,$DZ207,$FI207,$FQ207:$FV207)-SUM($CF207*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU207:$CZ207,$DD207,$DZ207,$FI207,$FK207:$FP207)-SUM($CF207*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA207>0,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW207=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH207:$CM207,$CO207,$CQ207,$CU207:$CZ207,$DB207,$DD207,$DZ207,$EB207,$ED207,$EF207,$EN207:$ES207,$FC207,$FE207,$FG207,$FI207,$FQ207:$FV207)/$AD207*$AA207)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH207:$CM207,$CO207,$CQ207,$CU207:$CZ207,$DB207,$DD207,$DZ207,$EB207,$ED207,$EF207,$EH207:$EM207,$FC207,$FE207,$FG207,$FI207,$FK207:$FP207)/$AD207*$AA207)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X207>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E207<>\"D-CARE\",Tenant!$F207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY207=FALSE,0,ROUND(SUM($AE207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X207>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X207>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X207>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA207=FALSE,0,SUM($BY207*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X207>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC207=FALSE,0,SUM($BY207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X207>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE207=TRUE,$X207>0),SUM($BY207*Account!$T$2),0)","v":0},{"$f":"IF(AND($X207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG207=FALSE,0,ROUND(SUM($BS207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG207=FALSE,0,ROUND(SUM($BT207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG207=FALSE,0,ROUND(SUM($BU207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG207=FALSE,0,ROUND(SUM($BV207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG207=FALSE,0,ROUND(SUM($BW207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG207=FALSE,0,ROUND(SUM($BX207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H207/$AD207*$X207),2),0)","v":0},{"$f":"ROUND(SUM($EU207*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET207=FALSE,$EV207,ROUND(MAX(0,SUM(SUM($EN207:$ES207)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY207=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I207","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ207*Account!$AA$2),SUM($EZ207*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA207>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E207<>\"D-CARE\",Tenant!$F207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB207=FALSE,0,ROUND(SUM($AF207*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA207>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA207>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA207>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD207=FALSE,0,SUM($CF207*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA207>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF207=FALSE,0,SUM($CF207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA207>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH207=TRUE,$AA207>0),SUM($CF207*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ207=FALSE,0,ROUND(SUM($BZ207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ207=FALSE,0,ROUND(SUM($CA207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ207=FALSE,0,ROUND(SUM($CB207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ207=FALSE,0,ROUND(SUM($CC207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ207=FALSE,0,ROUND(SUM($CD207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ207=FALSE,0,ROUND(SUM($CE207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H207/$AD207*$AA207),2),0)","v":0},{"$f":"ROUND(SUM($FX207*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW207=FALSE,$FY207,ROUND(MAX(0,SUM(SUM($FQ207:$FV207)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB207=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I207","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC207*Account!$AA$2),SUM($GC207*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D207<=FctrChngDts!$B$14,$E207>FctrChngDts!$B$14),AND($D207<=FctrChngDts!$C$14,$E207>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE207=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH207:$GJ207))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO207,$DB207,$GH207:$GJ207))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG207,$GK207,$GN207,$DR207,$DT207,$DV207,$DX207),IF(Account!$Q$2=TRUE,SUM($GG207,$GL207,$GN207,$DR207,$DT207,$DV207,$DX207),SUM($GG207,$GK207,$GL207,$GM207,$GN207,$DR207,$DT207,$DV207,$DX207)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D207,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A207,Tenant!$A:$J,8,FALSE)=TRUE,$GO207<0),0,SUM(SUM(SUM($GO207/$AD207*$GP207)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A207,Tenant!$A:$J,8,FALSE)=TRUE,$GO207<0),0,SUM(SUM(SUM($GO207/$AD207*$GQ207)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG207,$CO207,$DB207,$GM207)/$AD207)*$X207*FctrChngDts!$B$15),SUM(SUM(SUM($DG207,$CO207,$DB207,$GH207:$GJ207)/$AD207)*$X207*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG207,$CO207,$DB207,$GM207)/$AD207)*$AA207*FctrChngDts!$B$15),SUM(SUM(SUM($DG207,$CO207,$DB207,$GH207:$GJ207)/$AD207)*$AA207*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E207),$AD207,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D207,FctrChngDts!$C$17<=$E207),_xlfn.DAYS($D207,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E207),$AD207,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D207,FctrChngDts!$C$19<=$E207),_xlfn.DAYS($D207,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY207*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY207*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ207*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ207*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D207,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A207,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF207*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A207,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG207*Account!$AA$2)),2)","v":0}]
[207,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G208),0,IF($F208<=$G208,SUM($G208-$F208),IF($F208>$G208,SUM((Account!$L$2-$F208)+$G208+1))))","v":0},{"$f":"IF(AND($D208>=FctrChngDts!$C$2,$D208<=FctrChngDts!$D$2),$D208,\"\")","v":""},{"$f":"IF($I208=\"\",\"\",IF($E208<=FctrChngDts!$D$2,$E208,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D208<FctrChngDts!$E$2,$E208<FctrChngDts!$E$2),AND($D208>=FctrChngDts!$F$2,$E208>=FctrChngDts!$F$2)),\"\",IF(AND($D208>=FctrChngDts!$E$2,$D208<=FctrChngDts!$F$2),$D208,FctrChngDts!$E$2))","v":""},{"$f":"IF($K208=\"\",\"\",IF(AND($J208=$K208,$E208>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K208=$J208,$E208,IF(AND($E208>=FctrChngDts!$E$2,$E208<=FctrChngDts!$F$2),$E208,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D208<DATE(YEAR(Account!$J$2),6,1),$D208>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I208<FctrChngDts!$A$2,$J208<FctrChngDts!$A$2),AND($I208>=FctrChngDts!$B$2,$J208>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I208<FctrChngDts!$A$2,$J208>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I208>=FctrChngDts!$A$2,$J208<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I208<FctrChngDts!$B$2,$J208>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K208<FctrChngDts!$A$2,$L208<FctrChngDts!$A$2),AND($K208>=FctrChngDts!$B$2,$L208>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K208<FctrChngDts!$A$2,$L208>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K208>=FctrChngDts!$A$2,$L208<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K208<FctrChngDts!$B$2,$L208>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I208=\"\",$J208=0),0,IF(AND($N208=TRUE,$I208<>0),SUM($J208-$I208+1),IF($O208=TRUE,SUM(FctrChngDts!$A$2-$I208),IF($P208=TRUE,0,IF($Q208=TRUE,SUM($J208-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I208=\"\",$J208=0),0,IF($N208=TRUE,0,IF($O208=TRUE,SUM($J208-FctrChngDts!$A$2+1),IF(AND($P208=TRUE,$I208<>0),SUM($J208-$I208+1),IF($Q208=TRUE,SUM(FctrChngDts!$B$2-$I208),0)))))","v":0},0,{"$f":"IF(OR($K208=\"\",$L208=0),0,IF(AND($R208=TRUE,$K208<>0),SUM($L208-$K208+1),IF($S208=TRUE,SUM(FctrChngDts!$A$2-$K208),IF($T208=TRUE,0,IF($U208=TRUE,SUM($L208-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K208=\"\",$L208=0),0,IF($R208=TRUE,0,IF($S208=TRUE,SUM($L208-FctrChngDts!$A$2+1),IF(AND($T208=TRUE,$K208<>0),SUM($L208-$K208+1),IF($U208=TRUE,SUM(FctrChngDts!$B$2-$K208),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($AH208:$AI208)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A208,Tenant!$A208:$J707,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR208=FALSE,VLOOKUP($AQ208,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ208,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR208=FALSE,VLOOKUP($AQ208,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ208,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR208=FALSE,VLOOKUP($AQ208,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ208,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR208=FALSE,VLOOKUP($AQ208,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ208,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A208,Tenant!$A208:$J707,6,FALSE)","v":0},{"$f":"VLOOKUP($A208,Tenant!$A208:$J707,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG208=FALSE,0,IF($DQ208=TRUE,SUM($BS208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS208*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DQ208=TRUE,SUM($BT208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT208*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DQ208=TRUE,SUM($BU208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU208*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DQ208=TRUE,SUM($BV208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DQ208=TRUE,SUM($BW208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW208*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DQ208=TRUE,SUM($BX208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX208*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN208=FALSE,0,ROUND(SUM($BY208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP208=FALSE,0,ROUND(SUM($X208*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY208=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X208),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X208)),2)","v":0},0,false,{"$f":"ROUND(IF($CT208=FALSE,0,IF($DU208=TRUE,SUM($BZ208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ208*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT208=FALSE,0,IF($DU208=TRUE,SUM($CA208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA208*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT208=FALSE,0,IF($DU208=TRUE,SUM($CB208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB208*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT208=FALSE,0,IF($DU208=TRUE,SUM($CC208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC208*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT208=FALSE,0,IF($DU208=TRUE,SUM($CD208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD208*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT208=FALSE,0,IF($DU208=TRUE,SUM($CE208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE208*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA208=FALSE,0,ROUND(SUM($CF208*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC208=FALSE,0,ROUND(SUM($AA208*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY208=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA208),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA208)),2)","v":0},0,0,{"$f":"SUM($DG208*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG208*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH208,IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI208,$DG208))","v":0},0,false,0,false,0,{"$f":"IF(AND($X208>0,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ208=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH208:$CM208,$CQ208,$DZ208,$EF208,$EN208:$ES208)-SUM($BY208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH208:$CM208,$CQ208,$DZ208,$EF208,$EH208:$EM208)-SUM($BY208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X208>0,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS208=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH208:$CM208,$CO208,$CQ208,$CU208:$CZ208,$DB208,$DD208,$DZ208,$EB208,$ED208,$EF208,$EN208:$ES208,$FC208,$FE208,$FG208,$FI208,$FQ208:$FV208)/$AD208*$X208)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH208:$CM208,$CO208,$CQ208,$CU208:$CZ208,$DB208,$DD208,$DZ208,$EB208,$ED208,$EF208,$EH208:$EM208,$FC208,$FE208,$FG208,$FI208,$FK208:$FP208)/$AD208*$X208)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA208>0,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU208=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU208:$CZ208,$DD208,$DZ208,$FI208,$FQ208:$FV208)-SUM($CF208*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU208:$CZ208,$DD208,$DZ208,$FI208,$FK208:$FP208)-SUM($CF208*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA208>0,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW208=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH208:$CM208,$CO208,$CQ208,$CU208:$CZ208,$DB208,$DD208,$DZ208,$EB208,$ED208,$EF208,$EN208:$ES208,$FC208,$FE208,$FG208,$FI208,$FQ208:$FV208)/$AD208*$AA208)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH208:$CM208,$CO208,$CQ208,$CU208:$CZ208,$DB208,$DD208,$DZ208,$EB208,$ED208,$EF208,$EH208:$EM208,$FC208,$FE208,$FG208,$FI208,$FK208:$FP208)/$AD208*$AA208)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E208<>\"D-CARE\",Tenant!$F208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY208=FALSE,0,ROUND(SUM($AE208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA208=FALSE,0,SUM($BY208*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X208>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC208=FALSE,0,SUM($BY208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X208>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE208=TRUE,$X208>0),SUM($BY208*Account!$T$2),0)","v":0},{"$f":"IF(AND($X208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG208=FALSE,0,ROUND(SUM($BS208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG208=FALSE,0,ROUND(SUM($BT208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG208=FALSE,0,ROUND(SUM($BU208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG208=FALSE,0,ROUND(SUM($BV208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG208=FALSE,0,ROUND(SUM($BW208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG208=FALSE,0,ROUND(SUM($BX208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H208/$AD208*$X208),2),0)","v":0},{"$f":"ROUND(SUM($EU208*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET208=FALSE,$EV208,ROUND(MAX(0,SUM(SUM($EN208:$ES208)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY208=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I208","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ208*Account!$AA$2),SUM($EZ208*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E208<>\"D-CARE\",Tenant!$F208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB208=FALSE,0,ROUND(SUM($AF208*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD208=FALSE,0,SUM($CF208*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA208>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF208=FALSE,0,SUM($CF208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA208>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH208=TRUE,$AA208>0),SUM($CF208*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ208=FALSE,0,ROUND(SUM($BZ208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ208=FALSE,0,ROUND(SUM($CA208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ208=FALSE,0,ROUND(SUM($CB208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ208=FALSE,0,ROUND(SUM($CC208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ208=FALSE,0,ROUND(SUM($CD208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ208=FALSE,0,ROUND(SUM($CE208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H208/$AD208*$AA208),2),0)","v":0},{"$f":"ROUND(SUM($FX208*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW208=FALSE,$FY208,ROUND(MAX(0,SUM(SUM($FQ208:$FV208)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB208=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I208","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC208*Account!$AA$2),SUM($GC208*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D208<=FctrChngDts!$B$14,$E208>FctrChngDts!$B$14),AND($D208<=FctrChngDts!$C$14,$E208>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE208=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH208:$GJ208))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO208,$DB208,$GH208:$GJ208))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG208,$GK208,$GN208,$DR208,$DT208,$DV208,$DX208),IF(Account!$Q$2=TRUE,SUM($GG208,$GL208,$GN208,$DR208,$DT208,$DV208,$DX208),SUM($GG208,$GK208,$GL208,$GM208,$GN208,$DR208,$DT208,$DV208,$DX208)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D208,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,8,FALSE)=TRUE,$GO208<0),0,SUM(SUM(SUM($GO208/$AD208*$GP208)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,8,FALSE)=TRUE,$GO208<0),0,SUM(SUM(SUM($GO208/$AD208*$GQ208)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG208,$CO208,$DB208,$GM208)/$AD208)*$X208*FctrChngDts!$B$15),SUM(SUM(SUM($DG208,$CO208,$DB208,$GH208:$GJ208)/$AD208)*$X208*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG208,$CO208,$DB208,$GM208)/$AD208)*$AA208*FctrChngDts!$B$15),SUM(SUM(SUM($DG208,$CO208,$DB208,$GH208:$GJ208)/$AD208)*$AA208*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E208),$AD208,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D208,FctrChngDts!$C$17<=$E208),_xlfn.DAYS($D208,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E208),$AD208,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D208,FctrChngDts!$C$19<=$E208),_xlfn.DAYS($D208,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY208*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY208*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ208*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ208*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D208,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF208*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG208*Account!$AA$2)),2)","v":0}]
[208,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G209),0,IF($F209<=$G209,SUM($G209-$F209),IF($F209>$G209,SUM((Account!$L$2-$F209)+$G209+1))))","v":0},{"$f":"IF(AND($D209>=FctrChngDts!$C$2,$D209<=FctrChngDts!$D$2),$D209,\"\")","v":""},{"$f":"IF($I209=\"\",\"\",IF($E209<=FctrChngDts!$D$2,$E209,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D209<FctrChngDts!$E$2,$E209<FctrChngDts!$E$2),AND($D209>=FctrChngDts!$F$2,$E209>=FctrChngDts!$F$2)),\"\",IF(AND($D209>=FctrChngDts!$E$2,$D209<=FctrChngDts!$F$2),$D209,FctrChngDts!$E$2))","v":""},{"$f":"IF($K209=\"\",\"\",IF(AND($J209=$K209,$E209>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K209=$J209,$E209,IF(AND($E209>=FctrChngDts!$E$2,$E209<=FctrChngDts!$F$2),$E209,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D209<DATE(YEAR(Account!$J$2),6,1),$D209>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I209<FctrChngDts!$A$2,$J209<FctrChngDts!$A$2),AND($I209>=FctrChngDts!$B$2,$J209>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I209<FctrChngDts!$A$2,$J209>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I209>=FctrChngDts!$A$2,$J209<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I209<FctrChngDts!$B$2,$J209>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K209<FctrChngDts!$A$2,$L209<FctrChngDts!$A$2),AND($K209>=FctrChngDts!$B$2,$L209>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K209<FctrChngDts!$A$2,$L209>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K209>=FctrChngDts!$A$2,$L209<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K209<FctrChngDts!$B$2,$L209>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I209=\"\",$J209=0),0,IF(AND($N209=TRUE,$I209<>0),SUM($J209-$I209+1),IF($O209=TRUE,SUM(FctrChngDts!$A$2-$I209),IF($P209=TRUE,0,IF($Q209=TRUE,SUM($J209-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I209=\"\",$J209=0),0,IF($N209=TRUE,0,IF($O209=TRUE,SUM($J209-FctrChngDts!$A$2+1),IF(AND($P209=TRUE,$I209<>0),SUM($J209-$I209+1),IF($Q209=TRUE,SUM(FctrChngDts!$B$2-$I209),0)))))","v":0},0,{"$f":"IF(OR($K209=\"\",$L209=0),0,IF(AND($R209=TRUE,$K209<>0),SUM($L209-$K209+1),IF($S209=TRUE,SUM(FctrChngDts!$A$2-$K209),IF($T209=TRUE,0,IF($U209=TRUE,SUM($L209-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K209=\"\",$L209=0),0,IF($R209=TRUE,0,IF($S209=TRUE,SUM($L209-FctrChngDts!$A$2+1),IF(AND($T209=TRUE,$K209<>0),SUM($L209-$K209+1),IF($U209=TRUE,SUM(FctrChngDts!$B$2-$K209),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A209,Tenant!$A209:$J708,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR209=FALSE,VLOOKUP($AQ209,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ209,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR209=FALSE,VLOOKUP($AQ209,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ209,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR209=FALSE,VLOOKUP($AQ209,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ209,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR209=FALSE,VLOOKUP($AQ209,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ209,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A209,Tenant!$A209:$J708,6,FALSE)","v":0},{"$f":"VLOOKUP($A209,Tenant!$A209:$J708,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG209=FALSE,0,IF($DQ209=TRUE,SUM($BS209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS209*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DQ209=TRUE,SUM($BT209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT209*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DQ209=TRUE,SUM($BU209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU209*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DQ209=TRUE,SUM($BV209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DQ209=TRUE,SUM($BW209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW209*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DQ209=TRUE,SUM($BX209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX209*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN209=FALSE,0,ROUND(SUM($BY209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP209=FALSE,0,ROUND(SUM($X209*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY209=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X209),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X209)),2)","v":0},0,false,{"$f":"ROUND(IF($CT209=FALSE,0,IF($DU209=TRUE,SUM($BZ209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ209*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT209=FALSE,0,IF($DU209=TRUE,SUM($CA209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA209*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT209=FALSE,0,IF($DU209=TRUE,SUM($CB209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB209*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT209=FALSE,0,IF($DU209=TRUE,SUM($CC209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC209*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT209=FALSE,0,IF($DU209=TRUE,SUM($CD209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD209*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT209=FALSE,0,IF($DU209=TRUE,SUM($CE209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE209*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA209=FALSE,0,ROUND(SUM($CF209*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC209=FALSE,0,ROUND(SUM($AA209*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY209=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA209),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA209)),2)","v":0},0,0,{"$f":"SUM($DG209*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG209*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH209,IF(VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI209,$DG209))","v":0},0,false,0,false,0,{"$f":"IF(AND($X209>0,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ209=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH209:$CM209,$CQ209,$DZ209,$EF209,$EN209:$ES209)-SUM($BY209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH209:$CM209,$CQ209,$DZ209,$EF209,$EH209:$EM209)-SUM($BY209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X209>0,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS209=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH209:$CM209,$CO209,$CQ209,$CU209:$CZ209,$DB209,$DD209,$DZ209,$EB209,$ED209,$EF209,$EN209:$ES209,$FC209,$FE209,$FG209,$FI209,$FQ209:$FV209)/$AD209*$X209)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH209:$CM209,$CO209,$CQ209,$CU209:$CZ209,$DB209,$DD209,$DZ209,$EB209,$ED209,$EF209,$EH209:$EM209,$FC209,$FE209,$FG209,$FI209,$FK209:$FP209)/$AD209*$X209)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA209>0,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU209=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU209:$CZ209,$DD209,$DZ209,$FI209,$FQ209:$FV209)-SUM($CF209*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU209:$CZ209,$DD209,$DZ209,$FI209,$FK209:$FP209)-SUM($CF209*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA209>0,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW209=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH209:$CM209,$CO209,$CQ209,$CU209:$CZ209,$DB209,$DD209,$DZ209,$EB209,$ED209,$EF209,$EN209:$ES209,$FC209,$FE209,$FG209,$FI209,$FQ209:$FV209)/$AD209*$AA209)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH209:$CM209,$CO209,$CQ209,$CU209:$CZ209,$DB209,$DD209,$DZ209,$EB209,$ED209,$EF209,$EH209:$EM209,$FC209,$FE209,$FG209,$FI209,$FK209:$FP209)/$AD209*$AA209)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X209>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E209<>\"D-CARE\",Tenant!$F209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY209=FALSE,0,ROUND(SUM($AE209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X209>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X209>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X209>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA209=FALSE,0,SUM($BY209*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X209>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC209=FALSE,0,SUM($BY209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X209>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE209=TRUE,$X209>0),SUM($BY209*Account!$T$2),0)","v":0},{"$f":"IF(AND($X209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG209=FALSE,0,ROUND(SUM($BS209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG209=FALSE,0,ROUND(SUM($BT209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG209=FALSE,0,ROUND(SUM($BU209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG209=FALSE,0,ROUND(SUM($BV209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG209=FALSE,0,ROUND(SUM($BW209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG209=FALSE,0,ROUND(SUM($BX209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H209/$AD209*$X209),2),0)","v":0},{"$f":"ROUND(SUM($EU209*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET209=FALSE,$EV209,ROUND(MAX(0,SUM(SUM($EN209:$ES209)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY209=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I209","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ209*Account!$AA$2),SUM($EZ209*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA209>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E209<>\"D-CARE\",Tenant!$F209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB209=FALSE,0,ROUND(SUM($AF209*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA209>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA209>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA209>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD209=FALSE,0,SUM($CF209*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA209>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF209=FALSE,0,SUM($CF209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA209>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH209=TRUE,$AA209>0),SUM($CF209*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ209=FALSE,0,ROUND(SUM($BZ209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ209=FALSE,0,ROUND(SUM($CA209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ209=FALSE,0,ROUND(SUM($CB209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ209=FALSE,0,ROUND(SUM($CC209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ209=FALSE,0,ROUND(SUM($CD209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ209=FALSE,0,ROUND(SUM($CE209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H209/$AD209*$AA209),2),0)","v":0},{"$f":"ROUND(SUM($FX209*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW209=FALSE,$FY209,ROUND(MAX(0,SUM(SUM($FQ209:$FV209)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB209=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I209","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC209*Account!$AA$2),SUM($GC209*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D209<=FctrChngDts!$B$14,$E209>FctrChngDts!$B$14),AND($D209<=FctrChngDts!$C$14,$E209>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE209=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH209:$GJ209))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO209,$DB209,$GH209:$GJ209))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG209,$GK209,$GN209,$DR209,$DT209,$DV209,$DX209),IF(Account!$Q$2=TRUE,SUM($GG209,$GL209,$GN209,$DR209,$DT209,$DV209,$DX209),SUM($GG209,$GK209,$GL209,$GM209,$GN209,$DR209,$DT209,$DV209,$DX209)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D209,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A209,Tenant!$A:$J,8,FALSE)=TRUE,$GO209<0),0,SUM(SUM(SUM($GO209/$AD209*$GP209)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A209,Tenant!$A:$J,8,FALSE)=TRUE,$GO209<0),0,SUM(SUM(SUM($GO209/$AD209*$GQ209)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG209,$CO209,$DB209,$GM209)/$AD209)*$X209*FctrChngDts!$B$15),SUM(SUM(SUM($DG209,$CO209,$DB209,$GH209:$GJ209)/$AD209)*$X209*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG209,$CO209,$DB209,$GM209)/$AD209)*$AA209*FctrChngDts!$B$15),SUM(SUM(SUM($DG209,$CO209,$DB209,$GH209:$GJ209)/$AD209)*$AA209*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E209),$AD209,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D209,FctrChngDts!$C$17<=$E209),_xlfn.DAYS($D209,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E209),$AD209,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D209,FctrChngDts!$C$19<=$E209),_xlfn.DAYS($D209,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY209*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY209*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ209*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ209*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D209,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A209,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF209*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A209,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG209*Account!$AA$2)),2)","v":0}]
[209,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G210),0,IF($F210<=$G210,SUM($G210-$F210),IF($F210>$G210,SUM((Account!$L$2-$F210)+$G210+1))))","v":0},{"$f":"IF(AND($D210>=FctrChngDts!$C$2,$D210<=FctrChngDts!$D$2),$D210,\"\")","v":""},{"$f":"IF($I210=\"\",\"\",IF($E210<=FctrChngDts!$D$2,$E210,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D210<FctrChngDts!$E$2,$E210<FctrChngDts!$E$2),AND($D210>=FctrChngDts!$F$2,$E210>=FctrChngDts!$F$2)),\"\",IF(AND($D210>=FctrChngDts!$E$2,$D210<=FctrChngDts!$F$2),$D210,FctrChngDts!$E$2))","v":""},{"$f":"IF($K210=\"\",\"\",IF(AND($J210=$K210,$E210>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K210=$J210,$E210,IF(AND($E210>=FctrChngDts!$E$2,$E210<=FctrChngDts!$F$2),$E210,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D210<DATE(YEAR(Account!$J$2),6,1),$D210>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I210<FctrChngDts!$A$2,$J210<FctrChngDts!$A$2),AND($I210>=FctrChngDts!$B$2,$J210>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I210<FctrChngDts!$A$2,$J210>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I210>=FctrChngDts!$A$2,$J210<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I210<FctrChngDts!$B$2,$J210>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K210<FctrChngDts!$A$2,$L210<FctrChngDts!$A$2),AND($K210>=FctrChngDts!$B$2,$L210>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K210<FctrChngDts!$A$2,$L210>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K210>=FctrChngDts!$A$2,$L210<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K210<FctrChngDts!$B$2,$L210>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I210=\"\",$J210=0),0,IF(AND($N210=TRUE,$I210<>0),SUM($J210-$I210+1),IF($O210=TRUE,SUM(FctrChngDts!$A$2-$I210),IF($P210=TRUE,0,IF($Q210=TRUE,SUM($J210-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I210=\"\",$J210=0),0,IF($N210=TRUE,0,IF($O210=TRUE,SUM($J210-FctrChngDts!$A$2+1),IF(AND($P210=TRUE,$I210<>0),SUM($J210-$I210+1),IF($Q210=TRUE,SUM(FctrChngDts!$B$2-$I210),0)))))","v":0},0,{"$f":"IF(OR($K210=\"\",$L210=0),0,IF(AND($R210=TRUE,$K210<>0),SUM($L210-$K210+1),IF($S210=TRUE,SUM(FctrChngDts!$A$2-$K210),IF($T210=TRUE,0,IF($U210=TRUE,SUM($L210-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K210=\"\",$L210=0),0,IF($R210=TRUE,0,IF($S210=TRUE,SUM($L210-FctrChngDts!$A$2+1),IF(AND($T210=TRUE,$K210<>0),SUM($L210-$K210+1),IF($U210=TRUE,SUM(FctrChngDts!$B$2-$K210),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A210,Tenant!$A210:$J709,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR210=FALSE,VLOOKUP($AQ210,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ210,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR210=FALSE,VLOOKUP($AQ210,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ210,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR210=FALSE,VLOOKUP($AQ210,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ210,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR210=FALSE,VLOOKUP($AQ210,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ210,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A210,Tenant!$A210:$J709,6,FALSE)","v":0},{"$f":"VLOOKUP($A210,Tenant!$A210:$J709,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG210=FALSE,0,IF($DQ210=TRUE,SUM($BS210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS210*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DQ210=TRUE,SUM($BT210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT210*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DQ210=TRUE,SUM($BU210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU210*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DQ210=TRUE,SUM($BV210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DQ210=TRUE,SUM($BW210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW210*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DQ210=TRUE,SUM($BX210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX210*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN210=FALSE,0,ROUND(SUM($BY210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP210=FALSE,0,ROUND(SUM($X210*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY210=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X210),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X210)),2)","v":0},0,false,{"$f":"ROUND(IF($CT210=FALSE,0,IF($DU210=TRUE,SUM($BZ210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ210*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT210=FALSE,0,IF($DU210=TRUE,SUM($CA210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA210*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT210=FALSE,0,IF($DU210=TRUE,SUM($CB210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB210*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT210=FALSE,0,IF($DU210=TRUE,SUM($CC210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC210*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT210=FALSE,0,IF($DU210=TRUE,SUM($CD210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD210*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT210=FALSE,0,IF($DU210=TRUE,SUM($CE210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE210*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA210=FALSE,0,ROUND(SUM($CF210*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC210=FALSE,0,ROUND(SUM($AA210*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY210=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA210),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA210)),2)","v":0},0,0,{"$f":"SUM($DG210*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG210*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH210,IF(VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI210,$DG210))","v":0},0,false,0,false,0,{"$f":"IF(AND($X210>0,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ210=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH210:$CM210,$CQ210,$DZ210,$EF210,$EN210:$ES210)-SUM($BY210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH210:$CM210,$CQ210,$DZ210,$EF210,$EH210:$EM210)-SUM($BY210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X210>0,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS210=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH210:$CM210,$CO210,$CQ210,$CU210:$CZ210,$DB210,$DD210,$DZ210,$EB210,$ED210,$EF210,$EN210:$ES210,$FC210,$FE210,$FG210,$FI210,$FQ210:$FV210)/$AD210*$X210)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH210:$CM210,$CO210,$CQ210,$CU210:$CZ210,$DB210,$DD210,$DZ210,$EB210,$ED210,$EF210,$EH210:$EM210,$FC210,$FE210,$FG210,$FI210,$FK210:$FP210)/$AD210*$X210)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA210>0,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU210=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU210:$CZ210,$DD210,$DZ210,$FI210,$FQ210:$FV210)-SUM($CF210*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU210:$CZ210,$DD210,$DZ210,$FI210,$FK210:$FP210)-SUM($CF210*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA210>0,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW210=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH210:$CM210,$CO210,$CQ210,$CU210:$CZ210,$DB210,$DD210,$DZ210,$EB210,$ED210,$EF210,$EN210:$ES210,$FC210,$FE210,$FG210,$FI210,$FQ210:$FV210)/$AD210*$AA210)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH210:$CM210,$CO210,$CQ210,$CU210:$CZ210,$DB210,$DD210,$DZ210,$EB210,$ED210,$EF210,$EH210:$EM210,$FC210,$FE210,$FG210,$FI210,$FK210:$FP210)/$AD210*$AA210)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X210>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E210<>\"D-CARE\",Tenant!$F210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY210=FALSE,0,ROUND(SUM($AE210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X210>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X210>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X210>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA210=FALSE,0,SUM($BY210*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X210>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC210=FALSE,0,SUM($BY210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X210>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE210=TRUE,$X210>0),SUM($BY210*Account!$T$2),0)","v":0},{"$f":"IF(AND($X210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG210=FALSE,0,ROUND(SUM($BS210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG210=FALSE,0,ROUND(SUM($BT210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG210=FALSE,0,ROUND(SUM($BU210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG210=FALSE,0,ROUND(SUM($BV210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG210=FALSE,0,ROUND(SUM($BW210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG210=FALSE,0,ROUND(SUM($BX210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H210/$AD210*$X210),2),0)","v":0},{"$f":"ROUND(SUM($EU210*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET210=FALSE,$EV210,ROUND(MAX(0,SUM(SUM($EN210:$ES210)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY210=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I210","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ210*Account!$AA$2),SUM($EZ210*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA210>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E210<>\"D-CARE\",Tenant!$F210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB210=FALSE,0,ROUND(SUM($AF210*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA210>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA210>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA210>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD210=FALSE,0,SUM($CF210*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA210>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF210=FALSE,0,SUM($CF210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA210>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH210=TRUE,$AA210>0),SUM($CF210*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ210=FALSE,0,ROUND(SUM($BZ210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ210=FALSE,0,ROUND(SUM($CA210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ210=FALSE,0,ROUND(SUM($CB210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ210=FALSE,0,ROUND(SUM($CC210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ210=FALSE,0,ROUND(SUM($CD210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ210=FALSE,0,ROUND(SUM($CE210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H210/$AD210*$AA210),2),0)","v":0},{"$f":"ROUND(SUM($FX210*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW210=FALSE,$FY210,ROUND(MAX(0,SUM(SUM($FQ210:$FV210)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB210=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I210","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC210*Account!$AA$2),SUM($GC210*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D210<=FctrChngDts!$B$14,$E210>FctrChngDts!$B$14),AND($D210<=FctrChngDts!$C$14,$E210>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE210=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH210:$GJ210))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO210,$DB210,$GH210:$GJ210))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG210,$GK210,$GN210,$DR210,$DT210,$DV210,$DX210),IF(Account!$Q$2=TRUE,SUM($GG210,$GL210,$GN210,$DR210,$DT210,$DV210,$DX210),SUM($GG210,$GK210,$GL210,$GM210,$GN210,$DR210,$DT210,$DV210,$DX210)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D210,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A210,Tenant!$A:$J,8,FALSE)=TRUE,$GO210<0),0,SUM(SUM(SUM($GO210/$AD210*$GP210)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A210,Tenant!$A:$J,8,FALSE)=TRUE,$GO210<0),0,SUM(SUM(SUM($GO210/$AD210*$GQ210)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG210,$CO210,$DB210,$GM210)/$AD210)*$X210*FctrChngDts!$B$15),SUM(SUM(SUM($DG210,$CO210,$DB210,$GH210:$GJ210)/$AD210)*$X210*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG210,$CO210,$DB210,$GM210)/$AD210)*$AA210*FctrChngDts!$B$15),SUM(SUM(SUM($DG210,$CO210,$DB210,$GH210:$GJ210)/$AD210)*$AA210*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E210),$AD210,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D210,FctrChngDts!$C$17<=$E210),_xlfn.DAYS($D210,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E210),$AD210,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D210,FctrChngDts!$C$19<=$E210),_xlfn.DAYS($D210,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY210*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY210*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ210*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ210*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D210,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A210,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF210*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A210,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG210*Account!$AA$2)),2)","v":0}]
[210,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G211),0,IF($F211<=$G211,SUM($G211-$F211),IF($F211>$G211,SUM((Account!$L$2-$F211)+$G211+1))))","v":0},{"$f":"IF(AND($D211>=FctrChngDts!$C$2,$D211<=FctrChngDts!$D$2),$D211,\"\")","v":""},{"$f":"IF($I211=\"\",\"\",IF($E211<=FctrChngDts!$D$2,$E211,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D211<FctrChngDts!$E$2,$E211<FctrChngDts!$E$2),AND($D211>=FctrChngDts!$F$2,$E211>=FctrChngDts!$F$2)),\"\",IF(AND($D211>=FctrChngDts!$E$2,$D211<=FctrChngDts!$F$2),$D211,FctrChngDts!$E$2))","v":""},{"$f":"IF($K211=\"\",\"\",IF(AND($J211=$K211,$E211>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K211=$J211,$E211,IF(AND($E211>=FctrChngDts!$E$2,$E211<=FctrChngDts!$F$2),$E211,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D211<DATE(YEAR(Account!$J$2),6,1),$D211>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I211<FctrChngDts!$A$2,$J211<FctrChngDts!$A$2),AND($I211>=FctrChngDts!$B$2,$J211>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I211<FctrChngDts!$A$2,$J211>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I211>=FctrChngDts!$A$2,$J211<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I211<FctrChngDts!$B$2,$J211>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K211<FctrChngDts!$A$2,$L211<FctrChngDts!$A$2),AND($K211>=FctrChngDts!$B$2,$L211>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K211<FctrChngDts!$A$2,$L211>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K211>=FctrChngDts!$A$2,$L211<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K211<FctrChngDts!$B$2,$L211>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I211=\"\",$J211=0),0,IF(AND($N211=TRUE,$I211<>0),SUM($J211-$I211+1),IF($O211=TRUE,SUM(FctrChngDts!$A$2-$I211),IF($P211=TRUE,0,IF($Q211=TRUE,SUM($J211-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I211=\"\",$J211=0),0,IF($N211=TRUE,0,IF($O211=TRUE,SUM($J211-FctrChngDts!$A$2+1),IF(AND($P211=TRUE,$I211<>0),SUM($J211-$I211+1),IF($Q211=TRUE,SUM(FctrChngDts!$B$2-$I211),0)))))","v":0},0,{"$f":"IF(OR($K211=\"\",$L211=0),0,IF(AND($R211=TRUE,$K211<>0),SUM($L211-$K211+1),IF($S211=TRUE,SUM(FctrChngDts!$A$2-$K211),IF($T211=TRUE,0,IF($U211=TRUE,SUM($L211-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K211=\"\",$L211=0),0,IF($R211=TRUE,0,IF($S211=TRUE,SUM($L211-FctrChngDts!$A$2+1),IF(AND($T211=TRUE,$K211<>0),SUM($L211-$K211+1),IF($U211=TRUE,SUM(FctrChngDts!$B$2-$K211),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A211,Tenant!$A211:$J710,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR211=FALSE,VLOOKUP($AQ211,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ211,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR211=FALSE,VLOOKUP($AQ211,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ211,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR211=FALSE,VLOOKUP($AQ211,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ211,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR211=FALSE,VLOOKUP($AQ211,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ211,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A211,Tenant!$A211:$J710,6,FALSE)","v":0},{"$f":"VLOOKUP($A211,Tenant!$A211:$J710,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG211=FALSE,0,IF($DQ211=TRUE,SUM($BS211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS211*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DQ211=TRUE,SUM($BT211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT211*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DQ211=TRUE,SUM($BU211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU211*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DQ211=TRUE,SUM($BV211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DQ211=TRUE,SUM($BW211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW211*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DQ211=TRUE,SUM($BX211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX211*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN211=FALSE,0,ROUND(SUM($BY211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP211=FALSE,0,ROUND(SUM($X211*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY211=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X211),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X211)),2)","v":0},0,false,{"$f":"ROUND(IF($CT211=FALSE,0,IF($DU211=TRUE,SUM($BZ211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ211*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT211=FALSE,0,IF($DU211=TRUE,SUM($CA211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA211*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT211=FALSE,0,IF($DU211=TRUE,SUM($CB211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB211*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT211=FALSE,0,IF($DU211=TRUE,SUM($CC211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC211*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT211=FALSE,0,IF($DU211=TRUE,SUM($CD211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD211*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT211=FALSE,0,IF($DU211=TRUE,SUM($CE211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE211*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA211=FALSE,0,ROUND(SUM($CF211*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC211=FALSE,0,ROUND(SUM($AA211*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY211=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA211),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA211)),2)","v":0},0,0,{"$f":"SUM($DG211*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG211*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH211,IF(VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI211,$DG211))","v":0},0,false,0,false,0,{"$f":"IF(AND($X211>0,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ211=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH211:$CM211,$CQ211,$DZ211,$EF211,$EN211:$ES211)-SUM($BY211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH211:$CM211,$CQ211,$DZ211,$EF211,$EH211:$EM211)-SUM($BY211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X211>0,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS211=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH211:$CM211,$CO211,$CQ211,$CU211:$CZ211,$DB211,$DD211,$DZ211,$EB211,$ED211,$EF211,$EN211:$ES211,$FC211,$FE211,$FG211,$FI211,$FQ211:$FV211)/$AD211*$X211)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH211:$CM211,$CO211,$CQ211,$CU211:$CZ211,$DB211,$DD211,$DZ211,$EB211,$ED211,$EF211,$EH211:$EM211,$FC211,$FE211,$FG211,$FI211,$FK211:$FP211)/$AD211*$X211)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA211>0,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU211=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU211:$CZ211,$DD211,$DZ211,$FI211,$FQ211:$FV211)-SUM($CF211*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU211:$CZ211,$DD211,$DZ211,$FI211,$FK211:$FP211)-SUM($CF211*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA211>0,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW211=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH211:$CM211,$CO211,$CQ211,$CU211:$CZ211,$DB211,$DD211,$DZ211,$EB211,$ED211,$EF211,$EN211:$ES211,$FC211,$FE211,$FG211,$FI211,$FQ211:$FV211)/$AD211*$AA211)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH211:$CM211,$CO211,$CQ211,$CU211:$CZ211,$DB211,$DD211,$DZ211,$EB211,$ED211,$EF211,$EH211:$EM211,$FC211,$FE211,$FG211,$FI211,$FK211:$FP211)/$AD211*$AA211)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X211>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E211<>\"D-CARE\",Tenant!$F211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY211=FALSE,0,ROUND(SUM($AE211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X211>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X211>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X211>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA211=FALSE,0,SUM($BY211*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X211>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC211=FALSE,0,SUM($BY211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X211>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE211=TRUE,$X211>0),SUM($BY211*Account!$T$2),0)","v":0},{"$f":"IF(AND($X211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG211=FALSE,0,ROUND(SUM($BS211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG211=FALSE,0,ROUND(SUM($BT211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG211=FALSE,0,ROUND(SUM($BU211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG211=FALSE,0,ROUND(SUM($BV211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG211=FALSE,0,ROUND(SUM($BW211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG211=FALSE,0,ROUND(SUM($BX211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H211/$AD211*$X211),2),0)","v":0},{"$f":"ROUND(SUM($EU211*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET211=FALSE,$EV211,ROUND(MAX(0,SUM(SUM($EN211:$ES211)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY211=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I211","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ211*Account!$AA$2),SUM($EZ211*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA211>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E211<>\"D-CARE\",Tenant!$F211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB211=FALSE,0,ROUND(SUM($AF211*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA211>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA211>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA211>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD211=FALSE,0,SUM($CF211*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA211>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF211=FALSE,0,SUM($CF211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA211>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH211=TRUE,$AA211>0),SUM($CF211*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ211=FALSE,0,ROUND(SUM($BZ211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ211=FALSE,0,ROUND(SUM($CA211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ211=FALSE,0,ROUND(SUM($CB211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ211=FALSE,0,ROUND(SUM($CC211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ211=FALSE,0,ROUND(SUM($CD211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ211=FALSE,0,ROUND(SUM($CE211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H211/$AD211*$AA211),2),0)","v":0},{"$f":"ROUND(SUM($FX211*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW211=FALSE,$FY211,ROUND(MAX(0,SUM(SUM($FQ211:$FV211)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB211=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I211","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC211*Account!$AA$2),SUM($GC211*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D211<=FctrChngDts!$B$14,$E211>FctrChngDts!$B$14),AND($D211<=FctrChngDts!$C$14,$E211>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE211=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH211:$GJ211))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO211,$DB211,$GH211:$GJ211))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG211,$GK211,$GN211,$DR211,$DT211,$DV211,$DX211),IF(Account!$Q$2=TRUE,SUM($GG211,$GL211,$GN211,$DR211,$DT211,$DV211,$DX211),SUM($GG211,$GK211,$GL211,$GM211,$GN211,$DR211,$DT211,$DV211,$DX211)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D211,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A211,Tenant!$A:$J,8,FALSE)=TRUE,$GO211<0),0,SUM(SUM(SUM($GO211/$AD211*$GP211)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A211,Tenant!$A:$J,8,FALSE)=TRUE,$GO211<0),0,SUM(SUM(SUM($GO211/$AD211*$GQ211)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG211,$CO211,$DB211,$GM211)/$AD211)*$X211*FctrChngDts!$B$15),SUM(SUM(SUM($DG211,$CO211,$DB211,$GH211:$GJ211)/$AD211)*$X211*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG211,$CO211,$DB211,$GM211)/$AD211)*$AA211*FctrChngDts!$B$15),SUM(SUM(SUM($DG211,$CO211,$DB211,$GH211:$GJ211)/$AD211)*$AA211*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E211),$AD211,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D211,FctrChngDts!$C$17<=$E211),_xlfn.DAYS($D211,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E211),$AD211,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D211,FctrChngDts!$C$19<=$E211),_xlfn.DAYS($D211,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY211*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY211*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ211*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ211*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D211,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A211,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF211*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A211,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG211*Account!$AA$2)),2)","v":0}]
[211,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G212),0,IF($F212<=$G212,SUM($G212-$F212),IF($F212>$G212,SUM((Account!$L$2-$F212)+$G212+1))))","v":0},{"$f":"IF(AND($D212>=FctrChngDts!$C$2,$D212<=FctrChngDts!$D$2),$D212,\"\")","v":""},{"$f":"IF($I212=\"\",\"\",IF($E212<=FctrChngDts!$D$2,$E212,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D212<FctrChngDts!$E$2,$E212<FctrChngDts!$E$2),AND($D212>=FctrChngDts!$F$2,$E212>=FctrChngDts!$F$2)),\"\",IF(AND($D212>=FctrChngDts!$E$2,$D212<=FctrChngDts!$F$2),$D212,FctrChngDts!$E$2))","v":""},{"$f":"IF($K212=\"\",\"\",IF(AND($J212=$K212,$E212>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K212=$J212,$E212,IF(AND($E212>=FctrChngDts!$E$2,$E212<=FctrChngDts!$F$2),$E212,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D212<DATE(YEAR(Account!$J$2),6,1),$D212>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I212<FctrChngDts!$A$2,$J212<FctrChngDts!$A$2),AND($I212>=FctrChngDts!$B$2,$J212>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I212<FctrChngDts!$A$2,$J212>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I212>=FctrChngDts!$A$2,$J212<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I212<FctrChngDts!$B$2,$J212>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K212<FctrChngDts!$A$2,$L212<FctrChngDts!$A$2),AND($K212>=FctrChngDts!$B$2,$L212>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K212<FctrChngDts!$A$2,$L212>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K212>=FctrChngDts!$A$2,$L212<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K212<FctrChngDts!$B$2,$L212>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I212=\"\",$J212=0),0,IF(AND($N212=TRUE,$I212<>0),SUM($J212-$I212+1),IF($O212=TRUE,SUM(FctrChngDts!$A$2-$I212),IF($P212=TRUE,0,IF($Q212=TRUE,SUM($J212-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I212=\"\",$J212=0),0,IF($N212=TRUE,0,IF($O212=TRUE,SUM($J212-FctrChngDts!$A$2+1),IF(AND($P212=TRUE,$I212<>0),SUM($J212-$I212+1),IF($Q212=TRUE,SUM(FctrChngDts!$B$2-$I212),0)))))","v":0},0,{"$f":"IF(OR($K212=\"\",$L212=0),0,IF(AND($R212=TRUE,$K212<>0),SUM($L212-$K212+1),IF($S212=TRUE,SUM(FctrChngDts!$A$2-$K212),IF($T212=TRUE,0,IF($U212=TRUE,SUM($L212-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K212=\"\",$L212=0),0,IF($R212=TRUE,0,IF($S212=TRUE,SUM($L212-FctrChngDts!$A$2+1),IF(AND($T212=TRUE,$K212<>0),SUM($L212-$K212+1),IF($U212=TRUE,SUM(FctrChngDts!$B$2-$K212),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A212,Tenant!$A212:$J711,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR212=FALSE,VLOOKUP($AQ212,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ212,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR212=FALSE,VLOOKUP($AQ212,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ212,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR212=FALSE,VLOOKUP($AQ212,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ212,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR212=FALSE,VLOOKUP($AQ212,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ212,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A212,Tenant!$A212:$J711,6,FALSE)","v":0},{"$f":"VLOOKUP($A212,Tenant!$A212:$J711,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG212=FALSE,0,IF($DQ212=TRUE,SUM($BS212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS212*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DQ212=TRUE,SUM($BT212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT212*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DQ212=TRUE,SUM($BU212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU212*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DQ212=TRUE,SUM($BV212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DQ212=TRUE,SUM($BW212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW212*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DQ212=TRUE,SUM($BX212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX212*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN212=FALSE,0,ROUND(SUM($BY212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP212=FALSE,0,ROUND(SUM($X212*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY212=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X212),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X212)),2)","v":0},0,false,{"$f":"ROUND(IF($CT212=FALSE,0,IF($DU212=TRUE,SUM($BZ212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ212*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT212=FALSE,0,IF($DU212=TRUE,SUM($CA212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA212*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT212=FALSE,0,IF($DU212=TRUE,SUM($CB212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB212*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT212=FALSE,0,IF($DU212=TRUE,SUM($CC212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC212*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT212=FALSE,0,IF($DU212=TRUE,SUM($CD212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD212*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT212=FALSE,0,IF($DU212=TRUE,SUM($CE212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE212*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA212=FALSE,0,ROUND(SUM($CF212*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC212=FALSE,0,ROUND(SUM($AA212*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY212=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA212),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA212)),2)","v":0},0,0,{"$f":"SUM($DG212*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG212*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH212,IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI212,$DG212))","v":0},0,false,0,false,0,{"$f":"IF(AND($X212>0,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ212=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH212:$CM212,$CQ212,$DZ212,$EF212,$EN212:$ES212)-SUM($BY212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH212:$CM212,$CQ212,$DZ212,$EF212,$EH212:$EM212)-SUM($BY212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X212>0,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS212=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH212:$CM212,$CO212,$CQ212,$CU212:$CZ212,$DB212,$DD212,$DZ212,$EB212,$ED212,$EF212,$EN212:$ES212,$FC212,$FE212,$FG212,$FI212,$FQ212:$FV212)/$AD212*$X212)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH212:$CM212,$CO212,$CQ212,$CU212:$CZ212,$DB212,$DD212,$DZ212,$EB212,$ED212,$EF212,$EH212:$EM212,$FC212,$FE212,$FG212,$FI212,$FK212:$FP212)/$AD212*$X212)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA212>0,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU212=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU212:$CZ212,$DD212,$DZ212,$FI212,$FQ212:$FV212)-SUM($CF212*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU212:$CZ212,$DD212,$DZ212,$FI212,$FK212:$FP212)-SUM($CF212*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA212>0,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW212=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH212:$CM212,$CO212,$CQ212,$CU212:$CZ212,$DB212,$DD212,$DZ212,$EB212,$ED212,$EF212,$EN212:$ES212,$FC212,$FE212,$FG212,$FI212,$FQ212:$FV212)/$AD212*$AA212)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH212:$CM212,$CO212,$CQ212,$CU212:$CZ212,$DB212,$DD212,$DZ212,$EB212,$ED212,$EF212,$EH212:$EM212,$FC212,$FE212,$FG212,$FI212,$FK212:$FP212)/$AD212*$AA212)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E212<>\"D-CARE\",Tenant!$F212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY212=FALSE,0,ROUND(SUM($AE212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA212=FALSE,0,SUM($BY212*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X212>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC212=FALSE,0,SUM($BY212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X212>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE212=TRUE,$X212>0),SUM($BY212*Account!$T$2),0)","v":0},{"$f":"IF(AND($X212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG212=FALSE,0,ROUND(SUM($BS212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG212=FALSE,0,ROUND(SUM($BT212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG212=FALSE,0,ROUND(SUM($BU212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG212=FALSE,0,ROUND(SUM($BV212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG212=FALSE,0,ROUND(SUM($BW212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG212=FALSE,0,ROUND(SUM($BX212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H212/$AD212*$X212),2),0)","v":0},{"$f":"ROUND(SUM($EU212*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET212=FALSE,$EV212,ROUND(MAX(0,SUM(SUM($EN212:$ES212)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY212=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I212","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ212*Account!$AA$2),SUM($EZ212*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E212<>\"D-CARE\",Tenant!$F212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB212=FALSE,0,ROUND(SUM($AF212*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD212=FALSE,0,SUM($CF212*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA212>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF212=FALSE,0,SUM($CF212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA212>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH212=TRUE,$AA212>0),SUM($CF212*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ212=FALSE,0,ROUND(SUM($BZ212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ212=FALSE,0,ROUND(SUM($CA212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ212=FALSE,0,ROUND(SUM($CB212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ212=FALSE,0,ROUND(SUM($CC212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ212=FALSE,0,ROUND(SUM($CD212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ212=FALSE,0,ROUND(SUM($CE212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H212/$AD212*$AA212),2),0)","v":0},{"$f":"ROUND(SUM($FX212*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW212=FALSE,$FY212,ROUND(MAX(0,SUM(SUM($FQ212:$FV212)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB212=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I212","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC212*Account!$AA$2),SUM($GC212*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D212<=FctrChngDts!$B$14,$E212>FctrChngDts!$B$14),AND($D212<=FctrChngDts!$C$14,$E212>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE212=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH212:$GJ212))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO212,$DB212,$GH212:$GJ212))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG212,$GK212,$GN212,$DR212,$DT212,$DV212,$DX212),IF(Account!$Q$2=TRUE,SUM($GG212,$GL212,$GN212,$DR212,$DT212,$DV212,$DX212),SUM($GG212,$GK212,$GL212,$GM212,$GN212,$DR212,$DT212,$DV212,$DX212)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D212,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,8,FALSE)=TRUE,$GO212<0),0,SUM(SUM(SUM($GO212/$AD212*$GP212)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,8,FALSE)=TRUE,$GO212<0),0,SUM(SUM(SUM($GO212/$AD212*$GQ212)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG212,$CO212,$DB212,$GM212)/$AD212)*$X212*FctrChngDts!$B$15),SUM(SUM(SUM($DG212,$CO212,$DB212,$GH212:$GJ212)/$AD212)*$X212*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG212,$CO212,$DB212,$GM212)/$AD212)*$AA212*FctrChngDts!$B$15),SUM(SUM(SUM($DG212,$CO212,$DB212,$GH212:$GJ212)/$AD212)*$AA212*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E212),$AD212,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D212,FctrChngDts!$C$17<=$E212),_xlfn.DAYS($D212,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E212),$AD212,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D212,FctrChngDts!$C$19<=$E212),_xlfn.DAYS($D212,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY212*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY212*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ212*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ212*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D212,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF212*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG212*Account!$AA$2)),2)","v":0}]
[212,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G213),0,IF($F213<=$G213,SUM($G213-$F213),IF($F213>$G213,SUM((Account!$L$2-$F213)+$G213+1))))","v":0},{"$f":"IF(AND($D213>=FctrChngDts!$C$2,$D213<=FctrChngDts!$D$2),$D213,\"\")","v":""},{"$f":"IF($I213=\"\",\"\",IF($E213<=FctrChngDts!$D$2,$E213,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D213<FctrChngDts!$E$2,$E213<FctrChngDts!$E$2),AND($D213>=FctrChngDts!$F$2,$E213>=FctrChngDts!$F$2)),\"\",IF(AND($D213>=FctrChngDts!$E$2,$D213<=FctrChngDts!$F$2),$D213,FctrChngDts!$E$2))","v":""},{"$f":"IF($K213=\"\",\"\",IF(AND($J213=$K213,$E213>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K213=$J213,$E213,IF(AND($E213>=FctrChngDts!$E$2,$E213<=FctrChngDts!$F$2),$E213,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D213<DATE(YEAR(Account!$J$2),6,1),$D213>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I213<FctrChngDts!$A$2,$J213<FctrChngDts!$A$2),AND($I213>=FctrChngDts!$B$2,$J213>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I213<FctrChngDts!$A$2,$J213>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I213>=FctrChngDts!$A$2,$J213<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I213<FctrChngDts!$B$2,$J213>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K213<FctrChngDts!$A$2,$L213<FctrChngDts!$A$2),AND($K213>=FctrChngDts!$B$2,$L213>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K213<FctrChngDts!$A$2,$L213>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K213>=FctrChngDts!$A$2,$L213<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K213<FctrChngDts!$B$2,$L213>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I213=\"\",$J213=0),0,IF(AND($N213=TRUE,$I213<>0),SUM($J213-$I213+1),IF($O213=TRUE,SUM(FctrChngDts!$A$2-$I213),IF($P213=TRUE,0,IF($Q213=TRUE,SUM($J213-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I213=\"\",$J213=0),0,IF($N213=TRUE,0,IF($O213=TRUE,SUM($J213-FctrChngDts!$A$2+1),IF(AND($P213=TRUE,$I213<>0),SUM($J213-$I213+1),IF($Q213=TRUE,SUM(FctrChngDts!$B$2-$I213),0)))))","v":0},0,{"$f":"IF(OR($K213=\"\",$L213=0),0,IF(AND($R213=TRUE,$K213<>0),SUM($L213-$K213+1),IF($S213=TRUE,SUM(FctrChngDts!$A$2-$K213),IF($T213=TRUE,0,IF($U213=TRUE,SUM($L213-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K213=\"\",$L213=0),0,IF($R213=TRUE,0,IF($S213=TRUE,SUM($L213-FctrChngDts!$A$2+1),IF(AND($T213=TRUE,$K213<>0),SUM($L213-$K213+1),IF($U213=TRUE,SUM(FctrChngDts!$B$2-$K213),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A213,Tenant!$A213:$J712,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR213=FALSE,VLOOKUP($AQ213,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ213,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR213=FALSE,VLOOKUP($AQ213,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ213,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR213=FALSE,VLOOKUP($AQ213,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ213,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR213=FALSE,VLOOKUP($AQ213,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ213,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A213,Tenant!$A213:$J712,6,FALSE)","v":0},{"$f":"VLOOKUP($A213,Tenant!$A213:$J712,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG213=FALSE,0,IF($DQ213=TRUE,SUM($BS213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS213*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DQ213=TRUE,SUM($BT213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT213*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DQ213=TRUE,SUM($BU213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU213*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DQ213=TRUE,SUM($BV213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DQ213=TRUE,SUM($BW213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW213*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DQ213=TRUE,SUM($BX213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX213*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN213=FALSE,0,ROUND(SUM($BY213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP213=FALSE,0,ROUND(SUM($X213*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY213=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X213),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X213)),2)","v":0},0,false,{"$f":"ROUND(IF($CT213=FALSE,0,IF($DU213=TRUE,SUM($BZ213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ213*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT213=FALSE,0,IF($DU213=TRUE,SUM($CA213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA213*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT213=FALSE,0,IF($DU213=TRUE,SUM($CB213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB213*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT213=FALSE,0,IF($DU213=TRUE,SUM($CC213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC213*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT213=FALSE,0,IF($DU213=TRUE,SUM($CD213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD213*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT213=FALSE,0,IF($DU213=TRUE,SUM($CE213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE213*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA213=FALSE,0,ROUND(SUM($CF213*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC213=FALSE,0,ROUND(SUM($AA213*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY213=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA213),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA213)),2)","v":0},0,0,{"$f":"SUM($DG213*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG213*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH213,IF(VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI213,$DG213))","v":0},0,false,0,false,0,{"$f":"IF(AND($X213>0,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ213=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH213:$CM213,$CQ213,$DZ213,$EF213,$EN213:$ES213)-SUM($BY213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH213:$CM213,$CQ213,$DZ213,$EF213,$EH213:$EM213)-SUM($BY213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X213>0,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS213=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH213:$CM213,$CO213,$CQ213,$CU213:$CZ213,$DB213,$DD213,$DZ213,$EB213,$ED213,$EF213,$EN213:$ES213,$FC213,$FE213,$FG213,$FI213,$FQ213:$FV213)/$AD213*$X213)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH213:$CM213,$CO213,$CQ213,$CU213:$CZ213,$DB213,$DD213,$DZ213,$EB213,$ED213,$EF213,$EH213:$EM213,$FC213,$FE213,$FG213,$FI213,$FK213:$FP213)/$AD213*$X213)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA213>0,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU213=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU213:$CZ213,$DD213,$DZ213,$FI213,$FQ213:$FV213)-SUM($CF213*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU213:$CZ213,$DD213,$DZ213,$FI213,$FK213:$FP213)-SUM($CF213*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA213>0,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW213=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH213:$CM213,$CO213,$CQ213,$CU213:$CZ213,$DB213,$DD213,$DZ213,$EB213,$ED213,$EF213,$EN213:$ES213,$FC213,$FE213,$FG213,$FI213,$FQ213:$FV213)/$AD213*$AA213)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH213:$CM213,$CO213,$CQ213,$CU213:$CZ213,$DB213,$DD213,$DZ213,$EB213,$ED213,$EF213,$EH213:$EM213,$FC213,$FE213,$FG213,$FI213,$FK213:$FP213)/$AD213*$AA213)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X213>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E213<>\"D-CARE\",Tenant!$F213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY213=FALSE,0,ROUND(SUM($AE213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X213>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X213>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X213>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA213=FALSE,0,SUM($BY213*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X213>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC213=FALSE,0,SUM($BY213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X213>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE213=TRUE,$X213>0),SUM($BY213*Account!$T$2),0)","v":0},{"$f":"IF(AND($X213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG213=FALSE,0,ROUND(SUM($BS213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG213=FALSE,0,ROUND(SUM($BT213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG213=FALSE,0,ROUND(SUM($BU213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG213=FALSE,0,ROUND(SUM($BV213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG213=FALSE,0,ROUND(SUM($BW213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG213=FALSE,0,ROUND(SUM($BX213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H213/$AD213*$X213),2),0)","v":0},{"$f":"ROUND(SUM($EU213*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET213=FALSE,$EV213,ROUND(MAX(0,SUM(SUM($EN213:$ES213)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY213=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I213","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ213*Account!$AA$2),SUM($EZ213*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA213>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E213<>\"D-CARE\",Tenant!$F213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB213=FALSE,0,ROUND(SUM($AF213*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA213>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA213>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA213>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD213=FALSE,0,SUM($CF213*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA213>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF213=FALSE,0,SUM($CF213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA213>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH213=TRUE,$AA213>0),SUM($CF213*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ213=FALSE,0,ROUND(SUM($BZ213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ213=FALSE,0,ROUND(SUM($CA213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ213=FALSE,0,ROUND(SUM($CB213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ213=FALSE,0,ROUND(SUM($CC213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ213=FALSE,0,ROUND(SUM($CD213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ213=FALSE,0,ROUND(SUM($CE213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H213/$AD213*$AA213),2),0)","v":0},{"$f":"ROUND(SUM($FX213*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW213=FALSE,$FY213,ROUND(MAX(0,SUM(SUM($FQ213:$FV213)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB213=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I213","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC213*Account!$AA$2),SUM($GC213*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D213<=FctrChngDts!$B$14,$E213>FctrChngDts!$B$14),AND($D213<=FctrChngDts!$C$14,$E213>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE213=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH213:$GJ213))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO213,$DB213,$GH213:$GJ213))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG213,$GK213,$GN213,$DR213,$DT213,$DV213,$DX213),IF(Account!$Q$2=TRUE,SUM($GG213,$GL213,$GN213,$DR213,$DT213,$DV213,$DX213),SUM($GG213,$GK213,$GL213,$GM213,$GN213,$DR213,$DT213,$DV213,$DX213)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D213,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A213,Tenant!$A:$J,8,FALSE)=TRUE,$GO213<0),0,SUM(SUM(SUM($GO213/$AD213*$GP213)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A213,Tenant!$A:$J,8,FALSE)=TRUE,$GO213<0),0,SUM(SUM(SUM($GO213/$AD213*$GQ213)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG213,$CO213,$DB213,$GM213)/$AD213)*$X213*FctrChngDts!$B$15),SUM(SUM(SUM($DG213,$CO213,$DB213,$GH213:$GJ213)/$AD213)*$X213*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG213,$CO213,$DB213,$GM213)/$AD213)*$AA213*FctrChngDts!$B$15),SUM(SUM(SUM($DG213,$CO213,$DB213,$GH213:$GJ213)/$AD213)*$AA213*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E213),$AD213,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D213,FctrChngDts!$C$17<=$E213),_xlfn.DAYS($D213,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E213),$AD213,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D213,FctrChngDts!$C$19<=$E213),_xlfn.DAYS($D213,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY213*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY213*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ213*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ213*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D213,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A213,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF213*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A213,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG213*Account!$AA$2)),2)","v":0}]
[213,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G214),0,IF($F214<=$G214,SUM($G214-$F214),IF($F214>$G214,SUM((Account!$L$2-$F214)+$G214+1))))","v":0},{"$f":"IF(AND($D214>=FctrChngDts!$C$2,$D214<=FctrChngDts!$D$2),$D214,\"\")","v":""},{"$f":"IF($I214=\"\",\"\",IF($E214<=FctrChngDts!$D$2,$E214,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D214<FctrChngDts!$E$2,$E214<FctrChngDts!$E$2),AND($D214>=FctrChngDts!$F$2,$E214>=FctrChngDts!$F$2)),\"\",IF(AND($D214>=FctrChngDts!$E$2,$D214<=FctrChngDts!$F$2),$D214,FctrChngDts!$E$2))","v":""},{"$f":"IF($K214=\"\",\"\",IF(AND($J214=$K214,$E214>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K214=$J214,$E214,IF(AND($E214>=FctrChngDts!$E$2,$E214<=FctrChngDts!$F$2),$E214,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D214<DATE(YEAR(Account!$J$2),6,1),$D214>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I214<FctrChngDts!$A$2,$J214<FctrChngDts!$A$2),AND($I214>=FctrChngDts!$B$2,$J214>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I214<FctrChngDts!$A$2,$J214>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I214>=FctrChngDts!$A$2,$J214<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I214<FctrChngDts!$B$2,$J214>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K214<FctrChngDts!$A$2,$L214<FctrChngDts!$A$2),AND($K214>=FctrChngDts!$B$2,$L214>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K214<FctrChngDts!$A$2,$L214>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K214>=FctrChngDts!$A$2,$L214<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K214<FctrChngDts!$B$2,$L214>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I214=\"\",$J214=0),0,IF(AND($N214=TRUE,$I214<>0),SUM($J214-$I214+1),IF($O214=TRUE,SUM(FctrChngDts!$A$2-$I214),IF($P214=TRUE,0,IF($Q214=TRUE,SUM($J214-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I214=\"\",$J214=0),0,IF($N214=TRUE,0,IF($O214=TRUE,SUM($J214-FctrChngDts!$A$2+1),IF(AND($P214=TRUE,$I214<>0),SUM($J214-$I214+1),IF($Q214=TRUE,SUM(FctrChngDts!$B$2-$I214),0)))))","v":0},0,{"$f":"IF(OR($K214=\"\",$L214=0),0,IF(AND($R214=TRUE,$K214<>0),SUM($L214-$K214+1),IF($S214=TRUE,SUM(FctrChngDts!$A$2-$K214),IF($T214=TRUE,0,IF($U214=TRUE,SUM($L214-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K214=\"\",$L214=0),0,IF($R214=TRUE,0,IF($S214=TRUE,SUM($L214-FctrChngDts!$A$2+1),IF(AND($T214=TRUE,$K214<>0),SUM($L214-$K214+1),IF($U214=TRUE,SUM(FctrChngDts!$B$2-$K214),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A214,Tenant!$A214:$J713,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR214=FALSE,VLOOKUP($AQ214,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ214,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR214=FALSE,VLOOKUP($AQ214,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ214,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR214=FALSE,VLOOKUP($AQ214,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ214,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR214=FALSE,VLOOKUP($AQ214,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ214,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A214,Tenant!$A214:$J713,6,FALSE)","v":0},{"$f":"VLOOKUP($A214,Tenant!$A214:$J713,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG214=FALSE,0,IF($DQ214=TRUE,SUM($BS214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS214*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DQ214=TRUE,SUM($BT214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT214*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DQ214=TRUE,SUM($BU214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU214*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DQ214=TRUE,SUM($BV214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DQ214=TRUE,SUM($BW214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW214*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DQ214=TRUE,SUM($BX214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX214*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN214=FALSE,0,ROUND(SUM($BY214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP214=FALSE,0,ROUND(SUM($X214*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY214=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X214),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X214)),2)","v":0},0,false,{"$f":"ROUND(IF($CT214=FALSE,0,IF($DU214=TRUE,SUM($BZ214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ214*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT214=FALSE,0,IF($DU214=TRUE,SUM($CA214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA214*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT214=FALSE,0,IF($DU214=TRUE,SUM($CB214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB214*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT214=FALSE,0,IF($DU214=TRUE,SUM($CC214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC214*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT214=FALSE,0,IF($DU214=TRUE,SUM($CD214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD214*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT214=FALSE,0,IF($DU214=TRUE,SUM($CE214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE214*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA214=FALSE,0,ROUND(SUM($CF214*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC214=FALSE,0,ROUND(SUM($AA214*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY214=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA214),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA214)),2)","v":0},0,0,{"$f":"SUM($DG214*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG214*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH214,IF(VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI214,$DG214))","v":0},0,false,0,false,0,{"$f":"IF(AND($X214>0,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ214=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH214:$CM214,$CQ214,$DZ214,$EF214,$EN214:$ES214)-SUM($BY214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH214:$CM214,$CQ214,$DZ214,$EF214,$EH214:$EM214)-SUM($BY214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X214>0,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS214=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH214:$CM214,$CO214,$CQ214,$CU214:$CZ214,$DB214,$DD214,$DZ214,$EB214,$ED214,$EF214,$EN214:$ES214,$FC214,$FE214,$FG214,$FI214,$FQ214:$FV214)/$AD214*$X214)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH214:$CM214,$CO214,$CQ214,$CU214:$CZ214,$DB214,$DD214,$DZ214,$EB214,$ED214,$EF214,$EH214:$EM214,$FC214,$FE214,$FG214,$FI214,$FK214:$FP214)/$AD214*$X214)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA214>0,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU214=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU214:$CZ214,$DD214,$DZ214,$FI214,$FQ214:$FV214)-SUM($CF214*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU214:$CZ214,$DD214,$DZ214,$FI214,$FK214:$FP214)-SUM($CF214*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA214>0,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW214=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH214:$CM214,$CO214,$CQ214,$CU214:$CZ214,$DB214,$DD214,$DZ214,$EB214,$ED214,$EF214,$EN214:$ES214,$FC214,$FE214,$FG214,$FI214,$FQ214:$FV214)/$AD214*$AA214)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH214:$CM214,$CO214,$CQ214,$CU214:$CZ214,$DB214,$DD214,$DZ214,$EB214,$ED214,$EF214,$EH214:$EM214,$FC214,$FE214,$FG214,$FI214,$FK214:$FP214)/$AD214*$AA214)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X214>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E214<>\"D-CARE\",Tenant!$F214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY214=FALSE,0,ROUND(SUM($AE214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X214>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X214>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X214>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA214=FALSE,0,SUM($BY214*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X214>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC214=FALSE,0,SUM($BY214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X214>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE214=TRUE,$X214>0),SUM($BY214*Account!$T$2),0)","v":0},{"$f":"IF(AND($X214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG214=FALSE,0,ROUND(SUM($BS214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG214=FALSE,0,ROUND(SUM($BT214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG214=FALSE,0,ROUND(SUM($BU214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG214=FALSE,0,ROUND(SUM($BV214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG214=FALSE,0,ROUND(SUM($BW214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG214=FALSE,0,ROUND(SUM($BX214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H214/$AD214*$X214),2),0)","v":0},{"$f":"ROUND(SUM($EU214*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET214=FALSE,$EV214,ROUND(MAX(0,SUM(SUM($EN214:$ES214)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY214=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I214","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ214*Account!$AA$2),SUM($EZ214*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA214>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E214<>\"D-CARE\",Tenant!$F214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB214=FALSE,0,ROUND(SUM($AF214*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA214>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA214>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA214>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD214=FALSE,0,SUM($CF214*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA214>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF214=FALSE,0,SUM($CF214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA214>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH214=TRUE,$AA214>0),SUM($CF214*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ214=FALSE,0,ROUND(SUM($BZ214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ214=FALSE,0,ROUND(SUM($CA214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ214=FALSE,0,ROUND(SUM($CB214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ214=FALSE,0,ROUND(SUM($CC214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ214=FALSE,0,ROUND(SUM($CD214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ214=FALSE,0,ROUND(SUM($CE214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H214/$AD214*$AA214),2),0)","v":0},{"$f":"ROUND(SUM($FX214*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW214=FALSE,$FY214,ROUND(MAX(0,SUM(SUM($FQ214:$FV214)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB214=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I214","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC214*Account!$AA$2),SUM($GC214*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D214<=FctrChngDts!$B$14,$E214>FctrChngDts!$B$14),AND($D214<=FctrChngDts!$C$14,$E214>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE214=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH214:$GJ214))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO214,$DB214,$GH214:$GJ214))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG214,$GK214,$GN214,$DR214,$DT214,$DV214,$DX214),IF(Account!$Q$2=TRUE,SUM($GG214,$GL214,$GN214,$DR214,$DT214,$DV214,$DX214),SUM($GG214,$GK214,$GL214,$GM214,$GN214,$DR214,$DT214,$DV214,$DX214)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D214,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A214,Tenant!$A:$J,8,FALSE)=TRUE,$GO214<0),0,SUM(SUM(SUM($GO214/$AD214*$GP214)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A214,Tenant!$A:$J,8,FALSE)=TRUE,$GO214<0),0,SUM(SUM(SUM($GO214/$AD214*$GQ214)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG214,$CO214,$DB214,$GM214)/$AD214)*$X214*FctrChngDts!$B$15),SUM(SUM(SUM($DG214,$CO214,$DB214,$GH214:$GJ214)/$AD214)*$X214*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG214,$CO214,$DB214,$GM214)/$AD214)*$AA214*FctrChngDts!$B$15),SUM(SUM(SUM($DG214,$CO214,$DB214,$GH214:$GJ214)/$AD214)*$AA214*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E214),$AD214,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D214,FctrChngDts!$C$17<=$E214),_xlfn.DAYS($D214,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E214),$AD214,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D214,FctrChngDts!$C$19<=$E214),_xlfn.DAYS($D214,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY214*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY214*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ214*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ214*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D214,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A214,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF214*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A214,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG214*Account!$AA$2)),2)","v":0}]
[214,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G215),0,IF($F215<=$G215,SUM($G215-$F215),IF($F215>$G215,SUM((Account!$L$2-$F215)+$G215+1))))","v":0},{"$f":"IF(AND($D215>=FctrChngDts!$C$2,$D215<=FctrChngDts!$D$2),$D215,\"\")","v":""},{"$f":"IF($I215=\"\",\"\",IF($E215<=FctrChngDts!$D$2,$E215,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D215<FctrChngDts!$E$2,$E215<FctrChngDts!$E$2),AND($D215>=FctrChngDts!$F$2,$E215>=FctrChngDts!$F$2)),\"\",IF(AND($D215>=FctrChngDts!$E$2,$D215<=FctrChngDts!$F$2),$D215,FctrChngDts!$E$2))","v":""},{"$f":"IF($K215=\"\",\"\",IF(AND($J215=$K215,$E215>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K215=$J215,$E215,IF(AND($E215>=FctrChngDts!$E$2,$E215<=FctrChngDts!$F$2),$E215,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D215<DATE(YEAR(Account!$J$2),6,1),$D215>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I215<FctrChngDts!$A$2,$J215<FctrChngDts!$A$2),AND($I215>=FctrChngDts!$B$2,$J215>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I215<FctrChngDts!$A$2,$J215>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I215>=FctrChngDts!$A$2,$J215<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I215<FctrChngDts!$B$2,$J215>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K215<FctrChngDts!$A$2,$L215<FctrChngDts!$A$2),AND($K215>=FctrChngDts!$B$2,$L215>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K215<FctrChngDts!$A$2,$L215>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K215>=FctrChngDts!$A$2,$L215<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K215<FctrChngDts!$B$2,$L215>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I215=\"\",$J215=0),0,IF(AND($N215=TRUE,$I215<>0),SUM($J215-$I215+1),IF($O215=TRUE,SUM(FctrChngDts!$A$2-$I215),IF($P215=TRUE,0,IF($Q215=TRUE,SUM($J215-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I215=\"\",$J215=0),0,IF($N215=TRUE,0,IF($O215=TRUE,SUM($J215-FctrChngDts!$A$2+1),IF(AND($P215=TRUE,$I215<>0),SUM($J215-$I215+1),IF($Q215=TRUE,SUM(FctrChngDts!$B$2-$I215),0)))))","v":0},0,{"$f":"IF(OR($K215=\"\",$L215=0),0,IF(AND($R215=TRUE,$K215<>0),SUM($L215-$K215+1),IF($S215=TRUE,SUM(FctrChngDts!$A$2-$K215),IF($T215=TRUE,0,IF($U215=TRUE,SUM($L215-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K215=\"\",$L215=0),0,IF($R215=TRUE,0,IF($S215=TRUE,SUM($L215-FctrChngDts!$A$2+1),IF(AND($T215=TRUE,$K215<>0),SUM($L215-$K215+1),IF($U215=TRUE,SUM(FctrChngDts!$B$2-$K215),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A215,Tenant!$A215:$J714,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR215=FALSE,VLOOKUP($AQ215,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ215,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR215=FALSE,VLOOKUP($AQ215,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ215,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR215=FALSE,VLOOKUP($AQ215,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ215,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR215=FALSE,VLOOKUP($AQ215,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ215,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A215,Tenant!$A215:$J714,6,FALSE)","v":0},{"$f":"VLOOKUP($A215,Tenant!$A215:$J714,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG215=FALSE,0,IF($DQ215=TRUE,SUM($BS215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS215*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DQ215=TRUE,SUM($BT215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT215*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DQ215=TRUE,SUM($BU215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU215*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DQ215=TRUE,SUM($BV215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DQ215=TRUE,SUM($BW215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW215*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DQ215=TRUE,SUM($BX215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX215*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN215=FALSE,0,ROUND(SUM($BY215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP215=FALSE,0,ROUND(SUM($X215*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY215=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X215),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X215)),2)","v":0},0,false,{"$f":"ROUND(IF($CT215=FALSE,0,IF($DU215=TRUE,SUM($BZ215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ215*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT215=FALSE,0,IF($DU215=TRUE,SUM($CA215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA215*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT215=FALSE,0,IF($DU215=TRUE,SUM($CB215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB215*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT215=FALSE,0,IF($DU215=TRUE,SUM($CC215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC215*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT215=FALSE,0,IF($DU215=TRUE,SUM($CD215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD215*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT215=FALSE,0,IF($DU215=TRUE,SUM($CE215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE215*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA215=FALSE,0,ROUND(SUM($CF215*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC215=FALSE,0,ROUND(SUM($AA215*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY215=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA215),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA215)),2)","v":0},0,0,{"$f":"SUM($DG215*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG215*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH215,IF(VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI215,$DG215))","v":0},0,false,0,false,0,{"$f":"IF(AND($X215>0,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ215=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH215:$CM215,$CQ215,$DZ215,$EF215,$EN215:$ES215)-SUM($BY215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH215:$CM215,$CQ215,$DZ215,$EF215,$EH215:$EM215)-SUM($BY215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X215>0,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS215=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH215:$CM215,$CO215,$CQ215,$CU215:$CZ215,$DB215,$DD215,$DZ215,$EB215,$ED215,$EF215,$EN215:$ES215,$FC215,$FE215,$FG215,$FI215,$FQ215:$FV215)/$AD215*$X215)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH215:$CM215,$CO215,$CQ215,$CU215:$CZ215,$DB215,$DD215,$DZ215,$EB215,$ED215,$EF215,$EH215:$EM215,$FC215,$FE215,$FG215,$FI215,$FK215:$FP215)/$AD215*$X215)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA215>0,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU215=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU215:$CZ215,$DD215,$DZ215,$FI215,$FQ215:$FV215)-SUM($CF215*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU215:$CZ215,$DD215,$DZ215,$FI215,$FK215:$FP215)-SUM($CF215*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA215>0,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW215=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH215:$CM215,$CO215,$CQ215,$CU215:$CZ215,$DB215,$DD215,$DZ215,$EB215,$ED215,$EF215,$EN215:$ES215,$FC215,$FE215,$FG215,$FI215,$FQ215:$FV215)/$AD215*$AA215)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH215:$CM215,$CO215,$CQ215,$CU215:$CZ215,$DB215,$DD215,$DZ215,$EB215,$ED215,$EF215,$EH215:$EM215,$FC215,$FE215,$FG215,$FI215,$FK215:$FP215)/$AD215*$AA215)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X215>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E215<>\"D-CARE\",Tenant!$F215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY215=FALSE,0,ROUND(SUM($AE215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X215>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X215>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X215>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA215=FALSE,0,SUM($BY215*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X215>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC215=FALSE,0,SUM($BY215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X215>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE215=TRUE,$X215>0),SUM($BY215*Account!$T$2),0)","v":0},{"$f":"IF(AND($X215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG215=FALSE,0,ROUND(SUM($BS215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG215=FALSE,0,ROUND(SUM($BT215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG215=FALSE,0,ROUND(SUM($BU215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG215=FALSE,0,ROUND(SUM($BV215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG215=FALSE,0,ROUND(SUM($BW215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG215=FALSE,0,ROUND(SUM($BX215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H215/$AD215*$X215),2),0)","v":0},{"$f":"ROUND(SUM($EU215*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET215=FALSE,$EV215,ROUND(MAX(0,SUM(SUM($EN215:$ES215)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY215=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I215","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ215*Account!$AA$2),SUM($EZ215*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA215>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E215<>\"D-CARE\",Tenant!$F215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB215=FALSE,0,ROUND(SUM($AF215*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA215>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA215>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA215>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD215=FALSE,0,SUM($CF215*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA215>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF215=FALSE,0,SUM($CF215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA215>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH215=TRUE,$AA215>0),SUM($CF215*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ215=FALSE,0,ROUND(SUM($BZ215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ215=FALSE,0,ROUND(SUM($CA215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ215=FALSE,0,ROUND(SUM($CB215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ215=FALSE,0,ROUND(SUM($CC215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ215=FALSE,0,ROUND(SUM($CD215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ215=FALSE,0,ROUND(SUM($CE215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H215/$AD215*$AA215),2),0)","v":0},{"$f":"ROUND(SUM($FX215*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW215=FALSE,$FY215,ROUND(MAX(0,SUM(SUM($FQ215:$FV215)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB215=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I215","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC215*Account!$AA$2),SUM($GC215*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D215<=FctrChngDts!$B$14,$E215>FctrChngDts!$B$14),AND($D215<=FctrChngDts!$C$14,$E215>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE215=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH215:$GJ215))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO215,$DB215,$GH215:$GJ215))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG215,$GK215,$GN215,$DR215,$DT215,$DV215,$DX215),IF(Account!$Q$2=TRUE,SUM($GG215,$GL215,$GN215,$DR215,$DT215,$DV215,$DX215),SUM($GG215,$GK215,$GL215,$GM215,$GN215,$DR215,$DT215,$DV215,$DX215)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D215,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A215,Tenant!$A:$J,8,FALSE)=TRUE,$GO215<0),0,SUM(SUM(SUM($GO215/$AD215*$GP215)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A215,Tenant!$A:$J,8,FALSE)=TRUE,$GO215<0),0,SUM(SUM(SUM($GO215/$AD215*$GQ215)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG215,$CO215,$DB215,$GM215)/$AD215)*$X215*FctrChngDts!$B$15),SUM(SUM(SUM($DG215,$CO215,$DB215,$GH215:$GJ215)/$AD215)*$X215*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG215,$CO215,$DB215,$GM215)/$AD215)*$AA215*FctrChngDts!$B$15),SUM(SUM(SUM($DG215,$CO215,$DB215,$GH215:$GJ215)/$AD215)*$AA215*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E215),$AD215,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D215,FctrChngDts!$C$17<=$E215),_xlfn.DAYS($D215,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E215),$AD215,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D215,FctrChngDts!$C$19<=$E215),_xlfn.DAYS($D215,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY215*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY215*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ215*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ215*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D215,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A215,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF215*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A215,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG215*Account!$AA$2)),2)","v":0}]
[215,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G216),0,IF($F216<=$G216,SUM($G216-$F216),IF($F216>$G216,SUM((Account!$L$2-$F216)+$G216+1))))","v":0},{"$f":"IF(AND($D216>=FctrChngDts!$C$2,$D216<=FctrChngDts!$D$2),$D216,\"\")","v":""},{"$f":"IF($I216=\"\",\"\",IF($E216<=FctrChngDts!$D$2,$E216,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D216<FctrChngDts!$E$2,$E216<FctrChngDts!$E$2),AND($D216>=FctrChngDts!$F$2,$E216>=FctrChngDts!$F$2)),\"\",IF(AND($D216>=FctrChngDts!$E$2,$D216<=FctrChngDts!$F$2),$D216,FctrChngDts!$E$2))","v":""},{"$f":"IF($K216=\"\",\"\",IF(AND($J216=$K216,$E216>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K216=$J216,$E216,IF(AND($E216>=FctrChngDts!$E$2,$E216<=FctrChngDts!$F$2),$E216,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D216<DATE(YEAR(Account!$J$2),6,1),$D216>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I216<FctrChngDts!$A$2,$J216<FctrChngDts!$A$2),AND($I216>=FctrChngDts!$B$2,$J216>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I216<FctrChngDts!$A$2,$J216>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I216>=FctrChngDts!$A$2,$J216<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I216<FctrChngDts!$B$2,$J216>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K216<FctrChngDts!$A$2,$L216<FctrChngDts!$A$2),AND($K216>=FctrChngDts!$B$2,$L216>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K216<FctrChngDts!$A$2,$L216>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K216>=FctrChngDts!$A$2,$L216<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K216<FctrChngDts!$B$2,$L216>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I216=\"\",$J216=0),0,IF(AND($N216=TRUE,$I216<>0),SUM($J216-$I216+1),IF($O216=TRUE,SUM(FctrChngDts!$A$2-$I216),IF($P216=TRUE,0,IF($Q216=TRUE,SUM($J216-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I216=\"\",$J216=0),0,IF($N216=TRUE,0,IF($O216=TRUE,SUM($J216-FctrChngDts!$A$2+1),IF(AND($P216=TRUE,$I216<>0),SUM($J216-$I216+1),IF($Q216=TRUE,SUM(FctrChngDts!$B$2-$I216),0)))))","v":0},0,{"$f":"IF(OR($K216=\"\",$L216=0),0,IF(AND($R216=TRUE,$K216<>0),SUM($L216-$K216+1),IF($S216=TRUE,SUM(FctrChngDts!$A$2-$K216),IF($T216=TRUE,0,IF($U216=TRUE,SUM($L216-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K216=\"\",$L216=0),0,IF($R216=TRUE,0,IF($S216=TRUE,SUM($L216-FctrChngDts!$A$2+1),IF(AND($T216=TRUE,$K216<>0),SUM($L216-$K216+1),IF($U216=TRUE,SUM(FctrChngDts!$B$2-$K216),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A216,Tenant!$A216:$J715,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR216=FALSE,VLOOKUP($AQ216,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ216,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR216=FALSE,VLOOKUP($AQ216,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ216,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR216=FALSE,VLOOKUP($AQ216,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ216,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR216=FALSE,VLOOKUP($AQ216,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ216,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A216,Tenant!$A216:$J715,6,FALSE)","v":0},{"$f":"VLOOKUP($A216,Tenant!$A216:$J715,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG216=FALSE,0,IF($DQ216=TRUE,SUM($BS216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS216*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DQ216=TRUE,SUM($BT216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT216*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DQ216=TRUE,SUM($BU216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU216*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DQ216=TRUE,SUM($BV216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DQ216=TRUE,SUM($BW216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW216*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DQ216=TRUE,SUM($BX216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX216*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN216=FALSE,0,ROUND(SUM($BY216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP216=FALSE,0,ROUND(SUM($X216*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY216=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X216),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X216)),2)","v":0},0,false,{"$f":"ROUND(IF($CT216=FALSE,0,IF($DU216=TRUE,SUM($BZ216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ216*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT216=FALSE,0,IF($DU216=TRUE,SUM($CA216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA216*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT216=FALSE,0,IF($DU216=TRUE,SUM($CB216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB216*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT216=FALSE,0,IF($DU216=TRUE,SUM($CC216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC216*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT216=FALSE,0,IF($DU216=TRUE,SUM($CD216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD216*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT216=FALSE,0,IF($DU216=TRUE,SUM($CE216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE216*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA216=FALSE,0,ROUND(SUM($CF216*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC216=FALSE,0,ROUND(SUM($AA216*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY216=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA216),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA216)),2)","v":0},0,0,{"$f":"SUM($DG216*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG216*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH216,IF(VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI216,$DG216))","v":0},0,false,0,false,0,{"$f":"IF(AND($X216>0,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ216=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH216:$CM216,$CQ216,$DZ216,$EF216,$EN216:$ES216)-SUM($BY216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH216:$CM216,$CQ216,$DZ216,$EF216,$EH216:$EM216)-SUM($BY216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X216>0,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS216=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH216:$CM216,$CO216,$CQ216,$CU216:$CZ216,$DB216,$DD216,$DZ216,$EB216,$ED216,$EF216,$EN216:$ES216,$FC216,$FE216,$FG216,$FI216,$FQ216:$FV216)/$AD216*$X216)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH216:$CM216,$CO216,$CQ216,$CU216:$CZ216,$DB216,$DD216,$DZ216,$EB216,$ED216,$EF216,$EH216:$EM216,$FC216,$FE216,$FG216,$FI216,$FK216:$FP216)/$AD216*$X216)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA216>0,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU216=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU216:$CZ216,$DD216,$DZ216,$FI216,$FQ216:$FV216)-SUM($CF216*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU216:$CZ216,$DD216,$DZ216,$FI216,$FK216:$FP216)-SUM($CF216*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA216>0,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW216=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH216:$CM216,$CO216,$CQ216,$CU216:$CZ216,$DB216,$DD216,$DZ216,$EB216,$ED216,$EF216,$EN216:$ES216,$FC216,$FE216,$FG216,$FI216,$FQ216:$FV216)/$AD216*$AA216)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH216:$CM216,$CO216,$CQ216,$CU216:$CZ216,$DB216,$DD216,$DZ216,$EB216,$ED216,$EF216,$EH216:$EM216,$FC216,$FE216,$FG216,$FI216,$FK216:$FP216)/$AD216*$AA216)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X216>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E216<>\"D-CARE\",Tenant!$F216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY216=FALSE,0,ROUND(SUM($AE216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X216>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X216>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X216>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA216=FALSE,0,SUM($BY216*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X216>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC216=FALSE,0,SUM($BY216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X216>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE216=TRUE,$X216>0),SUM($BY216*Account!$T$2),0)","v":0},{"$f":"IF(AND($X216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG216=FALSE,0,ROUND(SUM($BS216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG216=FALSE,0,ROUND(SUM($BT216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG216=FALSE,0,ROUND(SUM($BU216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG216=FALSE,0,ROUND(SUM($BV216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG216=FALSE,0,ROUND(SUM($BW216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG216=FALSE,0,ROUND(SUM($BX216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H216/$AD216*$X216),2),0)","v":0},{"$f":"ROUND(SUM($EU216*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET216=FALSE,$EV216,ROUND(MAX(0,SUM(SUM($EN216:$ES216)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY216=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I216","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ216*Account!$AA$2),SUM($EZ216*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA216>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E216<>\"D-CARE\",Tenant!$F216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB216=FALSE,0,ROUND(SUM($AF216*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA216>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA216>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA216>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD216=FALSE,0,SUM($CF216*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA216>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF216=FALSE,0,SUM($CF216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA216>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH216=TRUE,$AA216>0),SUM($CF216*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ216=FALSE,0,ROUND(SUM($BZ216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ216=FALSE,0,ROUND(SUM($CA216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ216=FALSE,0,ROUND(SUM($CB216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ216=FALSE,0,ROUND(SUM($CC216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ216=FALSE,0,ROUND(SUM($CD216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ216=FALSE,0,ROUND(SUM($CE216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H216/$AD216*$AA216),2),0)","v":0},{"$f":"ROUND(SUM($FX216*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW216=FALSE,$FY216,ROUND(MAX(0,SUM(SUM($FQ216:$FV216)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB216=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I216","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC216*Account!$AA$2),SUM($GC216*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D216<=FctrChngDts!$B$14,$E216>FctrChngDts!$B$14),AND($D216<=FctrChngDts!$C$14,$E216>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE216=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH216:$GJ216))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO216,$DB216,$GH216:$GJ216))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG216,$GK216,$GN216,$DR216,$DT216,$DV216,$DX216),IF(Account!$Q$2=TRUE,SUM($GG216,$GL216,$GN216,$DR216,$DT216,$DV216,$DX216),SUM($GG216,$GK216,$GL216,$GM216,$GN216,$DR216,$DT216,$DV216,$DX216)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D216,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A216,Tenant!$A:$J,8,FALSE)=TRUE,$GO216<0),0,SUM(SUM(SUM($GO216/$AD216*$GP216)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A216,Tenant!$A:$J,8,FALSE)=TRUE,$GO216<0),0,SUM(SUM(SUM($GO216/$AD216*$GQ216)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG216,$CO216,$DB216,$GM216)/$AD216)*$X216*FctrChngDts!$B$15),SUM(SUM(SUM($DG216,$CO216,$DB216,$GH216:$GJ216)/$AD216)*$X216*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG216,$CO216,$DB216,$GM216)/$AD216)*$AA216*FctrChngDts!$B$15),SUM(SUM(SUM($DG216,$CO216,$DB216,$GH216:$GJ216)/$AD216)*$AA216*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E216),$AD216,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D216,FctrChngDts!$C$17<=$E216),_xlfn.DAYS($D216,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E216),$AD216,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D216,FctrChngDts!$C$19<=$E216),_xlfn.DAYS($D216,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY216*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY216*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ216*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ216*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D216,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A216,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF216*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A216,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG216*Account!$AA$2)),2)","v":0}]
[216,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G217),0,IF($F217<=$G217,SUM($G217-$F217),IF($F217>$G217,SUM((Account!$L$2-$F217)+$G217+1))))","v":0},{"$f":"IF(AND($D217>=FctrChngDts!$C$2,$D217<=FctrChngDts!$D$2),$D217,\"\")","v":""},{"$f":"IF($I217=\"\",\"\",IF($E217<=FctrChngDts!$D$2,$E217,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D217<FctrChngDts!$E$2,$E217<FctrChngDts!$E$2),AND($D217>=FctrChngDts!$F$2,$E217>=FctrChngDts!$F$2)),\"\",IF(AND($D217>=FctrChngDts!$E$2,$D217<=FctrChngDts!$F$2),$D217,FctrChngDts!$E$2))","v":""},{"$f":"IF($K217=\"\",\"\",IF(AND($J217=$K217,$E217>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K217=$J217,$E217,IF(AND($E217>=FctrChngDts!$E$2,$E217<=FctrChngDts!$F$2),$E217,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D217<DATE(YEAR(Account!$J$2),6,1),$D217>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I217<FctrChngDts!$A$2,$J217<FctrChngDts!$A$2),AND($I217>=FctrChngDts!$B$2,$J217>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I217<FctrChngDts!$A$2,$J217>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I217>=FctrChngDts!$A$2,$J217<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I217<FctrChngDts!$B$2,$J217>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K217<FctrChngDts!$A$2,$L217<FctrChngDts!$A$2),AND($K217>=FctrChngDts!$B$2,$L217>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K217<FctrChngDts!$A$2,$L217>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K217>=FctrChngDts!$A$2,$L217<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K217<FctrChngDts!$B$2,$L217>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I217=\"\",$J217=0),0,IF(AND($N217=TRUE,$I217<>0),SUM($J217-$I217+1),IF($O217=TRUE,SUM(FctrChngDts!$A$2-$I217),IF($P217=TRUE,0,IF($Q217=TRUE,SUM($J217-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I217=\"\",$J217=0),0,IF($N217=TRUE,0,IF($O217=TRUE,SUM($J217-FctrChngDts!$A$2+1),IF(AND($P217=TRUE,$I217<>0),SUM($J217-$I217+1),IF($Q217=TRUE,SUM(FctrChngDts!$B$2-$I217),0)))))","v":0},0,{"$f":"IF(OR($K217=\"\",$L217=0),0,IF(AND($R217=TRUE,$K217<>0),SUM($L217-$K217+1),IF($S217=TRUE,SUM(FctrChngDts!$A$2-$K217),IF($T217=TRUE,0,IF($U217=TRUE,SUM($L217-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K217=\"\",$L217=0),0,IF($R217=TRUE,0,IF($S217=TRUE,SUM($L217-FctrChngDts!$A$2+1),IF(AND($T217=TRUE,$K217<>0),SUM($L217-$K217+1),IF($U217=TRUE,SUM(FctrChngDts!$B$2-$K217),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A217,Tenant!$A217:$J716,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR217=FALSE,VLOOKUP($AQ217,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ217,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR217=FALSE,VLOOKUP($AQ217,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ217,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR217=FALSE,VLOOKUP($AQ217,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ217,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR217=FALSE,VLOOKUP($AQ217,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ217,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A217,Tenant!$A217:$J716,6,FALSE)","v":0},{"$f":"VLOOKUP($A217,Tenant!$A217:$J716,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG217=FALSE,0,IF($DQ217=TRUE,SUM($BS217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS217*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DQ217=TRUE,SUM($BT217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT217*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DQ217=TRUE,SUM($BU217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU217*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DQ217=TRUE,SUM($BV217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DQ217=TRUE,SUM($BW217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW217*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DQ217=TRUE,SUM($BX217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX217*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN217=FALSE,0,ROUND(SUM($BY217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP217=FALSE,0,ROUND(SUM($X217*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY217=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X217),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X217)),2)","v":0},0,false,{"$f":"ROUND(IF($CT217=FALSE,0,IF($DU217=TRUE,SUM($BZ217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ217*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT217=FALSE,0,IF($DU217=TRUE,SUM($CA217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA217*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT217=FALSE,0,IF($DU217=TRUE,SUM($CB217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB217*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT217=FALSE,0,IF($DU217=TRUE,SUM($CC217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC217*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT217=FALSE,0,IF($DU217=TRUE,SUM($CD217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD217*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT217=FALSE,0,IF($DU217=TRUE,SUM($CE217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE217*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA217=FALSE,0,ROUND(SUM($CF217*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC217=FALSE,0,ROUND(SUM($AA217*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY217=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA217),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA217)),2)","v":0},0,0,{"$f":"SUM($DG217*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG217*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH217,IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI217,$DG217))","v":0},0,false,0,false,0,{"$f":"IF(AND($X217>0,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ217=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH217:$CM217,$CQ217,$DZ217,$EF217,$EN217:$ES217)-SUM($BY217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH217:$CM217,$CQ217,$DZ217,$EF217,$EH217:$EM217)-SUM($BY217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X217>0,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS217=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH217:$CM217,$CO217,$CQ217,$CU217:$CZ217,$DB217,$DD217,$DZ217,$EB217,$ED217,$EF217,$EN217:$ES217,$FC217,$FE217,$FG217,$FI217,$FQ217:$FV217)/$AD217*$X217)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH217:$CM217,$CO217,$CQ217,$CU217:$CZ217,$DB217,$DD217,$DZ217,$EB217,$ED217,$EF217,$EH217:$EM217,$FC217,$FE217,$FG217,$FI217,$FK217:$FP217)/$AD217*$X217)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA217>0,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU217=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU217:$CZ217,$DD217,$DZ217,$FI217,$FQ217:$FV217)-SUM($CF217*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU217:$CZ217,$DD217,$DZ217,$FI217,$FK217:$FP217)-SUM($CF217*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA217>0,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW217=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH217:$CM217,$CO217,$CQ217,$CU217:$CZ217,$DB217,$DD217,$DZ217,$EB217,$ED217,$EF217,$EN217:$ES217,$FC217,$FE217,$FG217,$FI217,$FQ217:$FV217)/$AD217*$AA217)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH217:$CM217,$CO217,$CQ217,$CU217:$CZ217,$DB217,$DD217,$DZ217,$EB217,$ED217,$EF217,$EH217:$EM217,$FC217,$FE217,$FG217,$FI217,$FK217:$FP217)/$AD217*$AA217)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E217<>\"D-CARE\",Tenant!$F217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY217=FALSE,0,ROUND(SUM($AE217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA217=FALSE,0,SUM($BY217*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X217>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC217=FALSE,0,SUM($BY217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X217>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE217=TRUE,$X217>0),SUM($BY217*Account!$T$2),0)","v":0},{"$f":"IF(AND($X217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG217=FALSE,0,ROUND(SUM($BS217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG217=FALSE,0,ROUND(SUM($BT217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG217=FALSE,0,ROUND(SUM($BU217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG217=FALSE,0,ROUND(SUM($BV217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG217=FALSE,0,ROUND(SUM($BW217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG217=FALSE,0,ROUND(SUM($BX217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H217/$AD217*$X217),2),0)","v":0},{"$f":"ROUND(SUM($EU217*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET217=FALSE,$EV217,ROUND(MAX(0,SUM(SUM($EN217:$ES217)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY217=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I217","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ217*Account!$AA$2),SUM($EZ217*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E217<>\"D-CARE\",Tenant!$F217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB217=FALSE,0,ROUND(SUM($AF217*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD217=FALSE,0,SUM($CF217*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA217>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF217=FALSE,0,SUM($CF217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA217>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH217=TRUE,$AA217>0),SUM($CF217*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ217=FALSE,0,ROUND(SUM($BZ217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ217=FALSE,0,ROUND(SUM($CA217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ217=FALSE,0,ROUND(SUM($CB217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ217=FALSE,0,ROUND(SUM($CC217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ217=FALSE,0,ROUND(SUM($CD217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ217=FALSE,0,ROUND(SUM($CE217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H217/$AD217*$AA217),2),0)","v":0},{"$f":"ROUND(SUM($FX217*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW217=FALSE,$FY217,ROUND(MAX(0,SUM(SUM($FQ217:$FV217)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB217=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I217","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC217*Account!$AA$2),SUM($GC217*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D217<=FctrChngDts!$B$14,$E217>FctrChngDts!$B$14),AND($D217<=FctrChngDts!$C$14,$E217>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE217=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH217:$GJ217))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO217,$DB217,$GH217:$GJ217))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG217,$GK217,$GN217,$DR217,$DT217,$DV217,$DX217),IF(Account!$Q$2=TRUE,SUM($GG217,$GL217,$GN217,$DR217,$DT217,$DV217,$DX217),SUM($GG217,$GK217,$GL217,$GM217,$GN217,$DR217,$DT217,$DV217,$DX217)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D217,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,8,FALSE)=TRUE,$GO217<0),0,SUM(SUM(SUM($GO217/$AD217*$GP217)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,8,FALSE)=TRUE,$GO217<0),0,SUM(SUM(SUM($GO217/$AD217*$GQ217)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG217,$CO217,$DB217,$GM217)/$AD217)*$X217*FctrChngDts!$B$15),SUM(SUM(SUM($DG217,$CO217,$DB217,$GH217:$GJ217)/$AD217)*$X217*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG217,$CO217,$DB217,$GM217)/$AD217)*$AA217*FctrChngDts!$B$15),SUM(SUM(SUM($DG217,$CO217,$DB217,$GH217:$GJ217)/$AD217)*$AA217*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E217),$AD217,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D217,FctrChngDts!$C$17<=$E217),_xlfn.DAYS($D217,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E217),$AD217,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D217,FctrChngDts!$C$19<=$E217),_xlfn.DAYS($D217,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY217*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY217*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ217*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ217*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D217,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF217*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG217*Account!$AA$2)),2)","v":0}]
[217,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G218),0,IF($F218<=$G218,SUM($G218-$F218),IF($F218>$G218,SUM((Account!$L$2-$F218)+$G218+1))))","v":0},{"$f":"IF(AND($D218>=FctrChngDts!$C$2,$D218<=FctrChngDts!$D$2),$D218,\"\")","v":""},{"$f":"IF($I218=\"\",\"\",IF($E218<=FctrChngDts!$D$2,$E218,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D218<FctrChngDts!$E$2,$E218<FctrChngDts!$E$2),AND($D218>=FctrChngDts!$F$2,$E218>=FctrChngDts!$F$2)),\"\",IF(AND($D218>=FctrChngDts!$E$2,$D218<=FctrChngDts!$F$2),$D218,FctrChngDts!$E$2))","v":""},{"$f":"IF($K218=\"\",\"\",IF(AND($J218=$K218,$E218>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K218=$J218,$E218,IF(AND($E218>=FctrChngDts!$E$2,$E218<=FctrChngDts!$F$2),$E218,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D218<DATE(YEAR(Account!$J$2),6,1),$D218>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I218<FctrChngDts!$A$2,$J218<FctrChngDts!$A$2),AND($I218>=FctrChngDts!$B$2,$J218>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I218<FctrChngDts!$A$2,$J218>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I218>=FctrChngDts!$A$2,$J218<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I218<FctrChngDts!$B$2,$J218>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K218<FctrChngDts!$A$2,$L218<FctrChngDts!$A$2),AND($K218>=FctrChngDts!$B$2,$L218>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K218<FctrChngDts!$A$2,$L218>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K218>=FctrChngDts!$A$2,$L218<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K218<FctrChngDts!$B$2,$L218>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I218=\"\",$J218=0),0,IF(AND($N218=TRUE,$I218<>0),SUM($J218-$I218+1),IF($O218=TRUE,SUM(FctrChngDts!$A$2-$I218),IF($P218=TRUE,0,IF($Q218=TRUE,SUM($J218-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I218=\"\",$J218=0),0,IF($N218=TRUE,0,IF($O218=TRUE,SUM($J218-FctrChngDts!$A$2+1),IF(AND($P218=TRUE,$I218<>0),SUM($J218-$I218+1),IF($Q218=TRUE,SUM(FctrChngDts!$B$2-$I218),0)))))","v":0},0,{"$f":"IF(OR($K218=\"\",$L218=0),0,IF(AND($R218=TRUE,$K218<>0),SUM($L218-$K218+1),IF($S218=TRUE,SUM(FctrChngDts!$A$2-$K218),IF($T218=TRUE,0,IF($U218=TRUE,SUM($L218-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K218=\"\",$L218=0),0,IF($R218=TRUE,0,IF($S218=TRUE,SUM($L218-FctrChngDts!$A$2+1),IF(AND($T218=TRUE,$K218<>0),SUM($L218-$K218+1),IF($U218=TRUE,SUM(FctrChngDts!$B$2-$K218),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A218,Tenant!$A218:$J717,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR218=FALSE,VLOOKUP($AQ218,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ218,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR218=FALSE,VLOOKUP($AQ218,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ218,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR218=FALSE,VLOOKUP($AQ218,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ218,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR218=FALSE,VLOOKUP($AQ218,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ218,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A218,Tenant!$A218:$J717,6,FALSE)","v":0},{"$f":"VLOOKUP($A218,Tenant!$A218:$J717,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG218=FALSE,0,IF($DQ218=TRUE,SUM($BS218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS218*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DQ218=TRUE,SUM($BT218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT218*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DQ218=TRUE,SUM($BU218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU218*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DQ218=TRUE,SUM($BV218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DQ218=TRUE,SUM($BW218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW218*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DQ218=TRUE,SUM($BX218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX218*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN218=FALSE,0,ROUND(SUM($BY218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP218=FALSE,0,ROUND(SUM($X218*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY218=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X218),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X218)),2)","v":0},0,false,{"$f":"ROUND(IF($CT218=FALSE,0,IF($DU218=TRUE,SUM($BZ218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ218*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT218=FALSE,0,IF($DU218=TRUE,SUM($CA218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA218*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT218=FALSE,0,IF($DU218=TRUE,SUM($CB218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB218*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT218=FALSE,0,IF($DU218=TRUE,SUM($CC218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC218*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT218=FALSE,0,IF($DU218=TRUE,SUM($CD218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD218*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT218=FALSE,0,IF($DU218=TRUE,SUM($CE218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE218*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA218=FALSE,0,ROUND(SUM($CF218*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC218=FALSE,0,ROUND(SUM($AA218*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY218=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA218),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA218)),2)","v":0},0,0,{"$f":"SUM($DG218*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG218*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH218,IF(VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI218,$DG218))","v":0},0,false,0,false,0,{"$f":"IF(AND($X218>0,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ218=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH218:$CM218,$CQ218,$DZ218,$EF218,$EN218:$ES218)-SUM($BY218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH218:$CM218,$CQ218,$DZ218,$EF218,$EH218:$EM218)-SUM($BY218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X218>0,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS218=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH218:$CM218,$CO218,$CQ218,$CU218:$CZ218,$DB218,$DD218,$DZ218,$EB218,$ED218,$EF218,$EN218:$ES218,$FC218,$FE218,$FG218,$FI218,$FQ218:$FV218)/$AD218*$X218)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH218:$CM218,$CO218,$CQ218,$CU218:$CZ218,$DB218,$DD218,$DZ218,$EB218,$ED218,$EF218,$EH218:$EM218,$FC218,$FE218,$FG218,$FI218,$FK218:$FP218)/$AD218*$X218)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA218>0,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU218=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU218:$CZ218,$DD218,$DZ218,$FI218,$FQ218:$FV218)-SUM($CF218*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU218:$CZ218,$DD218,$DZ218,$FI218,$FK218:$FP218)-SUM($CF218*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA218>0,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW218=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH218:$CM218,$CO218,$CQ218,$CU218:$CZ218,$DB218,$DD218,$DZ218,$EB218,$ED218,$EF218,$EN218:$ES218,$FC218,$FE218,$FG218,$FI218,$FQ218:$FV218)/$AD218*$AA218)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH218:$CM218,$CO218,$CQ218,$CU218:$CZ218,$DB218,$DD218,$DZ218,$EB218,$ED218,$EF218,$EH218:$EM218,$FC218,$FE218,$FG218,$FI218,$FK218:$FP218)/$AD218*$AA218)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X218>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E218<>\"D-CARE\",Tenant!$F218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY218=FALSE,0,ROUND(SUM($AE218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X218>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X218>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X218>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA218=FALSE,0,SUM($BY218*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X218>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC218=FALSE,0,SUM($BY218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X218>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE218=TRUE,$X218>0),SUM($BY218*Account!$T$2),0)","v":0},{"$f":"IF(AND($X218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG218=FALSE,0,ROUND(SUM($BS218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG218=FALSE,0,ROUND(SUM($BT218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG218=FALSE,0,ROUND(SUM($BU218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG218=FALSE,0,ROUND(SUM($BV218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG218=FALSE,0,ROUND(SUM($BW218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG218=FALSE,0,ROUND(SUM($BX218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H218/$AD218*$X218),2),0)","v":0},{"$f":"ROUND(SUM($EU218*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET218=FALSE,$EV218,ROUND(MAX(0,SUM(SUM($EN218:$ES218)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY218=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I218","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ218*Account!$AA$2),SUM($EZ218*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA218>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E218<>\"D-CARE\",Tenant!$F218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB218=FALSE,0,ROUND(SUM($AF218*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA218>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA218>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA218>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD218=FALSE,0,SUM($CF218*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA218>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF218=FALSE,0,SUM($CF218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA218>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH218=TRUE,$AA218>0),SUM($CF218*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ218=FALSE,0,ROUND(SUM($BZ218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ218=FALSE,0,ROUND(SUM($CA218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ218=FALSE,0,ROUND(SUM($CB218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ218=FALSE,0,ROUND(SUM($CC218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ218=FALSE,0,ROUND(SUM($CD218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ218=FALSE,0,ROUND(SUM($CE218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H218/$AD218*$AA218),2),0)","v":0},{"$f":"ROUND(SUM($FX218*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW218=FALSE,$FY218,ROUND(MAX(0,SUM(SUM($FQ218:$FV218)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB218=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I218","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC218*Account!$AA$2),SUM($GC218*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D218<=FctrChngDts!$B$14,$E218>FctrChngDts!$B$14),AND($D218<=FctrChngDts!$C$14,$E218>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE218=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH218:$GJ218))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO218,$DB218,$GH218:$GJ218))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG218,$GK218,$GN218,$DR218,$DT218,$DV218,$DX218),IF(Account!$Q$2=TRUE,SUM($GG218,$GL218,$GN218,$DR218,$DT218,$DV218,$DX218),SUM($GG218,$GK218,$GL218,$GM218,$GN218,$DR218,$DT218,$DV218,$DX218)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D218,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A218,Tenant!$A:$J,8,FALSE)=TRUE,$GO218<0),0,SUM(SUM(SUM($GO218/$AD218*$GP218)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A218,Tenant!$A:$J,8,FALSE)=TRUE,$GO218<0),0,SUM(SUM(SUM($GO218/$AD218*$GQ218)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG218,$CO218,$DB218,$GM218)/$AD218)*$X218*FctrChngDts!$B$15),SUM(SUM(SUM($DG218,$CO218,$DB218,$GH218:$GJ218)/$AD218)*$X218*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG218,$CO218,$DB218,$GM218)/$AD218)*$AA218*FctrChngDts!$B$15),SUM(SUM(SUM($DG218,$CO218,$DB218,$GH218:$GJ218)/$AD218)*$AA218*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E218),$AD218,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D218,FctrChngDts!$C$17<=$E218),_xlfn.DAYS($D218,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E218),$AD218,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D218,FctrChngDts!$C$19<=$E218),_xlfn.DAYS($D218,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY218*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY218*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ218*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ218*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D218,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A218,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF218*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A218,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG218*Account!$AA$2)),2)","v":0}]
[218,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G219),0,IF($F219<=$G219,SUM($G219-$F219),IF($F219>$G219,SUM((Account!$L$2-$F219)+$G219+1))))","v":0},{"$f":"IF(AND($D219>=FctrChngDts!$C$2,$D219<=FctrChngDts!$D$2),$D219,\"\")","v":""},{"$f":"IF($I219=\"\",\"\",IF($E219<=FctrChngDts!$D$2,$E219,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D219<FctrChngDts!$E$2,$E219<FctrChngDts!$E$2),AND($D219>=FctrChngDts!$F$2,$E219>=FctrChngDts!$F$2)),\"\",IF(AND($D219>=FctrChngDts!$E$2,$D219<=FctrChngDts!$F$2),$D219,FctrChngDts!$E$2))","v":""},{"$f":"IF($K219=\"\",\"\",IF(AND($J219=$K219,$E219>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K219=$J219,$E219,IF(AND($E219>=FctrChngDts!$E$2,$E219<=FctrChngDts!$F$2),$E219,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D219<DATE(YEAR(Account!$J$2),6,1),$D219>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I219<FctrChngDts!$A$2,$J219<FctrChngDts!$A$2),AND($I219>=FctrChngDts!$B$2,$J219>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I219<FctrChngDts!$A$2,$J219>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I219>=FctrChngDts!$A$2,$J219<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I219<FctrChngDts!$B$2,$J219>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K219<FctrChngDts!$A$2,$L219<FctrChngDts!$A$2),AND($K219>=FctrChngDts!$B$2,$L219>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K219<FctrChngDts!$A$2,$L219>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K219>=FctrChngDts!$A$2,$L219<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K219<FctrChngDts!$B$2,$L219>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I219=\"\",$J219=0),0,IF(AND($N219=TRUE,$I219<>0),SUM($J219-$I219+1),IF($O219=TRUE,SUM(FctrChngDts!$A$2-$I219),IF($P219=TRUE,0,IF($Q219=TRUE,SUM($J219-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I219=\"\",$J219=0),0,IF($N219=TRUE,0,IF($O219=TRUE,SUM($J219-FctrChngDts!$A$2+1),IF(AND($P219=TRUE,$I219<>0),SUM($J219-$I219+1),IF($Q219=TRUE,SUM(FctrChngDts!$B$2-$I219),0)))))","v":0},0,{"$f":"IF(OR($K219=\"\",$L219=0),0,IF(AND($R219=TRUE,$K219<>0),SUM($L219-$K219+1),IF($S219=TRUE,SUM(FctrChngDts!$A$2-$K219),IF($T219=TRUE,0,IF($U219=TRUE,SUM($L219-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K219=\"\",$L219=0),0,IF($R219=TRUE,0,IF($S219=TRUE,SUM($L219-FctrChngDts!$A$2+1),IF(AND($T219=TRUE,$K219<>0),SUM($L219-$K219+1),IF($U219=TRUE,SUM(FctrChngDts!$B$2-$K219),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A219,Tenant!$A219:$J718,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR219=FALSE,VLOOKUP($AQ219,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ219,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR219=FALSE,VLOOKUP($AQ219,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ219,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR219=FALSE,VLOOKUP($AQ219,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ219,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR219=FALSE,VLOOKUP($AQ219,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ219,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A219,Tenant!$A219:$J718,6,FALSE)","v":0},{"$f":"VLOOKUP($A219,Tenant!$A219:$J718,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG219=FALSE,0,IF($DQ219=TRUE,SUM($BS219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS219*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DQ219=TRUE,SUM($BT219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT219*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DQ219=TRUE,SUM($BU219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU219*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DQ219=TRUE,SUM($BV219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DQ219=TRUE,SUM($BW219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW219*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DQ219=TRUE,SUM($BX219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX219*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN219=FALSE,0,ROUND(SUM($BY219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP219=FALSE,0,ROUND(SUM($X219*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY219=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X219),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X219)),2)","v":0},0,false,{"$f":"ROUND(IF($CT219=FALSE,0,IF($DU219=TRUE,SUM($BZ219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ219*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT219=FALSE,0,IF($DU219=TRUE,SUM($CA219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA219*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT219=FALSE,0,IF($DU219=TRUE,SUM($CB219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB219*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT219=FALSE,0,IF($DU219=TRUE,SUM($CC219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC219*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT219=FALSE,0,IF($DU219=TRUE,SUM($CD219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD219*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT219=FALSE,0,IF($DU219=TRUE,SUM($CE219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE219*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA219=FALSE,0,ROUND(SUM($CF219*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC219=FALSE,0,ROUND(SUM($AA219*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY219=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA219),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA219)),2)","v":0},0,0,{"$f":"SUM($DG219*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG219*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH219,IF(VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI219,$DG219))","v":0},0,false,0,false,0,{"$f":"IF(AND($X219>0,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ219=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH219:$CM219,$CQ219,$DZ219,$EF219,$EN219:$ES219)-SUM($BY219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH219:$CM219,$CQ219,$DZ219,$EF219,$EH219:$EM219)-SUM($BY219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X219>0,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS219=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH219:$CM219,$CO219,$CQ219,$CU219:$CZ219,$DB219,$DD219,$DZ219,$EB219,$ED219,$EF219,$EN219:$ES219,$FC219,$FE219,$FG219,$FI219,$FQ219:$FV219)/$AD219*$X219)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH219:$CM219,$CO219,$CQ219,$CU219:$CZ219,$DB219,$DD219,$DZ219,$EB219,$ED219,$EF219,$EH219:$EM219,$FC219,$FE219,$FG219,$FI219,$FK219:$FP219)/$AD219*$X219)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA219>0,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU219=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU219:$CZ219,$DD219,$DZ219,$FI219,$FQ219:$FV219)-SUM($CF219*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU219:$CZ219,$DD219,$DZ219,$FI219,$FK219:$FP219)-SUM($CF219*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA219>0,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW219=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH219:$CM219,$CO219,$CQ219,$CU219:$CZ219,$DB219,$DD219,$DZ219,$EB219,$ED219,$EF219,$EN219:$ES219,$FC219,$FE219,$FG219,$FI219,$FQ219:$FV219)/$AD219*$AA219)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH219:$CM219,$CO219,$CQ219,$CU219:$CZ219,$DB219,$DD219,$DZ219,$EB219,$ED219,$EF219,$EH219:$EM219,$FC219,$FE219,$FG219,$FI219,$FK219:$FP219)/$AD219*$AA219)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X219>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E219<>\"D-CARE\",Tenant!$F219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY219=FALSE,0,ROUND(SUM($AE219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X219>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X219>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X219>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA219=FALSE,0,SUM($BY219*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X219>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC219=FALSE,0,SUM($BY219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X219>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE219=TRUE,$X219>0),SUM($BY219*Account!$T$2),0)","v":0},{"$f":"IF(AND($X219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG219=FALSE,0,ROUND(SUM($BS219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG219=FALSE,0,ROUND(SUM($BT219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG219=FALSE,0,ROUND(SUM($BU219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG219=FALSE,0,ROUND(SUM($BV219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG219=FALSE,0,ROUND(SUM($BW219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG219=FALSE,0,ROUND(SUM($BX219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H219/$AD219*$X219),2),0)","v":0},{"$f":"ROUND(SUM($EU219*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET219=FALSE,$EV219,ROUND(MAX(0,SUM(SUM($EN219:$ES219)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY219=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I219","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ219*Account!$AA$2),SUM($EZ219*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA219>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E219<>\"D-CARE\",Tenant!$F219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB219=FALSE,0,ROUND(SUM($AF219*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA219>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA219>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA219>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD219=FALSE,0,SUM($CF219*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA219>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF219=FALSE,0,SUM($CF219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA219>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH219=TRUE,$AA219>0),SUM($CF219*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ219=FALSE,0,ROUND(SUM($BZ219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ219=FALSE,0,ROUND(SUM($CA219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ219=FALSE,0,ROUND(SUM($CB219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ219=FALSE,0,ROUND(SUM($CC219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ219=FALSE,0,ROUND(SUM($CD219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ219=FALSE,0,ROUND(SUM($CE219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H219/$AD219*$AA219),2),0)","v":0},{"$f":"ROUND(SUM($FX219*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW219=FALSE,$FY219,ROUND(MAX(0,SUM(SUM($FQ219:$FV219)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB219=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I219","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC219*Account!$AA$2),SUM($GC219*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D219<=FctrChngDts!$B$14,$E219>FctrChngDts!$B$14),AND($D219<=FctrChngDts!$C$14,$E219>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE219=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH219:$GJ219))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO219,$DB219,$GH219:$GJ219))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG219,$GK219,$GN219,$DR219,$DT219,$DV219,$DX219),IF(Account!$Q$2=TRUE,SUM($GG219,$GL219,$GN219,$DR219,$DT219,$DV219,$DX219),SUM($GG219,$GK219,$GL219,$GM219,$GN219,$DR219,$DT219,$DV219,$DX219)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D219,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A219,Tenant!$A:$J,8,FALSE)=TRUE,$GO219<0),0,SUM(SUM(SUM($GO219/$AD219*$GP219)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A219,Tenant!$A:$J,8,FALSE)=TRUE,$GO219<0),0,SUM(SUM(SUM($GO219/$AD219*$GQ219)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG219,$CO219,$DB219,$GM219)/$AD219)*$X219*FctrChngDts!$B$15),SUM(SUM(SUM($DG219,$CO219,$DB219,$GH219:$GJ219)/$AD219)*$X219*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG219,$CO219,$DB219,$GM219)/$AD219)*$AA219*FctrChngDts!$B$15),SUM(SUM(SUM($DG219,$CO219,$DB219,$GH219:$GJ219)/$AD219)*$AA219*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E219),$AD219,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D219,FctrChngDts!$C$17<=$E219),_xlfn.DAYS($D219,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E219),$AD219,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D219,FctrChngDts!$C$19<=$E219),_xlfn.DAYS($D219,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY219*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY219*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ219*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ219*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D219,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A219,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF219*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A219,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG219*Account!$AA$2)),2)","v":0}]
[219,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G220),0,IF($F220<=$G220,SUM($G220-$F220),IF($F220>$G220,SUM((Account!$L$2-$F220)+$G220+1))))","v":0},{"$f":"IF(AND($D220>=FctrChngDts!$C$2,$D220<=FctrChngDts!$D$2),$D220,\"\")","v":""},{"$f":"IF($I220=\"\",\"\",IF($E220<=FctrChngDts!$D$2,$E220,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D220<FctrChngDts!$E$2,$E220<FctrChngDts!$E$2),AND($D220>=FctrChngDts!$F$2,$E220>=FctrChngDts!$F$2)),\"\",IF(AND($D220>=FctrChngDts!$E$2,$D220<=FctrChngDts!$F$2),$D220,FctrChngDts!$E$2))","v":""},{"$f":"IF($K220=\"\",\"\",IF(AND($J220=$K220,$E220>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K220=$J220,$E220,IF(AND($E220>=FctrChngDts!$E$2,$E220<=FctrChngDts!$F$2),$E220,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D220<DATE(YEAR(Account!$J$2),6,1),$D220>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I220<FctrChngDts!$A$2,$J220<FctrChngDts!$A$2),AND($I220>=FctrChngDts!$B$2,$J220>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I220<FctrChngDts!$A$2,$J220>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I220>=FctrChngDts!$A$2,$J220<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I220<FctrChngDts!$B$2,$J220>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K220<FctrChngDts!$A$2,$L220<FctrChngDts!$A$2),AND($K220>=FctrChngDts!$B$2,$L220>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K220<FctrChngDts!$A$2,$L220>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K220>=FctrChngDts!$A$2,$L220<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K220<FctrChngDts!$B$2,$L220>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I220=\"\",$J220=0),0,IF(AND($N220=TRUE,$I220<>0),SUM($J220-$I220+1),IF($O220=TRUE,SUM(FctrChngDts!$A$2-$I220),IF($P220=TRUE,0,IF($Q220=TRUE,SUM($J220-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I220=\"\",$J220=0),0,IF($N220=TRUE,0,IF($O220=TRUE,SUM($J220-FctrChngDts!$A$2+1),IF(AND($P220=TRUE,$I220<>0),SUM($J220-$I220+1),IF($Q220=TRUE,SUM(FctrChngDts!$B$2-$I220),0)))))","v":0},0,{"$f":"IF(OR($K220=\"\",$L220=0),0,IF(AND($R220=TRUE,$K220<>0),SUM($L220-$K220+1),IF($S220=TRUE,SUM(FctrChngDts!$A$2-$K220),IF($T220=TRUE,0,IF($U220=TRUE,SUM($L220-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K220=\"\",$L220=0),0,IF($R220=TRUE,0,IF($S220=TRUE,SUM($L220-FctrChngDts!$A$2+1),IF(AND($T220=TRUE,$K220<>0),SUM($L220-$K220+1),IF($U220=TRUE,SUM(FctrChngDts!$B$2-$K220),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A220,Tenant!$A220:$J719,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR220=FALSE,VLOOKUP($AQ220,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ220,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR220=FALSE,VLOOKUP($AQ220,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ220,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR220=FALSE,VLOOKUP($AQ220,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ220,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR220=FALSE,VLOOKUP($AQ220,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ220,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A220,Tenant!$A220:$J719,6,FALSE)","v":0},{"$f":"VLOOKUP($A220,Tenant!$A220:$J719,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG220=FALSE,0,IF($DQ220=TRUE,SUM($BS220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS220*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DQ220=TRUE,SUM($BT220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT220*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DQ220=TRUE,SUM($BU220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU220*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DQ220=TRUE,SUM($BV220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DQ220=TRUE,SUM($BW220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW220*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DQ220=TRUE,SUM($BX220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX220*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN220=FALSE,0,ROUND(SUM($BY220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP220=FALSE,0,ROUND(SUM($X220*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY220=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X220),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X220)),2)","v":0},0,false,{"$f":"ROUND(IF($CT220=FALSE,0,IF($DU220=TRUE,SUM($BZ220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ220*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT220=FALSE,0,IF($DU220=TRUE,SUM($CA220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA220*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT220=FALSE,0,IF($DU220=TRUE,SUM($CB220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB220*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT220=FALSE,0,IF($DU220=TRUE,SUM($CC220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC220*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT220=FALSE,0,IF($DU220=TRUE,SUM($CD220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD220*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT220=FALSE,0,IF($DU220=TRUE,SUM($CE220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE220*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA220=FALSE,0,ROUND(SUM($CF220*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC220=FALSE,0,ROUND(SUM($AA220*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY220=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA220),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA220)),2)","v":0},0,0,{"$f":"SUM($DG220*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG220*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH220,IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI220,$DG220))","v":0},0,false,0,false,0,{"$f":"IF(AND($X220>0,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ220=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH220:$CM220,$CQ220,$DZ220,$EF220,$EN220:$ES220)-SUM($BY220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH220:$CM220,$CQ220,$DZ220,$EF220,$EH220:$EM220)-SUM($BY220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X220>0,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS220=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH220:$CM220,$CO220,$CQ220,$CU220:$CZ220,$DB220,$DD220,$DZ220,$EB220,$ED220,$EF220,$EN220:$ES220,$FC220,$FE220,$FG220,$FI220,$FQ220:$FV220)/$AD220*$X220)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH220:$CM220,$CO220,$CQ220,$CU220:$CZ220,$DB220,$DD220,$DZ220,$EB220,$ED220,$EF220,$EH220:$EM220,$FC220,$FE220,$FG220,$FI220,$FK220:$FP220)/$AD220*$X220)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA220>0,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU220=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU220:$CZ220,$DD220,$DZ220,$FI220,$FQ220:$FV220)-SUM($CF220*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU220:$CZ220,$DD220,$DZ220,$FI220,$FK220:$FP220)-SUM($CF220*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA220>0,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW220=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH220:$CM220,$CO220,$CQ220,$CU220:$CZ220,$DB220,$DD220,$DZ220,$EB220,$ED220,$EF220,$EN220:$ES220,$FC220,$FE220,$FG220,$FI220,$FQ220:$FV220)/$AD220*$AA220)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH220:$CM220,$CO220,$CQ220,$CU220:$CZ220,$DB220,$DD220,$DZ220,$EB220,$ED220,$EF220,$EH220:$EM220,$FC220,$FE220,$FG220,$FI220,$FK220:$FP220)/$AD220*$AA220)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E220<>\"D-CARE\",Tenant!$F220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY220=FALSE,0,ROUND(SUM($AE220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA220=FALSE,0,SUM($BY220*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X220>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC220=FALSE,0,SUM($BY220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X220>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE220=TRUE,$X220>0),SUM($BY220*Account!$T$2),0)","v":0},{"$f":"IF(AND($X220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG220=FALSE,0,ROUND(SUM($BS220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG220=FALSE,0,ROUND(SUM($BT220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG220=FALSE,0,ROUND(SUM($BU220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG220=FALSE,0,ROUND(SUM($BV220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG220=FALSE,0,ROUND(SUM($BW220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG220=FALSE,0,ROUND(SUM($BX220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H220/$AD220*$X220),2),0)","v":0},{"$f":"ROUND(SUM($EU220*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET220=FALSE,$EV220,ROUND(MAX(0,SUM(SUM($EN220:$ES220)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY220=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I220","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ220*Account!$AA$2),SUM($EZ220*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E220<>\"D-CARE\",Tenant!$F220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB220=FALSE,0,ROUND(SUM($AF220*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD220=FALSE,0,SUM($CF220*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA220>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF220=FALSE,0,SUM($CF220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA220>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH220=TRUE,$AA220>0),SUM($CF220*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ220=FALSE,0,ROUND(SUM($BZ220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ220=FALSE,0,ROUND(SUM($CA220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ220=FALSE,0,ROUND(SUM($CB220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ220=FALSE,0,ROUND(SUM($CC220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ220=FALSE,0,ROUND(SUM($CD220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ220=FALSE,0,ROUND(SUM($CE220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H220/$AD220*$AA220),2),0)","v":0},{"$f":"ROUND(SUM($FX220*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW220=FALSE,$FY220,ROUND(MAX(0,SUM(SUM($FQ220:$FV220)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB220=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I220","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC220*Account!$AA$2),SUM($GC220*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D220<=FctrChngDts!$B$14,$E220>FctrChngDts!$B$14),AND($D220<=FctrChngDts!$C$14,$E220>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE220=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH220:$GJ220))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO220,$DB220,$GH220:$GJ220))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG220,$GK220,$GN220,$DR220,$DT220,$DV220,$DX220),IF(Account!$Q$2=TRUE,SUM($GG220,$GL220,$GN220,$DR220,$DT220,$DV220,$DX220),SUM($GG220,$GK220,$GL220,$GM220,$GN220,$DR220,$DT220,$DV220,$DX220)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D220,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,8,FALSE)=TRUE,$GO220<0),0,SUM(SUM(SUM($GO220/$AD220*$GP220)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,8,FALSE)=TRUE,$GO220<0),0,SUM(SUM(SUM($GO220/$AD220*$GQ220)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG220,$CO220,$DB220,$GM220)/$AD220)*$X220*FctrChngDts!$B$15),SUM(SUM(SUM($DG220,$CO220,$DB220,$GH220:$GJ220)/$AD220)*$X220*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG220,$CO220,$DB220,$GM220)/$AD220)*$AA220*FctrChngDts!$B$15),SUM(SUM(SUM($DG220,$CO220,$DB220,$GH220:$GJ220)/$AD220)*$AA220*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E220),$AD220,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D220,FctrChngDts!$C$17<=$E220),_xlfn.DAYS($D220,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E220),$AD220,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D220,FctrChngDts!$C$19<=$E220),_xlfn.DAYS($D220,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY220*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY220*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ220*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ220*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D220,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF220*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG220*Account!$AA$2)),2)","v":0}]
[220,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G221),0,IF($F221<=$G221,SUM($G221-$F221),IF($F221>$G221,SUM((Account!$L$2-$F221)+$G221+1))))","v":0},{"$f":"IF(AND($D221>=FctrChngDts!$C$2,$D221<=FctrChngDts!$D$2),$D221,\"\")","v":""},{"$f":"IF($I221=\"\",\"\",IF($E221<=FctrChngDts!$D$2,$E221,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D221<FctrChngDts!$E$2,$E221<FctrChngDts!$E$2),AND($D221>=FctrChngDts!$F$2,$E221>=FctrChngDts!$F$2)),\"\",IF(AND($D221>=FctrChngDts!$E$2,$D221<=FctrChngDts!$F$2),$D221,FctrChngDts!$E$2))","v":""},{"$f":"IF($K221=\"\",\"\",IF(AND($J221=$K221,$E221>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K221=$J221,$E221,IF(AND($E221>=FctrChngDts!$E$2,$E221<=FctrChngDts!$F$2),$E221,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D221<DATE(YEAR(Account!$J$2),6,1),$D221>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I221<FctrChngDts!$A$2,$J221<FctrChngDts!$A$2),AND($I221>=FctrChngDts!$B$2,$J221>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I221<FctrChngDts!$A$2,$J221>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I221>=FctrChngDts!$A$2,$J221<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I221<FctrChngDts!$B$2,$J221>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K221<FctrChngDts!$A$2,$L221<FctrChngDts!$A$2),AND($K221>=FctrChngDts!$B$2,$L221>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K221<FctrChngDts!$A$2,$L221>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K221>=FctrChngDts!$A$2,$L221<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K221<FctrChngDts!$B$2,$L221>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I221=\"\",$J221=0),0,IF(AND($N221=TRUE,$I221<>0),SUM($J221-$I221+1),IF($O221=TRUE,SUM(FctrChngDts!$A$2-$I221),IF($P221=TRUE,0,IF($Q221=TRUE,SUM($J221-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I221=\"\",$J221=0),0,IF($N221=TRUE,0,IF($O221=TRUE,SUM($J221-FctrChngDts!$A$2+1),IF(AND($P221=TRUE,$I221<>0),SUM($J221-$I221+1),IF($Q221=TRUE,SUM(FctrChngDts!$B$2-$I221),0)))))","v":0},0,{"$f":"IF(OR($K221=\"\",$L221=0),0,IF(AND($R221=TRUE,$K221<>0),SUM($L221-$K221+1),IF($S221=TRUE,SUM(FctrChngDts!$A$2-$K221),IF($T221=TRUE,0,IF($U221=TRUE,SUM($L221-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K221=\"\",$L221=0),0,IF($R221=TRUE,0,IF($S221=TRUE,SUM($L221-FctrChngDts!$A$2+1),IF(AND($T221=TRUE,$K221<>0),SUM($L221-$K221+1),IF($U221=TRUE,SUM(FctrChngDts!$B$2-$K221),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A221,Tenant!$A221:$J720,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR221=FALSE,VLOOKUP($AQ221,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ221,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR221=FALSE,VLOOKUP($AQ221,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ221,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR221=FALSE,VLOOKUP($AQ221,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ221,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR221=FALSE,VLOOKUP($AQ221,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ221,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A221,Tenant!$A221:$J720,6,FALSE)","v":0},{"$f":"VLOOKUP($A221,Tenant!$A221:$J720,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG221=FALSE,0,IF($DQ221=TRUE,SUM($BS221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS221*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DQ221=TRUE,SUM($BT221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT221*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DQ221=TRUE,SUM($BU221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU221*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DQ221=TRUE,SUM($BV221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DQ221=TRUE,SUM($BW221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW221*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DQ221=TRUE,SUM($BX221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX221*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN221=FALSE,0,ROUND(SUM($BY221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP221=FALSE,0,ROUND(SUM($X221*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY221=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X221),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X221)),2)","v":0},0,false,{"$f":"ROUND(IF($CT221=FALSE,0,IF($DU221=TRUE,SUM($BZ221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ221*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT221=FALSE,0,IF($DU221=TRUE,SUM($CA221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA221*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT221=FALSE,0,IF($DU221=TRUE,SUM($CB221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB221*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT221=FALSE,0,IF($DU221=TRUE,SUM($CC221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC221*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT221=FALSE,0,IF($DU221=TRUE,SUM($CD221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD221*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT221=FALSE,0,IF($DU221=TRUE,SUM($CE221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE221*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA221=FALSE,0,ROUND(SUM($CF221*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC221=FALSE,0,ROUND(SUM($AA221*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY221=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA221),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA221)),2)","v":0},0,0,{"$f":"SUM($DG221*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG221*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH221,IF(VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI221,$DG221))","v":0},0,false,0,false,0,{"$f":"IF(AND($X221>0,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ221=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH221:$CM221,$CQ221,$DZ221,$EF221,$EN221:$ES221)-SUM($BY221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH221:$CM221,$CQ221,$DZ221,$EF221,$EH221:$EM221)-SUM($BY221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X221>0,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS221=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH221:$CM221,$CO221,$CQ221,$CU221:$CZ221,$DB221,$DD221,$DZ221,$EB221,$ED221,$EF221,$EN221:$ES221,$FC221,$FE221,$FG221,$FI221,$FQ221:$FV221)/$AD221*$X221)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH221:$CM221,$CO221,$CQ221,$CU221:$CZ221,$DB221,$DD221,$DZ221,$EB221,$ED221,$EF221,$EH221:$EM221,$FC221,$FE221,$FG221,$FI221,$FK221:$FP221)/$AD221*$X221)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA221>0,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU221=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU221:$CZ221,$DD221,$DZ221,$FI221,$FQ221:$FV221)-SUM($CF221*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU221:$CZ221,$DD221,$DZ221,$FI221,$FK221:$FP221)-SUM($CF221*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA221>0,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW221=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH221:$CM221,$CO221,$CQ221,$CU221:$CZ221,$DB221,$DD221,$DZ221,$EB221,$ED221,$EF221,$EN221:$ES221,$FC221,$FE221,$FG221,$FI221,$FQ221:$FV221)/$AD221*$AA221)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH221:$CM221,$CO221,$CQ221,$CU221:$CZ221,$DB221,$DD221,$DZ221,$EB221,$ED221,$EF221,$EH221:$EM221,$FC221,$FE221,$FG221,$FI221,$FK221:$FP221)/$AD221*$AA221)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X221>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E221<>\"D-CARE\",Tenant!$F221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY221=FALSE,0,ROUND(SUM($AE221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X221>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X221>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X221>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA221=FALSE,0,SUM($BY221*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X221>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC221=FALSE,0,SUM($BY221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X221>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE221=TRUE,$X221>0),SUM($BY221*Account!$T$2),0)","v":0},{"$f":"IF(AND($X221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG221=FALSE,0,ROUND(SUM($BS221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG221=FALSE,0,ROUND(SUM($BT221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG221=FALSE,0,ROUND(SUM($BU221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG221=FALSE,0,ROUND(SUM($BV221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG221=FALSE,0,ROUND(SUM($BW221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG221=FALSE,0,ROUND(SUM($BX221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H221/$AD221*$X221),2),0)","v":0},{"$f":"ROUND(SUM($EU221*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET221=FALSE,$EV221,ROUND(MAX(0,SUM(SUM($EN221:$ES221)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY221=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I221","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ221*Account!$AA$2),SUM($EZ221*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA221>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E221<>\"D-CARE\",Tenant!$F221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB221=FALSE,0,ROUND(SUM($AF221*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA221>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA221>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA221>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD221=FALSE,0,SUM($CF221*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA221>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF221=FALSE,0,SUM($CF221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA221>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH221=TRUE,$AA221>0),SUM($CF221*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ221=FALSE,0,ROUND(SUM($BZ221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ221=FALSE,0,ROUND(SUM($CA221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ221=FALSE,0,ROUND(SUM($CB221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ221=FALSE,0,ROUND(SUM($CC221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ221=FALSE,0,ROUND(SUM($CD221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ221=FALSE,0,ROUND(SUM($CE221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H221/$AD221*$AA221),2),0)","v":0},{"$f":"ROUND(SUM($FX221*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW221=FALSE,$FY221,ROUND(MAX(0,SUM(SUM($FQ221:$FV221)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB221=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I221","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC221*Account!$AA$2),SUM($GC221*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D221<=FctrChngDts!$B$14,$E221>FctrChngDts!$B$14),AND($D221<=FctrChngDts!$C$14,$E221>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE221=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH221:$GJ221))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO221,$DB221,$GH221:$GJ221))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG221,$GK221,$GN221,$DR221,$DT221,$DV221,$DX221),IF(Account!$Q$2=TRUE,SUM($GG221,$GL221,$GN221,$DR221,$DT221,$DV221,$DX221),SUM($GG221,$GK221,$GL221,$GM221,$GN221,$DR221,$DT221,$DV221,$DX221)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D221,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A221,Tenant!$A:$J,8,FALSE)=TRUE,$GO221<0),0,SUM(SUM(SUM($GO221/$AD221*$GP221)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A221,Tenant!$A:$J,8,FALSE)=TRUE,$GO221<0),0,SUM(SUM(SUM($GO221/$AD221*$GQ221)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG221,$CO221,$DB221,$GM221)/$AD221)*$X221*FctrChngDts!$B$15),SUM(SUM(SUM($DG221,$CO221,$DB221,$GH221:$GJ221)/$AD221)*$X221*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG221,$CO221,$DB221,$GM221)/$AD221)*$AA221*FctrChngDts!$B$15),SUM(SUM(SUM($DG221,$CO221,$DB221,$GH221:$GJ221)/$AD221)*$AA221*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E221),$AD221,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D221,FctrChngDts!$C$17<=$E221),_xlfn.DAYS($D221,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E221),$AD221,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D221,FctrChngDts!$C$19<=$E221),_xlfn.DAYS($D221,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY221*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY221*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ221*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ221*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D221,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A221,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF221*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A221,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG221*Account!$AA$2)),2)","v":0}]
[221,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G222),0,IF($F222<=$G222,SUM($G222-$F222),IF($F222>$G222,SUM((Account!$L$2-$F222)+$G222+1))))","v":0},{"$f":"IF(AND($D222>=FctrChngDts!$C$2,$D222<=FctrChngDts!$D$2),$D222,\"\")","v":""},{"$f":"IF($I222=\"\",\"\",IF($E222<=FctrChngDts!$D$2,$E222,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D222<FctrChngDts!$E$2,$E222<FctrChngDts!$E$2),AND($D222>=FctrChngDts!$F$2,$E222>=FctrChngDts!$F$2)),\"\",IF(AND($D222>=FctrChngDts!$E$2,$D222<=FctrChngDts!$F$2),$D222,FctrChngDts!$E$2))","v":""},{"$f":"IF($K222=\"\",\"\",IF(AND($J222=$K222,$E222>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K222=$J222,$E222,IF(AND($E222>=FctrChngDts!$E$2,$E222<=FctrChngDts!$F$2),$E222,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D222<DATE(YEAR(Account!$J$2),6,1),$D222>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I222<FctrChngDts!$A$2,$J222<FctrChngDts!$A$2),AND($I222>=FctrChngDts!$B$2,$J222>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I222<FctrChngDts!$A$2,$J222>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I222>=FctrChngDts!$A$2,$J222<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I222<FctrChngDts!$B$2,$J222>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K222<FctrChngDts!$A$2,$L222<FctrChngDts!$A$2),AND($K222>=FctrChngDts!$B$2,$L222>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K222<FctrChngDts!$A$2,$L222>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K222>=FctrChngDts!$A$2,$L222<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K222<FctrChngDts!$B$2,$L222>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I222=\"\",$J222=0),0,IF(AND($N222=TRUE,$I222<>0),SUM($J222-$I222+1),IF($O222=TRUE,SUM(FctrChngDts!$A$2-$I222),IF($P222=TRUE,0,IF($Q222=TRUE,SUM($J222-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I222=\"\",$J222=0),0,IF($N222=TRUE,0,IF($O222=TRUE,SUM($J222-FctrChngDts!$A$2+1),IF(AND($P222=TRUE,$I222<>0),SUM($J222-$I222+1),IF($Q222=TRUE,SUM(FctrChngDts!$B$2-$I222),0)))))","v":0},0,{"$f":"IF(OR($K222=\"\",$L222=0),0,IF(AND($R222=TRUE,$K222<>0),SUM($L222-$K222+1),IF($S222=TRUE,SUM(FctrChngDts!$A$2-$K222),IF($T222=TRUE,0,IF($U222=TRUE,SUM($L222-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K222=\"\",$L222=0),0,IF($R222=TRUE,0,IF($S222=TRUE,SUM($L222-FctrChngDts!$A$2+1),IF(AND($T222=TRUE,$K222<>0),SUM($L222-$K222+1),IF($U222=TRUE,SUM(FctrChngDts!$B$2-$K222),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A222,Tenant!$A222:$J721,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR222=FALSE,VLOOKUP($AQ222,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ222,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR222=FALSE,VLOOKUP($AQ222,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ222,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR222=FALSE,VLOOKUP($AQ222,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ222,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR222=FALSE,VLOOKUP($AQ222,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ222,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A222,Tenant!$A222:$J721,6,FALSE)","v":0},{"$f":"VLOOKUP($A222,Tenant!$A222:$J721,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG222=FALSE,0,IF($DQ222=TRUE,SUM($BS222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS222*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DQ222=TRUE,SUM($BT222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT222*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DQ222=TRUE,SUM($BU222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU222*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DQ222=TRUE,SUM($BV222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DQ222=TRUE,SUM($BW222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW222*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DQ222=TRUE,SUM($BX222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX222*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN222=FALSE,0,ROUND(SUM($BY222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP222=FALSE,0,ROUND(SUM($X222*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY222=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X222),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X222)),2)","v":0},0,false,{"$f":"ROUND(IF($CT222=FALSE,0,IF($DU222=TRUE,SUM($BZ222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ222*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT222=FALSE,0,IF($DU222=TRUE,SUM($CA222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA222*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT222=FALSE,0,IF($DU222=TRUE,SUM($CB222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB222*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT222=FALSE,0,IF($DU222=TRUE,SUM($CC222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC222*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT222=FALSE,0,IF($DU222=TRUE,SUM($CD222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD222*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT222=FALSE,0,IF($DU222=TRUE,SUM($CE222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE222*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA222=FALSE,0,ROUND(SUM($CF222*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC222=FALSE,0,ROUND(SUM($AA222*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY222=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA222),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA222)),2)","v":0},0,0,{"$f":"SUM($DG222*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG222*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH222,IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI222,$DG222))","v":0},0,false,0,false,0,{"$f":"IF(AND($X222>0,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ222=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH222:$CM222,$CQ222,$DZ222,$EF222,$EN222:$ES222)-SUM($BY222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH222:$CM222,$CQ222,$DZ222,$EF222,$EH222:$EM222)-SUM($BY222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X222>0,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS222=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH222:$CM222,$CO222,$CQ222,$CU222:$CZ222,$DB222,$DD222,$DZ222,$EB222,$ED222,$EF222,$EN222:$ES222,$FC222,$FE222,$FG222,$FI222,$FQ222:$FV222)/$AD222*$X222)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH222:$CM222,$CO222,$CQ222,$CU222:$CZ222,$DB222,$DD222,$DZ222,$EB222,$ED222,$EF222,$EH222:$EM222,$FC222,$FE222,$FG222,$FI222,$FK222:$FP222)/$AD222*$X222)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA222>0,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU222=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU222:$CZ222,$DD222,$DZ222,$FI222,$FQ222:$FV222)-SUM($CF222*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU222:$CZ222,$DD222,$DZ222,$FI222,$FK222:$FP222)-SUM($CF222*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA222>0,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW222=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH222:$CM222,$CO222,$CQ222,$CU222:$CZ222,$DB222,$DD222,$DZ222,$EB222,$ED222,$EF222,$EN222:$ES222,$FC222,$FE222,$FG222,$FI222,$FQ222:$FV222)/$AD222*$AA222)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH222:$CM222,$CO222,$CQ222,$CU222:$CZ222,$DB222,$DD222,$DZ222,$EB222,$ED222,$EF222,$EH222:$EM222,$FC222,$FE222,$FG222,$FI222,$FK222:$FP222)/$AD222*$AA222)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E222<>\"D-CARE\",Tenant!$F222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY222=FALSE,0,ROUND(SUM($AE222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA222=FALSE,0,SUM($BY222*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X222>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC222=FALSE,0,SUM($BY222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X222>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE222=TRUE,$X222>0),SUM($BY222*Account!$T$2),0)","v":0},{"$f":"IF(AND($X222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG222=FALSE,0,ROUND(SUM($BS222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG222=FALSE,0,ROUND(SUM($BT222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG222=FALSE,0,ROUND(SUM($BU222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG222=FALSE,0,ROUND(SUM($BV222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG222=FALSE,0,ROUND(SUM($BW222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG222=FALSE,0,ROUND(SUM($BX222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H222/$AD222*$X222),2),0)","v":0},{"$f":"ROUND(SUM($EU222*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET222=FALSE,$EV222,ROUND(MAX(0,SUM(SUM($EN222:$ES222)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY222=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I222","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ222*Account!$AA$2),SUM($EZ222*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E222<>\"D-CARE\",Tenant!$F222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB222=FALSE,0,ROUND(SUM($AF222*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD222=FALSE,0,SUM($CF222*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA222>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF222=FALSE,0,SUM($CF222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA222>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH222=TRUE,$AA222>0),SUM($CF222*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ222=FALSE,0,ROUND(SUM($BZ222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ222=FALSE,0,ROUND(SUM($CA222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ222=FALSE,0,ROUND(SUM($CB222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ222=FALSE,0,ROUND(SUM($CC222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ222=FALSE,0,ROUND(SUM($CD222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ222=FALSE,0,ROUND(SUM($CE222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H222/$AD222*$AA222),2),0)","v":0},{"$f":"ROUND(SUM($FX222*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW222=FALSE,$FY222,ROUND(MAX(0,SUM(SUM($FQ222:$FV222)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB222=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I222","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC222*Account!$AA$2),SUM($GC222*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D222<=FctrChngDts!$B$14,$E222>FctrChngDts!$B$14),AND($D222<=FctrChngDts!$C$14,$E222>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE222=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH222:$GJ222))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO222,$DB222,$GH222:$GJ222))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG222,$GK222,$GN222,$DR222,$DT222,$DV222,$DX222),IF(Account!$Q$2=TRUE,SUM($GG222,$GL222,$GN222,$DR222,$DT222,$DV222,$DX222),SUM($GG222,$GK222,$GL222,$GM222,$GN222,$DR222,$DT222,$DV222,$DX222)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D222,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,8,FALSE)=TRUE,$GO222<0),0,SUM(SUM(SUM($GO222/$AD222*$GP222)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,8,FALSE)=TRUE,$GO222<0),0,SUM(SUM(SUM($GO222/$AD222*$GQ222)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG222,$CO222,$DB222,$GM222)/$AD222)*$X222*FctrChngDts!$B$15),SUM(SUM(SUM($DG222,$CO222,$DB222,$GH222:$GJ222)/$AD222)*$X222*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG222,$CO222,$DB222,$GM222)/$AD222)*$AA222*FctrChngDts!$B$15),SUM(SUM(SUM($DG222,$CO222,$DB222,$GH222:$GJ222)/$AD222)*$AA222*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E222),$AD222,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D222,FctrChngDts!$C$17<=$E222),_xlfn.DAYS($D222,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E222),$AD222,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D222,FctrChngDts!$C$19<=$E222),_xlfn.DAYS($D222,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY222*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY222*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ222*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ222*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D222,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF222*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG222*Account!$AA$2)),2)","v":0}]
[222,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G223),0,IF($F223<=$G223,SUM($G223-$F223),IF($F223>$G223,SUM((Account!$L$2-$F223)+$G223+1))))","v":0},{"$f":"IF(AND($D223>=FctrChngDts!$C$2,$D223<=FctrChngDts!$D$2),$D223,\"\")","v":""},{"$f":"IF($I223=\"\",\"\",IF($E223<=FctrChngDts!$D$2,$E223,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D223<FctrChngDts!$E$2,$E223<FctrChngDts!$E$2),AND($D223>=FctrChngDts!$F$2,$E223>=FctrChngDts!$F$2)),\"\",IF(AND($D223>=FctrChngDts!$E$2,$D223<=FctrChngDts!$F$2),$D223,FctrChngDts!$E$2))","v":""},{"$f":"IF($K223=\"\",\"\",IF(AND($J223=$K223,$E223>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K223=$J223,$E223,IF(AND($E223>=FctrChngDts!$E$2,$E223<=FctrChngDts!$F$2),$E223,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D223<DATE(YEAR(Account!$J$2),6,1),$D223>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I223<FctrChngDts!$A$2,$J223<FctrChngDts!$A$2),AND($I223>=FctrChngDts!$B$2,$J223>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I223<FctrChngDts!$A$2,$J223>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I223>=FctrChngDts!$A$2,$J223<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I223<FctrChngDts!$B$2,$J223>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K223<FctrChngDts!$A$2,$L223<FctrChngDts!$A$2),AND($K223>=FctrChngDts!$B$2,$L223>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K223<FctrChngDts!$A$2,$L223>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K223>=FctrChngDts!$A$2,$L223<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K223<FctrChngDts!$B$2,$L223>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I223=\"\",$J223=0),0,IF(AND($N223=TRUE,$I223<>0),SUM($J223-$I223+1),IF($O223=TRUE,SUM(FctrChngDts!$A$2-$I223),IF($P223=TRUE,0,IF($Q223=TRUE,SUM($J223-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I223=\"\",$J223=0),0,IF($N223=TRUE,0,IF($O223=TRUE,SUM($J223-FctrChngDts!$A$2+1),IF(AND($P223=TRUE,$I223<>0),SUM($J223-$I223+1),IF($Q223=TRUE,SUM(FctrChngDts!$B$2-$I223),0)))))","v":0},0,{"$f":"IF(OR($K223=\"\",$L223=0),0,IF(AND($R223=TRUE,$K223<>0),SUM($L223-$K223+1),IF($S223=TRUE,SUM(FctrChngDts!$A$2-$K223),IF($T223=TRUE,0,IF($U223=TRUE,SUM($L223-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K223=\"\",$L223=0),0,IF($R223=TRUE,0,IF($S223=TRUE,SUM($L223-FctrChngDts!$A$2+1),IF(AND($T223=TRUE,$K223<>0),SUM($L223-$K223+1),IF($U223=TRUE,SUM(FctrChngDts!$B$2-$K223),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A223,Tenant!$A223:$J722,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR223=FALSE,VLOOKUP($AQ223,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ223,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR223=FALSE,VLOOKUP($AQ223,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ223,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR223=FALSE,VLOOKUP($AQ223,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ223,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR223=FALSE,VLOOKUP($AQ223,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ223,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A223,Tenant!$A223:$J722,6,FALSE)","v":0},{"$f":"VLOOKUP($A223,Tenant!$A223:$J722,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG223=FALSE,0,IF($DQ223=TRUE,SUM($BS223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS223*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DQ223=TRUE,SUM($BT223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT223*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DQ223=TRUE,SUM($BU223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU223*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DQ223=TRUE,SUM($BV223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DQ223=TRUE,SUM($BW223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW223*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DQ223=TRUE,SUM($BX223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX223*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN223=FALSE,0,ROUND(SUM($BY223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP223=FALSE,0,ROUND(SUM($X223*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY223=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X223),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X223)),2)","v":0},0,false,{"$f":"ROUND(IF($CT223=FALSE,0,IF($DU223=TRUE,SUM($BZ223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ223*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT223=FALSE,0,IF($DU223=TRUE,SUM($CA223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA223*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT223=FALSE,0,IF($DU223=TRUE,SUM($CB223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB223*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT223=FALSE,0,IF($DU223=TRUE,SUM($CC223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC223*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT223=FALSE,0,IF($DU223=TRUE,SUM($CD223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD223*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT223=FALSE,0,IF($DU223=TRUE,SUM($CE223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE223*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA223=FALSE,0,ROUND(SUM($CF223*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC223=FALSE,0,ROUND(SUM($AA223*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY223=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA223),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA223)),2)","v":0},0,0,{"$f":"SUM($DG223*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG223*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH223,IF(VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI223,$DG223))","v":0},0,false,0,false,0,{"$f":"IF(AND($X223>0,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ223=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH223:$CM223,$CQ223,$DZ223,$EF223,$EN223:$ES223)-SUM($BY223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH223:$CM223,$CQ223,$DZ223,$EF223,$EH223:$EM223)-SUM($BY223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X223>0,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS223=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH223:$CM223,$CO223,$CQ223,$CU223:$CZ223,$DB223,$DD223,$DZ223,$EB223,$ED223,$EF223,$EN223:$ES223,$FC223,$FE223,$FG223,$FI223,$FQ223:$FV223)/$AD223*$X223)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH223:$CM223,$CO223,$CQ223,$CU223:$CZ223,$DB223,$DD223,$DZ223,$EB223,$ED223,$EF223,$EH223:$EM223,$FC223,$FE223,$FG223,$FI223,$FK223:$FP223)/$AD223*$X223)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA223>0,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU223=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU223:$CZ223,$DD223,$DZ223,$FI223,$FQ223:$FV223)-SUM($CF223*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU223:$CZ223,$DD223,$DZ223,$FI223,$FK223:$FP223)-SUM($CF223*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA223>0,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW223=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH223:$CM223,$CO223,$CQ223,$CU223:$CZ223,$DB223,$DD223,$DZ223,$EB223,$ED223,$EF223,$EN223:$ES223,$FC223,$FE223,$FG223,$FI223,$FQ223:$FV223)/$AD223*$AA223)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH223:$CM223,$CO223,$CQ223,$CU223:$CZ223,$DB223,$DD223,$DZ223,$EB223,$ED223,$EF223,$EH223:$EM223,$FC223,$FE223,$FG223,$FI223,$FK223:$FP223)/$AD223*$AA223)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X223>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E223<>\"D-CARE\",Tenant!$F223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY223=FALSE,0,ROUND(SUM($AE223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X223>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X223>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X223>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA223=FALSE,0,SUM($BY223*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X223>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC223=FALSE,0,SUM($BY223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X223>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE223=TRUE,$X223>0),SUM($BY223*Account!$T$2),0)","v":0},{"$f":"IF(AND($X223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG223=FALSE,0,ROUND(SUM($BS223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG223=FALSE,0,ROUND(SUM($BT223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG223=FALSE,0,ROUND(SUM($BU223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG223=FALSE,0,ROUND(SUM($BV223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG223=FALSE,0,ROUND(SUM($BW223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG223=FALSE,0,ROUND(SUM($BX223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H223/$AD223*$X223),2),0)","v":0},{"$f":"ROUND(SUM($EU223*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET223=FALSE,$EV223,ROUND(MAX(0,SUM(SUM($EN223:$ES223)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY223=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I223","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ223*Account!$AA$2),SUM($EZ223*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA223>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E223<>\"D-CARE\",Tenant!$F223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB223=FALSE,0,ROUND(SUM($AF223*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA223>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA223>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA223>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD223=FALSE,0,SUM($CF223*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA223>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF223=FALSE,0,SUM($CF223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA223>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH223=TRUE,$AA223>0),SUM($CF223*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ223=FALSE,0,ROUND(SUM($BZ223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ223=FALSE,0,ROUND(SUM($CA223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ223=FALSE,0,ROUND(SUM($CB223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ223=FALSE,0,ROUND(SUM($CC223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ223=FALSE,0,ROUND(SUM($CD223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ223=FALSE,0,ROUND(SUM($CE223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H223/$AD223*$AA223),2),0)","v":0},{"$f":"ROUND(SUM($FX223*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW223=FALSE,$FY223,ROUND(MAX(0,SUM(SUM($FQ223:$FV223)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB223=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I223","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC223*Account!$AA$2),SUM($GC223*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D223<=FctrChngDts!$B$14,$E223>FctrChngDts!$B$14),AND($D223<=FctrChngDts!$C$14,$E223>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE223=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH223:$GJ223))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO223,$DB223,$GH223:$GJ223))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG223,$GK223,$GN223,$DR223,$DT223,$DV223,$DX223),IF(Account!$Q$2=TRUE,SUM($GG223,$GL223,$GN223,$DR223,$DT223,$DV223,$DX223),SUM($GG223,$GK223,$GL223,$GM223,$GN223,$DR223,$DT223,$DV223,$DX223)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D223,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A223,Tenant!$A:$J,8,FALSE)=TRUE,$GO223<0),0,SUM(SUM(SUM($GO223/$AD223*$GP223)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A223,Tenant!$A:$J,8,FALSE)=TRUE,$GO223<0),0,SUM(SUM(SUM($GO223/$AD223*$GQ223)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG223,$CO223,$DB223,$GM223)/$AD223)*$X223*FctrChngDts!$B$15),SUM(SUM(SUM($DG223,$CO223,$DB223,$GH223:$GJ223)/$AD223)*$X223*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG223,$CO223,$DB223,$GM223)/$AD223)*$AA223*FctrChngDts!$B$15),SUM(SUM(SUM($DG223,$CO223,$DB223,$GH223:$GJ223)/$AD223)*$AA223*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E223),$AD223,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D223,FctrChngDts!$C$17<=$E223),_xlfn.DAYS($D223,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E223),$AD223,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D223,FctrChngDts!$C$19<=$E223),_xlfn.DAYS($D223,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY223*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY223*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ223*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ223*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D223,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A223,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF223*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A223,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG223*Account!$AA$2)),2)","v":0}]
[223,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G224),0,IF($F224<=$G224,SUM($G224-$F224),IF($F224>$G224,SUM((Account!$L$2-$F224)+$G224+1))))","v":0},{"$f":"IF(AND($D224>=FctrChngDts!$C$2,$D224<=FctrChngDts!$D$2),$D224,\"\")","v":""},{"$f":"IF($I224=\"\",\"\",IF($E224<=FctrChngDts!$D$2,$E224,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D224<FctrChngDts!$E$2,$E224<FctrChngDts!$E$2),AND($D224>=FctrChngDts!$F$2,$E224>=FctrChngDts!$F$2)),\"\",IF(AND($D224>=FctrChngDts!$E$2,$D224<=FctrChngDts!$F$2),$D224,FctrChngDts!$E$2))","v":""},{"$f":"IF($K224=\"\",\"\",IF(AND($J224=$K224,$E224>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K224=$J224,$E224,IF(AND($E224>=FctrChngDts!$E$2,$E224<=FctrChngDts!$F$2),$E224,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D224<DATE(YEAR(Account!$J$2),6,1),$D224>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I224<FctrChngDts!$A$2,$J224<FctrChngDts!$A$2),AND($I224>=FctrChngDts!$B$2,$J224>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I224<FctrChngDts!$A$2,$J224>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I224>=FctrChngDts!$A$2,$J224<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I224<FctrChngDts!$B$2,$J224>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K224<FctrChngDts!$A$2,$L224<FctrChngDts!$A$2),AND($K224>=FctrChngDts!$B$2,$L224>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K224<FctrChngDts!$A$2,$L224>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K224>=FctrChngDts!$A$2,$L224<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K224<FctrChngDts!$B$2,$L224>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I224=\"\",$J224=0),0,IF(AND($N224=TRUE,$I224<>0),SUM($J224-$I224+1),IF($O224=TRUE,SUM(FctrChngDts!$A$2-$I224),IF($P224=TRUE,0,IF($Q224=TRUE,SUM($J224-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I224=\"\",$J224=0),0,IF($N224=TRUE,0,IF($O224=TRUE,SUM($J224-FctrChngDts!$A$2+1),IF(AND($P224=TRUE,$I224<>0),SUM($J224-$I224+1),IF($Q224=TRUE,SUM(FctrChngDts!$B$2-$I224),0)))))","v":0},0,{"$f":"IF(OR($K224=\"\",$L224=0),0,IF(AND($R224=TRUE,$K224<>0),SUM($L224-$K224+1),IF($S224=TRUE,SUM(FctrChngDts!$A$2-$K224),IF($T224=TRUE,0,IF($U224=TRUE,SUM($L224-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K224=\"\",$L224=0),0,IF($R224=TRUE,0,IF($S224=TRUE,SUM($L224-FctrChngDts!$A$2+1),IF(AND($T224=TRUE,$K224<>0),SUM($L224-$K224+1),IF($U224=TRUE,SUM(FctrChngDts!$B$2-$K224),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A224,Tenant!$A224:$J723,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR224=FALSE,VLOOKUP($AQ224,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ224,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR224=FALSE,VLOOKUP($AQ224,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ224,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR224=FALSE,VLOOKUP($AQ224,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ224,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR224=FALSE,VLOOKUP($AQ224,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ224,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A224,Tenant!$A224:$J723,6,FALSE)","v":0},{"$f":"VLOOKUP($A224,Tenant!$A224:$J723,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG224=FALSE,0,IF($DQ224=TRUE,SUM($BS224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS224*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DQ224=TRUE,SUM($BT224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT224*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DQ224=TRUE,SUM($BU224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU224*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DQ224=TRUE,SUM($BV224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DQ224=TRUE,SUM($BW224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW224*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DQ224=TRUE,SUM($BX224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX224*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN224=FALSE,0,ROUND(SUM($BY224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP224=FALSE,0,ROUND(SUM($X224*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY224=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X224),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X224)),2)","v":0},0,false,{"$f":"ROUND(IF($CT224=FALSE,0,IF($DU224=TRUE,SUM($BZ224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ224*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT224=FALSE,0,IF($DU224=TRUE,SUM($CA224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA224*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT224=FALSE,0,IF($DU224=TRUE,SUM($CB224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB224*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT224=FALSE,0,IF($DU224=TRUE,SUM($CC224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC224*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT224=FALSE,0,IF($DU224=TRUE,SUM($CD224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD224*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT224=FALSE,0,IF($DU224=TRUE,SUM($CE224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE224*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA224=FALSE,0,ROUND(SUM($CF224*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC224=FALSE,0,ROUND(SUM($AA224*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY224=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA224),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA224)),2)","v":0},0,0,{"$f":"SUM($DG224*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG224*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH224,IF(VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI224,$DG224))","v":0},0,false,0,false,0,{"$f":"IF(AND($X224>0,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ224=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH224:$CM224,$CQ224,$DZ224,$EF224,$EN224:$ES224)-SUM($BY224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH224:$CM224,$CQ224,$DZ224,$EF224,$EH224:$EM224)-SUM($BY224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X224>0,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS224=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH224:$CM224,$CO224,$CQ224,$CU224:$CZ224,$DB224,$DD224,$DZ224,$EB224,$ED224,$EF224,$EN224:$ES224,$FC224,$FE224,$FG224,$FI224,$FQ224:$FV224)/$AD224*$X224)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH224:$CM224,$CO224,$CQ224,$CU224:$CZ224,$DB224,$DD224,$DZ224,$EB224,$ED224,$EF224,$EH224:$EM224,$FC224,$FE224,$FG224,$FI224,$FK224:$FP224)/$AD224*$X224)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA224>0,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU224=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU224:$CZ224,$DD224,$DZ224,$FI224,$FQ224:$FV224)-SUM($CF224*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU224:$CZ224,$DD224,$DZ224,$FI224,$FK224:$FP224)-SUM($CF224*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA224>0,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW224=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH224:$CM224,$CO224,$CQ224,$CU224:$CZ224,$DB224,$DD224,$DZ224,$EB224,$ED224,$EF224,$EN224:$ES224,$FC224,$FE224,$FG224,$FI224,$FQ224:$FV224)/$AD224*$AA224)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH224:$CM224,$CO224,$CQ224,$CU224:$CZ224,$DB224,$DD224,$DZ224,$EB224,$ED224,$EF224,$EH224:$EM224,$FC224,$FE224,$FG224,$FI224,$FK224:$FP224)/$AD224*$AA224)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X224>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E224<>\"D-CARE\",Tenant!$F224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY224=FALSE,0,ROUND(SUM($AE224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X224>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X224>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X224>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA224=FALSE,0,SUM($BY224*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X224>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC224=FALSE,0,SUM($BY224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X224>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE224=TRUE,$X224>0),SUM($BY224*Account!$T$2),0)","v":0},{"$f":"IF(AND($X224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG224=FALSE,0,ROUND(SUM($BS224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG224=FALSE,0,ROUND(SUM($BT224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG224=FALSE,0,ROUND(SUM($BU224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG224=FALSE,0,ROUND(SUM($BV224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG224=FALSE,0,ROUND(SUM($BW224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG224=FALSE,0,ROUND(SUM($BX224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H224/$AD224*$X224),2),0)","v":0},{"$f":"ROUND(SUM($EU224*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET224=FALSE,$EV224,ROUND(MAX(0,SUM(SUM($EN224:$ES224)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY224=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I224","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ224*Account!$AA$2),SUM($EZ224*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA224>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E224<>\"D-CARE\",Tenant!$F224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB224=FALSE,0,ROUND(SUM($AF224*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA224>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA224>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA224>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD224=FALSE,0,SUM($CF224*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA224>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF224=FALSE,0,SUM($CF224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA224>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH224=TRUE,$AA224>0),SUM($CF224*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ224=FALSE,0,ROUND(SUM($BZ224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ224=FALSE,0,ROUND(SUM($CA224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ224=FALSE,0,ROUND(SUM($CB224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ224=FALSE,0,ROUND(SUM($CC224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ224=FALSE,0,ROUND(SUM($CD224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ224=FALSE,0,ROUND(SUM($CE224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H224/$AD224*$AA224),2),0)","v":0},{"$f":"ROUND(SUM($FX224*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW224=FALSE,$FY224,ROUND(MAX(0,SUM(SUM($FQ224:$FV224)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB224=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I224","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC224*Account!$AA$2),SUM($GC224*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D224<=FctrChngDts!$B$14,$E224>FctrChngDts!$B$14),AND($D224<=FctrChngDts!$C$14,$E224>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE224=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH224:$GJ224))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO224,$DB224,$GH224:$GJ224))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG224,$GK224,$GN224,$DR224,$DT224,$DV224,$DX224),IF(Account!$Q$2=TRUE,SUM($GG224,$GL224,$GN224,$DR224,$DT224,$DV224,$DX224),SUM($GG224,$GK224,$GL224,$GM224,$GN224,$DR224,$DT224,$DV224,$DX224)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D224,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A224,Tenant!$A:$J,8,FALSE)=TRUE,$GO224<0),0,SUM(SUM(SUM($GO224/$AD224*$GP224)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A224,Tenant!$A:$J,8,FALSE)=TRUE,$GO224<0),0,SUM(SUM(SUM($GO224/$AD224*$GQ224)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG224,$CO224,$DB224,$GM224)/$AD224)*$X224*FctrChngDts!$B$15),SUM(SUM(SUM($DG224,$CO224,$DB224,$GH224:$GJ224)/$AD224)*$X224*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG224,$CO224,$DB224,$GM224)/$AD224)*$AA224*FctrChngDts!$B$15),SUM(SUM(SUM($DG224,$CO224,$DB224,$GH224:$GJ224)/$AD224)*$AA224*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E224),$AD224,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D224,FctrChngDts!$C$17<=$E224),_xlfn.DAYS($D224,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E224),$AD224,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D224,FctrChngDts!$C$19<=$E224),_xlfn.DAYS($D224,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY224*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY224*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ224*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ224*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D224,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A224,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF224*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A224,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG224*Account!$AA$2)),2)","v":0}]
[224,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G225),0,IF($F225<=$G225,SUM($G225-$F225),IF($F225>$G225,SUM((Account!$L$2-$F225)+$G225+1))))","v":0},{"$f":"IF(AND($D225>=FctrChngDts!$C$2,$D225<=FctrChngDts!$D$2),$D225,\"\")","v":""},{"$f":"IF($I225=\"\",\"\",IF($E225<=FctrChngDts!$D$2,$E225,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D225<FctrChngDts!$E$2,$E225<FctrChngDts!$E$2),AND($D225>=FctrChngDts!$F$2,$E225>=FctrChngDts!$F$2)),\"\",IF(AND($D225>=FctrChngDts!$E$2,$D225<=FctrChngDts!$F$2),$D225,FctrChngDts!$E$2))","v":""},{"$f":"IF($K225=\"\",\"\",IF(AND($J225=$K225,$E225>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K225=$J225,$E225,IF(AND($E225>=FctrChngDts!$E$2,$E225<=FctrChngDts!$F$2),$E225,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D225<DATE(YEAR(Account!$J$2),6,1),$D225>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I225<FctrChngDts!$A$2,$J225<FctrChngDts!$A$2),AND($I225>=FctrChngDts!$B$2,$J225>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I225<FctrChngDts!$A$2,$J225>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I225>=FctrChngDts!$A$2,$J225<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I225<FctrChngDts!$B$2,$J225>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K225<FctrChngDts!$A$2,$L225<FctrChngDts!$A$2),AND($K225>=FctrChngDts!$B$2,$L225>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K225<FctrChngDts!$A$2,$L225>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K225>=FctrChngDts!$A$2,$L225<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K225<FctrChngDts!$B$2,$L225>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I225=\"\",$J225=0),0,IF(AND($N225=TRUE,$I225<>0),SUM($J225-$I225+1),IF($O225=TRUE,SUM(FctrChngDts!$A$2-$I225),IF($P225=TRUE,0,IF($Q225=TRUE,SUM($J225-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I225=\"\",$J225=0),0,IF($N225=TRUE,0,IF($O225=TRUE,SUM($J225-FctrChngDts!$A$2+1),IF(AND($P225=TRUE,$I225<>0),SUM($J225-$I225+1),IF($Q225=TRUE,SUM(FctrChngDts!$B$2-$I225),0)))))","v":0},0,{"$f":"IF(OR($K225=\"\",$L225=0),0,IF(AND($R225=TRUE,$K225<>0),SUM($L225-$K225+1),IF($S225=TRUE,SUM(FctrChngDts!$A$2-$K225),IF($T225=TRUE,0,IF($U225=TRUE,SUM($L225-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K225=\"\",$L225=0),0,IF($R225=TRUE,0,IF($S225=TRUE,SUM($L225-FctrChngDts!$A$2+1),IF(AND($T225=TRUE,$K225<>0),SUM($L225-$K225+1),IF($U225=TRUE,SUM(FctrChngDts!$B$2-$K225),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A225,Tenant!$A225:$J724,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR225=FALSE,VLOOKUP($AQ225,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ225,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR225=FALSE,VLOOKUP($AQ225,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ225,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR225=FALSE,VLOOKUP($AQ225,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ225,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR225=FALSE,VLOOKUP($AQ225,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ225,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A225,Tenant!$A225:$J724,6,FALSE)","v":0},{"$f":"VLOOKUP($A225,Tenant!$A225:$J724,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG225=FALSE,0,IF($DQ225=TRUE,SUM($BS225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS225*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DQ225=TRUE,SUM($BT225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT225*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DQ225=TRUE,SUM($BU225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU225*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DQ225=TRUE,SUM($BV225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DQ225=TRUE,SUM($BW225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW225*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DQ225=TRUE,SUM($BX225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX225*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN225=FALSE,0,ROUND(SUM($BY225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP225=FALSE,0,ROUND(SUM($X225*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY225=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X225),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X225)),2)","v":0},0,false,{"$f":"ROUND(IF($CT225=FALSE,0,IF($DU225=TRUE,SUM($BZ225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ225*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT225=FALSE,0,IF($DU225=TRUE,SUM($CA225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA225*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT225=FALSE,0,IF($DU225=TRUE,SUM($CB225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB225*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT225=FALSE,0,IF($DU225=TRUE,SUM($CC225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC225*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT225=FALSE,0,IF($DU225=TRUE,SUM($CD225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD225*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT225=FALSE,0,IF($DU225=TRUE,SUM($CE225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE225*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA225=FALSE,0,ROUND(SUM($CF225*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC225=FALSE,0,ROUND(SUM($AA225*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY225=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA225),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA225)),2)","v":0},0,0,{"$f":"SUM($DG225*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG225*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH225,IF(VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI225,$DG225))","v":0},0,false,0,false,0,{"$f":"IF(AND($X225>0,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ225=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH225:$CM225,$CQ225,$DZ225,$EF225,$EN225:$ES225)-SUM($BY225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH225:$CM225,$CQ225,$DZ225,$EF225,$EH225:$EM225)-SUM($BY225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X225>0,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS225=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH225:$CM225,$CO225,$CQ225,$CU225:$CZ225,$DB225,$DD225,$DZ225,$EB225,$ED225,$EF225,$EN225:$ES225,$FC225,$FE225,$FG225,$FI225,$FQ225:$FV225)/$AD225*$X225)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH225:$CM225,$CO225,$CQ225,$CU225:$CZ225,$DB225,$DD225,$DZ225,$EB225,$ED225,$EF225,$EH225:$EM225,$FC225,$FE225,$FG225,$FI225,$FK225:$FP225)/$AD225*$X225)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA225>0,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU225=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU225:$CZ225,$DD225,$DZ225,$FI225,$FQ225:$FV225)-SUM($CF225*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU225:$CZ225,$DD225,$DZ225,$FI225,$FK225:$FP225)-SUM($CF225*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA225>0,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW225=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH225:$CM225,$CO225,$CQ225,$CU225:$CZ225,$DB225,$DD225,$DZ225,$EB225,$ED225,$EF225,$EN225:$ES225,$FC225,$FE225,$FG225,$FI225,$FQ225:$FV225)/$AD225*$AA225)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH225:$CM225,$CO225,$CQ225,$CU225:$CZ225,$DB225,$DD225,$DZ225,$EB225,$ED225,$EF225,$EH225:$EM225,$FC225,$FE225,$FG225,$FI225,$FK225:$FP225)/$AD225*$AA225)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X225>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E225<>\"D-CARE\",Tenant!$F225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY225=FALSE,0,ROUND(SUM($AE225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X225>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X225>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X225>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA225=FALSE,0,SUM($BY225*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X225>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC225=FALSE,0,SUM($BY225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X225>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE225=TRUE,$X225>0),SUM($BY225*Account!$T$2),0)","v":0},{"$f":"IF(AND($X225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG225=FALSE,0,ROUND(SUM($BS225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG225=FALSE,0,ROUND(SUM($BT225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG225=FALSE,0,ROUND(SUM($BU225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG225=FALSE,0,ROUND(SUM($BV225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG225=FALSE,0,ROUND(SUM($BW225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG225=FALSE,0,ROUND(SUM($BX225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H225/$AD225*$X225),2),0)","v":0},{"$f":"ROUND(SUM($EU225*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET225=FALSE,$EV225,ROUND(MAX(0,SUM(SUM($EN225:$ES225)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY225=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I225","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ225*Account!$AA$2),SUM($EZ225*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA225>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E225<>\"D-CARE\",Tenant!$F225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB225=FALSE,0,ROUND(SUM($AF225*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA225>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA225>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA225>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD225=FALSE,0,SUM($CF225*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA225>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF225=FALSE,0,SUM($CF225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA225>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH225=TRUE,$AA225>0),SUM($CF225*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ225=FALSE,0,ROUND(SUM($BZ225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ225=FALSE,0,ROUND(SUM($CA225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ225=FALSE,0,ROUND(SUM($CB225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ225=FALSE,0,ROUND(SUM($CC225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ225=FALSE,0,ROUND(SUM($CD225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ225=FALSE,0,ROUND(SUM($CE225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H225/$AD225*$AA225),2),0)","v":0},{"$f":"ROUND(SUM($FX225*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW225=FALSE,$FY225,ROUND(MAX(0,SUM(SUM($FQ225:$FV225)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB225=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I225","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC225*Account!$AA$2),SUM($GC225*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D225<=FctrChngDts!$B$14,$E225>FctrChngDts!$B$14),AND($D225<=FctrChngDts!$C$14,$E225>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE225=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH225:$GJ225))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO225,$DB225,$GH225:$GJ225))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG225,$GK225,$GN225,$DR225,$DT225,$DV225,$DX225),IF(Account!$Q$2=TRUE,SUM($GG225,$GL225,$GN225,$DR225,$DT225,$DV225,$DX225),SUM($GG225,$GK225,$GL225,$GM225,$GN225,$DR225,$DT225,$DV225,$DX225)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D225,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A225,Tenant!$A:$J,8,FALSE)=TRUE,$GO225<0),0,SUM(SUM(SUM($GO225/$AD225*$GP225)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A225,Tenant!$A:$J,8,FALSE)=TRUE,$GO225<0),0,SUM(SUM(SUM($GO225/$AD225*$GQ225)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG225,$CO225,$DB225,$GM225)/$AD225)*$X225*FctrChngDts!$B$15),SUM(SUM(SUM($DG225,$CO225,$DB225,$GH225:$GJ225)/$AD225)*$X225*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG225,$CO225,$DB225,$GM225)/$AD225)*$AA225*FctrChngDts!$B$15),SUM(SUM(SUM($DG225,$CO225,$DB225,$GH225:$GJ225)/$AD225)*$AA225*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E225),$AD225,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D225,FctrChngDts!$C$17<=$E225),_xlfn.DAYS($D225,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E225),$AD225,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D225,FctrChngDts!$C$19<=$E225),_xlfn.DAYS($D225,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY225*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY225*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ225*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ225*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D225,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A225,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF225*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A225,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG225*Account!$AA$2)),2)","v":0}]
[225,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G226),0,IF($F226<=$G226,SUM($G226-$F226),IF($F226>$G226,SUM((Account!$L$2-$F226)+$G226+1))))","v":0},{"$f":"IF(AND($D226>=FctrChngDts!$C$2,$D226<=FctrChngDts!$D$2),$D226,\"\")","v":""},{"$f":"IF($I226=\"\",\"\",IF($E226<=FctrChngDts!$D$2,$E226,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D226<FctrChngDts!$E$2,$E226<FctrChngDts!$E$2),AND($D226>=FctrChngDts!$F$2,$E226>=FctrChngDts!$F$2)),\"\",IF(AND($D226>=FctrChngDts!$E$2,$D226<=FctrChngDts!$F$2),$D226,FctrChngDts!$E$2))","v":""},{"$f":"IF($K226=\"\",\"\",IF(AND($J226=$K226,$E226>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K226=$J226,$E226,IF(AND($E226>=FctrChngDts!$E$2,$E226<=FctrChngDts!$F$2),$E226,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D226<DATE(YEAR(Account!$J$2),6,1),$D226>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I226<FctrChngDts!$A$2,$J226<FctrChngDts!$A$2),AND($I226>=FctrChngDts!$B$2,$J226>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I226<FctrChngDts!$A$2,$J226>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I226>=FctrChngDts!$A$2,$J226<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I226<FctrChngDts!$B$2,$J226>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K226<FctrChngDts!$A$2,$L226<FctrChngDts!$A$2),AND($K226>=FctrChngDts!$B$2,$L226>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K226<FctrChngDts!$A$2,$L226>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K226>=FctrChngDts!$A$2,$L226<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K226<FctrChngDts!$B$2,$L226>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I226=\"\",$J226=0),0,IF(AND($N226=TRUE,$I226<>0),SUM($J226-$I226+1),IF($O226=TRUE,SUM(FctrChngDts!$A$2-$I226),IF($P226=TRUE,0,IF($Q226=TRUE,SUM($J226-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I226=\"\",$J226=0),0,IF($N226=TRUE,0,IF($O226=TRUE,SUM($J226-FctrChngDts!$A$2+1),IF(AND($P226=TRUE,$I226<>0),SUM($J226-$I226+1),IF($Q226=TRUE,SUM(FctrChngDts!$B$2-$I226),0)))))","v":0},0,{"$f":"IF(OR($K226=\"\",$L226=0),0,IF(AND($R226=TRUE,$K226<>0),SUM($L226-$K226+1),IF($S226=TRUE,SUM(FctrChngDts!$A$2-$K226),IF($T226=TRUE,0,IF($U226=TRUE,SUM($L226-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K226=\"\",$L226=0),0,IF($R226=TRUE,0,IF($S226=TRUE,SUM($L226-FctrChngDts!$A$2+1),IF(AND($T226=TRUE,$K226<>0),SUM($L226-$K226+1),IF($U226=TRUE,SUM(FctrChngDts!$B$2-$K226),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A226,Tenant!$A226:$J725,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR226=FALSE,VLOOKUP($AQ226,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ226,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR226=FALSE,VLOOKUP($AQ226,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ226,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR226=FALSE,VLOOKUP($AQ226,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ226,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR226=FALSE,VLOOKUP($AQ226,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ226,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A226,Tenant!$A226:$J725,6,FALSE)","v":0},{"$f":"VLOOKUP($A226,Tenant!$A226:$J725,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG226=FALSE,0,IF($DQ226=TRUE,SUM($BS226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS226*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DQ226=TRUE,SUM($BT226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT226*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DQ226=TRUE,SUM($BU226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU226*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DQ226=TRUE,SUM($BV226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DQ226=TRUE,SUM($BW226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW226*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DQ226=TRUE,SUM($BX226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX226*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN226=FALSE,0,ROUND(SUM($BY226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP226=FALSE,0,ROUND(SUM($X226*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY226=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X226),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X226)),2)","v":0},0,false,{"$f":"ROUND(IF($CT226=FALSE,0,IF($DU226=TRUE,SUM($BZ226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ226*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT226=FALSE,0,IF($DU226=TRUE,SUM($CA226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA226*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT226=FALSE,0,IF($DU226=TRUE,SUM($CB226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB226*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT226=FALSE,0,IF($DU226=TRUE,SUM($CC226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC226*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT226=FALSE,0,IF($DU226=TRUE,SUM($CD226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD226*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT226=FALSE,0,IF($DU226=TRUE,SUM($CE226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE226*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA226=FALSE,0,ROUND(SUM($CF226*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC226=FALSE,0,ROUND(SUM($AA226*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY226=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA226),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA226)),2)","v":0},0,0,{"$f":"SUM($DG226*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG226*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH226,IF(VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI226,$DG226))","v":0},0,false,0,false,0,{"$f":"IF(AND($X226>0,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ226=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH226:$CM226,$CQ226,$DZ226,$EF226,$EN226:$ES226)-SUM($BY226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH226:$CM226,$CQ226,$DZ226,$EF226,$EH226:$EM226)-SUM($BY226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X226>0,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS226=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH226:$CM226,$CO226,$CQ226,$CU226:$CZ226,$DB226,$DD226,$DZ226,$EB226,$ED226,$EF226,$EN226:$ES226,$FC226,$FE226,$FG226,$FI226,$FQ226:$FV226)/$AD226*$X226)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH226:$CM226,$CO226,$CQ226,$CU226:$CZ226,$DB226,$DD226,$DZ226,$EB226,$ED226,$EF226,$EH226:$EM226,$FC226,$FE226,$FG226,$FI226,$FK226:$FP226)/$AD226*$X226)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA226>0,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU226=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU226:$CZ226,$DD226,$DZ226,$FI226,$FQ226:$FV226)-SUM($CF226*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU226:$CZ226,$DD226,$DZ226,$FI226,$FK226:$FP226)-SUM($CF226*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA226>0,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW226=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH226:$CM226,$CO226,$CQ226,$CU226:$CZ226,$DB226,$DD226,$DZ226,$EB226,$ED226,$EF226,$EN226:$ES226,$FC226,$FE226,$FG226,$FI226,$FQ226:$FV226)/$AD226*$AA226)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH226:$CM226,$CO226,$CQ226,$CU226:$CZ226,$DB226,$DD226,$DZ226,$EB226,$ED226,$EF226,$EH226:$EM226,$FC226,$FE226,$FG226,$FI226,$FK226:$FP226)/$AD226*$AA226)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X226>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E226<>\"D-CARE\",Tenant!$F226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY226=FALSE,0,ROUND(SUM($AE226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X226>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X226>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X226>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA226=FALSE,0,SUM($BY226*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X226>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC226=FALSE,0,SUM($BY226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X226>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE226=TRUE,$X226>0),SUM($BY226*Account!$T$2),0)","v":0},{"$f":"IF(AND($X226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG226=FALSE,0,ROUND(SUM($BS226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG226=FALSE,0,ROUND(SUM($BT226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG226=FALSE,0,ROUND(SUM($BU226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG226=FALSE,0,ROUND(SUM($BV226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG226=FALSE,0,ROUND(SUM($BW226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG226=FALSE,0,ROUND(SUM($BX226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H226/$AD226*$X226),2),0)","v":0},{"$f":"ROUND(SUM($EU226*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET226=FALSE,$EV226,ROUND(MAX(0,SUM(SUM($EN226:$ES226)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY226=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I226","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ226*Account!$AA$2),SUM($EZ226*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA226>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E226<>\"D-CARE\",Tenant!$F226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB226=FALSE,0,ROUND(SUM($AF226*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA226>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA226>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA226>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD226=FALSE,0,SUM($CF226*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA226>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF226=FALSE,0,SUM($CF226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA226>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH226=TRUE,$AA226>0),SUM($CF226*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ226=FALSE,0,ROUND(SUM($BZ226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ226=FALSE,0,ROUND(SUM($CA226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ226=FALSE,0,ROUND(SUM($CB226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ226=FALSE,0,ROUND(SUM($CC226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ226=FALSE,0,ROUND(SUM($CD226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ226=FALSE,0,ROUND(SUM($CE226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H226/$AD226*$AA226),2),0)","v":0},{"$f":"ROUND(SUM($FX226*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW226=FALSE,$FY226,ROUND(MAX(0,SUM(SUM($FQ226:$FV226)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB226=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I226","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC226*Account!$AA$2),SUM($GC226*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D226<=FctrChngDts!$B$14,$E226>FctrChngDts!$B$14),AND($D226<=FctrChngDts!$C$14,$E226>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE226=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH226:$GJ226))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO226,$DB226,$GH226:$GJ226))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG226,$GK226,$GN226,$DR226,$DT226,$DV226,$DX226),IF(Account!$Q$2=TRUE,SUM($GG226,$GL226,$GN226,$DR226,$DT226,$DV226,$DX226),SUM($GG226,$GK226,$GL226,$GM226,$GN226,$DR226,$DT226,$DV226,$DX226)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D226,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A226,Tenant!$A:$J,8,FALSE)=TRUE,$GO226<0),0,SUM(SUM(SUM($GO226/$AD226*$GP226)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A226,Tenant!$A:$J,8,FALSE)=TRUE,$GO226<0),0,SUM(SUM(SUM($GO226/$AD226*$GQ226)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG226,$CO226,$DB226,$GM226)/$AD226)*$X226*FctrChngDts!$B$15),SUM(SUM(SUM($DG226,$CO226,$DB226,$GH226:$GJ226)/$AD226)*$X226*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG226,$CO226,$DB226,$GM226)/$AD226)*$AA226*FctrChngDts!$B$15),SUM(SUM(SUM($DG226,$CO226,$DB226,$GH226:$GJ226)/$AD226)*$AA226*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E226),$AD226,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D226,FctrChngDts!$C$17<=$E226),_xlfn.DAYS($D226,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E226),$AD226,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D226,FctrChngDts!$C$19<=$E226),_xlfn.DAYS($D226,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY226*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY226*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ226*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ226*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D226,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A226,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF226*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A226,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG226*Account!$AA$2)),2)","v":0}]
[226,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G227),0,IF($F227<=$G227,SUM($G227-$F227),IF($F227>$G227,SUM((Account!$L$2-$F227)+$G227+1))))","v":0},{"$f":"IF(AND($D227>=FctrChngDts!$C$2,$D227<=FctrChngDts!$D$2),$D227,\"\")","v":""},{"$f":"IF($I227=\"\",\"\",IF($E227<=FctrChngDts!$D$2,$E227,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D227<FctrChngDts!$E$2,$E227<FctrChngDts!$E$2),AND($D227>=FctrChngDts!$F$2,$E227>=FctrChngDts!$F$2)),\"\",IF(AND($D227>=FctrChngDts!$E$2,$D227<=FctrChngDts!$F$2),$D227,FctrChngDts!$E$2))","v":""},{"$f":"IF($K227=\"\",\"\",IF(AND($J227=$K227,$E227>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K227=$J227,$E227,IF(AND($E227>=FctrChngDts!$E$2,$E227<=FctrChngDts!$F$2),$E227,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D227<DATE(YEAR(Account!$J$2),6,1),$D227>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I227<FctrChngDts!$A$2,$J227<FctrChngDts!$A$2),AND($I227>=FctrChngDts!$B$2,$J227>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I227<FctrChngDts!$A$2,$J227>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I227>=FctrChngDts!$A$2,$J227<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I227<FctrChngDts!$B$2,$J227>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K227<FctrChngDts!$A$2,$L227<FctrChngDts!$A$2),AND($K227>=FctrChngDts!$B$2,$L227>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K227<FctrChngDts!$A$2,$L227>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K227>=FctrChngDts!$A$2,$L227<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K227<FctrChngDts!$B$2,$L227>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I227=\"\",$J227=0),0,IF(AND($N227=TRUE,$I227<>0),SUM($J227-$I227+1),IF($O227=TRUE,SUM(FctrChngDts!$A$2-$I227),IF($P227=TRUE,0,IF($Q227=TRUE,SUM($J227-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I227=\"\",$J227=0),0,IF($N227=TRUE,0,IF($O227=TRUE,SUM($J227-FctrChngDts!$A$2+1),IF(AND($P227=TRUE,$I227<>0),SUM($J227-$I227+1),IF($Q227=TRUE,SUM(FctrChngDts!$B$2-$I227),0)))))","v":0},0,{"$f":"IF(OR($K227=\"\",$L227=0),0,IF(AND($R227=TRUE,$K227<>0),SUM($L227-$K227+1),IF($S227=TRUE,SUM(FctrChngDts!$A$2-$K227),IF($T227=TRUE,0,IF($U227=TRUE,SUM($L227-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K227=\"\",$L227=0),0,IF($R227=TRUE,0,IF($S227=TRUE,SUM($L227-FctrChngDts!$A$2+1),IF(AND($T227=TRUE,$K227<>0),SUM($L227-$K227+1),IF($U227=TRUE,SUM(FctrChngDts!$B$2-$K227),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A227,Tenant!$A227:$J726,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR227=FALSE,VLOOKUP($AQ227,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ227,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR227=FALSE,VLOOKUP($AQ227,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ227,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR227=FALSE,VLOOKUP($AQ227,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ227,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR227=FALSE,VLOOKUP($AQ227,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ227,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A227,Tenant!$A227:$J726,6,FALSE)","v":0},{"$f":"VLOOKUP($A227,Tenant!$A227:$J726,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG227=FALSE,0,IF($DQ227=TRUE,SUM($BS227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS227*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DQ227=TRUE,SUM($BT227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT227*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DQ227=TRUE,SUM($BU227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU227*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DQ227=TRUE,SUM($BV227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DQ227=TRUE,SUM($BW227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW227*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DQ227=TRUE,SUM($BX227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX227*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN227=FALSE,0,ROUND(SUM($BY227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP227=FALSE,0,ROUND(SUM($X227*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY227=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X227),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X227)),2)","v":0},0,false,{"$f":"ROUND(IF($CT227=FALSE,0,IF($DU227=TRUE,SUM($BZ227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ227*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT227=FALSE,0,IF($DU227=TRUE,SUM($CA227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA227*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT227=FALSE,0,IF($DU227=TRUE,SUM($CB227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB227*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT227=FALSE,0,IF($DU227=TRUE,SUM($CC227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC227*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT227=FALSE,0,IF($DU227=TRUE,SUM($CD227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD227*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT227=FALSE,0,IF($DU227=TRUE,SUM($CE227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE227*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA227=FALSE,0,ROUND(SUM($CF227*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC227=FALSE,0,ROUND(SUM($AA227*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY227=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA227),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA227)),2)","v":0},0,0,{"$f":"SUM($DG227*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG227*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH227,IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI227,$DG227))","v":0},0,false,0,false,0,{"$f":"IF(AND($X227>0,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ227=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH227:$CM227,$CQ227,$DZ227,$EF227,$EN227:$ES227)-SUM($BY227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH227:$CM227,$CQ227,$DZ227,$EF227,$EH227:$EM227)-SUM($BY227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X227>0,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS227=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH227:$CM227,$CO227,$CQ227,$CU227:$CZ227,$DB227,$DD227,$DZ227,$EB227,$ED227,$EF227,$EN227:$ES227,$FC227,$FE227,$FG227,$FI227,$FQ227:$FV227)/$AD227*$X227)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH227:$CM227,$CO227,$CQ227,$CU227:$CZ227,$DB227,$DD227,$DZ227,$EB227,$ED227,$EF227,$EH227:$EM227,$FC227,$FE227,$FG227,$FI227,$FK227:$FP227)/$AD227*$X227)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA227>0,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU227=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU227:$CZ227,$DD227,$DZ227,$FI227,$FQ227:$FV227)-SUM($CF227*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU227:$CZ227,$DD227,$DZ227,$FI227,$FK227:$FP227)-SUM($CF227*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA227>0,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW227=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH227:$CM227,$CO227,$CQ227,$CU227:$CZ227,$DB227,$DD227,$DZ227,$EB227,$ED227,$EF227,$EN227:$ES227,$FC227,$FE227,$FG227,$FI227,$FQ227:$FV227)/$AD227*$AA227)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH227:$CM227,$CO227,$CQ227,$CU227:$CZ227,$DB227,$DD227,$DZ227,$EB227,$ED227,$EF227,$EH227:$EM227,$FC227,$FE227,$FG227,$FI227,$FK227:$FP227)/$AD227*$AA227)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E227<>\"D-CARE\",Tenant!$F227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY227=FALSE,0,ROUND(SUM($AE227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA227=FALSE,0,SUM($BY227*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X227>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC227=FALSE,0,SUM($BY227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X227>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE227=TRUE,$X227>0),SUM($BY227*Account!$T$2),0)","v":0},{"$f":"IF(AND($X227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG227=FALSE,0,ROUND(SUM($BS227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG227=FALSE,0,ROUND(SUM($BT227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG227=FALSE,0,ROUND(SUM($BU227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG227=FALSE,0,ROUND(SUM($BV227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG227=FALSE,0,ROUND(SUM($BW227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG227=FALSE,0,ROUND(SUM($BX227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H227/$AD227*$X227),2),0)","v":0},{"$f":"ROUND(SUM($EU227*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET227=FALSE,$EV227,ROUND(MAX(0,SUM(SUM($EN227:$ES227)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY227=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I227","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ227*Account!$AA$2),SUM($EZ227*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E227<>\"D-CARE\",Tenant!$F227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB227=FALSE,0,ROUND(SUM($AF227*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD227=FALSE,0,SUM($CF227*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA227>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF227=FALSE,0,SUM($CF227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA227>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH227=TRUE,$AA227>0),SUM($CF227*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ227=FALSE,0,ROUND(SUM($BZ227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ227=FALSE,0,ROUND(SUM($CA227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ227=FALSE,0,ROUND(SUM($CB227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ227=FALSE,0,ROUND(SUM($CC227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ227=FALSE,0,ROUND(SUM($CD227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ227=FALSE,0,ROUND(SUM($CE227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H227/$AD227*$AA227),2),0)","v":0},{"$f":"ROUND(SUM($FX227*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW227=FALSE,$FY227,ROUND(MAX(0,SUM(SUM($FQ227:$FV227)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB227=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I227","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC227*Account!$AA$2),SUM($GC227*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D227<=FctrChngDts!$B$14,$E227>FctrChngDts!$B$14),AND($D227<=FctrChngDts!$C$14,$E227>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE227=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH227:$GJ227))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO227,$DB227,$GH227:$GJ227))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG227,$GK227,$GN227,$DR227,$DT227,$DV227,$DX227),IF(Account!$Q$2=TRUE,SUM($GG227,$GL227,$GN227,$DR227,$DT227,$DV227,$DX227),SUM($GG227,$GK227,$GL227,$GM227,$GN227,$DR227,$DT227,$DV227,$DX227)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D227,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,8,FALSE)=TRUE,$GO227<0),0,SUM(SUM(SUM($GO227/$AD227*$GP227)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,8,FALSE)=TRUE,$GO227<0),0,SUM(SUM(SUM($GO227/$AD227*$GQ227)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG227,$CO227,$DB227,$GM227)/$AD227)*$X227*FctrChngDts!$B$15),SUM(SUM(SUM($DG227,$CO227,$DB227,$GH227:$GJ227)/$AD227)*$X227*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG227,$CO227,$DB227,$GM227)/$AD227)*$AA227*FctrChngDts!$B$15),SUM(SUM(SUM($DG227,$CO227,$DB227,$GH227:$GJ227)/$AD227)*$AA227*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E227),$AD227,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D227,FctrChngDts!$C$17<=$E227),_xlfn.DAYS($D227,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E227),$AD227,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D227,FctrChngDts!$C$19<=$E227),_xlfn.DAYS($D227,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY227*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY227*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ227*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ227*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D227,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF227*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG227*Account!$AA$2)),2)","v":0}]
[227,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G228),0,IF($F228<=$G228,SUM($G228-$F228),IF($F228>$G228,SUM((Account!$L$2-$F228)+$G228+1))))","v":0},{"$f":"IF(AND($D228>=FctrChngDts!$C$2,$D228<=FctrChngDts!$D$2),$D228,\"\")","v":""},{"$f":"IF($I228=\"\",\"\",IF($E228<=FctrChngDts!$D$2,$E228,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D228<FctrChngDts!$E$2,$E228<FctrChngDts!$E$2),AND($D228>=FctrChngDts!$F$2,$E228>=FctrChngDts!$F$2)),\"\",IF(AND($D228>=FctrChngDts!$E$2,$D228<=FctrChngDts!$F$2),$D228,FctrChngDts!$E$2))","v":""},{"$f":"IF($K228=\"\",\"\",IF(AND($J228=$K228,$E228>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K228=$J228,$E228,IF(AND($E228>=FctrChngDts!$E$2,$E228<=FctrChngDts!$F$2),$E228,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D228<DATE(YEAR(Account!$J$2),6,1),$D228>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I228<FctrChngDts!$A$2,$J228<FctrChngDts!$A$2),AND($I228>=FctrChngDts!$B$2,$J228>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I228<FctrChngDts!$A$2,$J228>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I228>=FctrChngDts!$A$2,$J228<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I228<FctrChngDts!$B$2,$J228>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K228<FctrChngDts!$A$2,$L228<FctrChngDts!$A$2),AND($K228>=FctrChngDts!$B$2,$L228>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K228<FctrChngDts!$A$2,$L228>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K228>=FctrChngDts!$A$2,$L228<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K228<FctrChngDts!$B$2,$L228>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I228=\"\",$J228=0),0,IF(AND($N228=TRUE,$I228<>0),SUM($J228-$I228+1),IF($O228=TRUE,SUM(FctrChngDts!$A$2-$I228),IF($P228=TRUE,0,IF($Q228=TRUE,SUM($J228-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I228=\"\",$J228=0),0,IF($N228=TRUE,0,IF($O228=TRUE,SUM($J228-FctrChngDts!$A$2+1),IF(AND($P228=TRUE,$I228<>0),SUM($J228-$I228+1),IF($Q228=TRUE,SUM(FctrChngDts!$B$2-$I228),0)))))","v":0},0,{"$f":"IF(OR($K228=\"\",$L228=0),0,IF(AND($R228=TRUE,$K228<>0),SUM($L228-$K228+1),IF($S228=TRUE,SUM(FctrChngDts!$A$2-$K228),IF($T228=TRUE,0,IF($U228=TRUE,SUM($L228-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K228=\"\",$L228=0),0,IF($R228=TRUE,0,IF($S228=TRUE,SUM($L228-FctrChngDts!$A$2+1),IF(AND($T228=TRUE,$K228<>0),SUM($L228-$K228+1),IF($U228=TRUE,SUM(FctrChngDts!$B$2-$K228),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A228,Tenant!$A228:$J727,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR228=FALSE,VLOOKUP($AQ228,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ228,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR228=FALSE,VLOOKUP($AQ228,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ228,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR228=FALSE,VLOOKUP($AQ228,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ228,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR228=FALSE,VLOOKUP($AQ228,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ228,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A228,Tenant!$A228:$J727,6,FALSE)","v":0},{"$f":"VLOOKUP($A228,Tenant!$A228:$J727,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG228=FALSE,0,IF($DQ228=TRUE,SUM($BS228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS228*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DQ228=TRUE,SUM($BT228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT228*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DQ228=TRUE,SUM($BU228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU228*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DQ228=TRUE,SUM($BV228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DQ228=TRUE,SUM($BW228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW228*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DQ228=TRUE,SUM($BX228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX228*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN228=FALSE,0,ROUND(SUM($BY228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP228=FALSE,0,ROUND(SUM($X228*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY228=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X228),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X228)),2)","v":0},0,false,{"$f":"ROUND(IF($CT228=FALSE,0,IF($DU228=TRUE,SUM($BZ228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ228*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT228=FALSE,0,IF($DU228=TRUE,SUM($CA228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA228*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT228=FALSE,0,IF($DU228=TRUE,SUM($CB228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB228*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT228=FALSE,0,IF($DU228=TRUE,SUM($CC228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC228*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT228=FALSE,0,IF($DU228=TRUE,SUM($CD228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD228*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT228=FALSE,0,IF($DU228=TRUE,SUM($CE228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE228*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA228=FALSE,0,ROUND(SUM($CF228*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC228=FALSE,0,ROUND(SUM($AA228*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY228=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA228),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA228)),2)","v":0},0,0,{"$f":"SUM($DG228*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG228*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH228,IF(VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI228,$DG228))","v":0},0,false,0,false,0,{"$f":"IF(AND($X228>0,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ228=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH228:$CM228,$CQ228,$DZ228,$EF228,$EN228:$ES228)-SUM($BY228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH228:$CM228,$CQ228,$DZ228,$EF228,$EH228:$EM228)-SUM($BY228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X228>0,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS228=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH228:$CM228,$CO228,$CQ228,$CU228:$CZ228,$DB228,$DD228,$DZ228,$EB228,$ED228,$EF228,$EN228:$ES228,$FC228,$FE228,$FG228,$FI228,$FQ228:$FV228)/$AD228*$X228)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH228:$CM228,$CO228,$CQ228,$CU228:$CZ228,$DB228,$DD228,$DZ228,$EB228,$ED228,$EF228,$EH228:$EM228,$FC228,$FE228,$FG228,$FI228,$FK228:$FP228)/$AD228*$X228)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA228>0,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU228=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU228:$CZ228,$DD228,$DZ228,$FI228,$FQ228:$FV228)-SUM($CF228*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU228:$CZ228,$DD228,$DZ228,$FI228,$FK228:$FP228)-SUM($CF228*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA228>0,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW228=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH228:$CM228,$CO228,$CQ228,$CU228:$CZ228,$DB228,$DD228,$DZ228,$EB228,$ED228,$EF228,$EN228:$ES228,$FC228,$FE228,$FG228,$FI228,$FQ228:$FV228)/$AD228*$AA228)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH228:$CM228,$CO228,$CQ228,$CU228:$CZ228,$DB228,$DD228,$DZ228,$EB228,$ED228,$EF228,$EH228:$EM228,$FC228,$FE228,$FG228,$FI228,$FK228:$FP228)/$AD228*$AA228)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X228>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E228<>\"D-CARE\",Tenant!$F228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY228=FALSE,0,ROUND(SUM($AE228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X228>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X228>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X228>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA228=FALSE,0,SUM($BY228*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X228>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC228=FALSE,0,SUM($BY228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X228>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE228=TRUE,$X228>0),SUM($BY228*Account!$T$2),0)","v":0},{"$f":"IF(AND($X228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG228=FALSE,0,ROUND(SUM($BS228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG228=FALSE,0,ROUND(SUM($BT228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG228=FALSE,0,ROUND(SUM($BU228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG228=FALSE,0,ROUND(SUM($BV228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG228=FALSE,0,ROUND(SUM($BW228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG228=FALSE,0,ROUND(SUM($BX228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H228/$AD228*$X228),2),0)","v":0},{"$f":"ROUND(SUM($EU228*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET228=FALSE,$EV228,ROUND(MAX(0,SUM(SUM($EN228:$ES228)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY228=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I228","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ228*Account!$AA$2),SUM($EZ228*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA228>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E228<>\"D-CARE\",Tenant!$F228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB228=FALSE,0,ROUND(SUM($AF228*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA228>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA228>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA228>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD228=FALSE,0,SUM($CF228*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA228>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF228=FALSE,0,SUM($CF228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA228>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH228=TRUE,$AA228>0),SUM($CF228*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ228=FALSE,0,ROUND(SUM($BZ228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ228=FALSE,0,ROUND(SUM($CA228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ228=FALSE,0,ROUND(SUM($CB228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ228=FALSE,0,ROUND(SUM($CC228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ228=FALSE,0,ROUND(SUM($CD228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ228=FALSE,0,ROUND(SUM($CE228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H228/$AD228*$AA228),2),0)","v":0},{"$f":"ROUND(SUM($FX228*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW228=FALSE,$FY228,ROUND(MAX(0,SUM(SUM($FQ228:$FV228)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB228=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I228","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC228*Account!$AA$2),SUM($GC228*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D228<=FctrChngDts!$B$14,$E228>FctrChngDts!$B$14),AND($D228<=FctrChngDts!$C$14,$E228>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE228=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH228:$GJ228))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO228,$DB228,$GH228:$GJ228))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG228,$GK228,$GN228,$DR228,$DT228,$DV228,$DX228),IF(Account!$Q$2=TRUE,SUM($GG228,$GL228,$GN228,$DR228,$DT228,$DV228,$DX228),SUM($GG228,$GK228,$GL228,$GM228,$GN228,$DR228,$DT228,$DV228,$DX228)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D228,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A228,Tenant!$A:$J,8,FALSE)=TRUE,$GO228<0),0,SUM(SUM(SUM($GO228/$AD228*$GP228)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A228,Tenant!$A:$J,8,FALSE)=TRUE,$GO228<0),0,SUM(SUM(SUM($GO228/$AD228*$GQ228)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG228,$CO228,$DB228,$GM228)/$AD228)*$X228*FctrChngDts!$B$15),SUM(SUM(SUM($DG228,$CO228,$DB228,$GH228:$GJ228)/$AD228)*$X228*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG228,$CO228,$DB228,$GM228)/$AD228)*$AA228*FctrChngDts!$B$15),SUM(SUM(SUM($DG228,$CO228,$DB228,$GH228:$GJ228)/$AD228)*$AA228*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E228),$AD228,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D228,FctrChngDts!$C$17<=$E228),_xlfn.DAYS($D228,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E228),$AD228,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D228,FctrChngDts!$C$19<=$E228),_xlfn.DAYS($D228,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY228*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY228*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ228*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ228*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D228,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A228,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF228*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A228,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG228*Account!$AA$2)),2)","v":0}]
[228,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G229),0,IF($F229<=$G229,SUM($G229-$F229),IF($F229>$G229,SUM((Account!$L$2-$F229)+$G229+1))))","v":0},{"$f":"IF(AND($D229>=FctrChngDts!$C$2,$D229<=FctrChngDts!$D$2),$D229,\"\")","v":""},{"$f":"IF($I229=\"\",\"\",IF($E229<=FctrChngDts!$D$2,$E229,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D229<FctrChngDts!$E$2,$E229<FctrChngDts!$E$2),AND($D229>=FctrChngDts!$F$2,$E229>=FctrChngDts!$F$2)),\"\",IF(AND($D229>=FctrChngDts!$E$2,$D229<=FctrChngDts!$F$2),$D229,FctrChngDts!$E$2))","v":""},{"$f":"IF($K229=\"\",\"\",IF(AND($J229=$K229,$E229>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K229=$J229,$E229,IF(AND($E229>=FctrChngDts!$E$2,$E229<=FctrChngDts!$F$2),$E229,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D229<DATE(YEAR(Account!$J$2),6,1),$D229>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I229<FctrChngDts!$A$2,$J229<FctrChngDts!$A$2),AND($I229>=FctrChngDts!$B$2,$J229>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I229<FctrChngDts!$A$2,$J229>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I229>=FctrChngDts!$A$2,$J229<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I229<FctrChngDts!$B$2,$J229>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K229<FctrChngDts!$A$2,$L229<FctrChngDts!$A$2),AND($K229>=FctrChngDts!$B$2,$L229>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K229<FctrChngDts!$A$2,$L229>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K229>=FctrChngDts!$A$2,$L229<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K229<FctrChngDts!$B$2,$L229>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I229=\"\",$J229=0),0,IF(AND($N229=TRUE,$I229<>0),SUM($J229-$I229+1),IF($O229=TRUE,SUM(FctrChngDts!$A$2-$I229),IF($P229=TRUE,0,IF($Q229=TRUE,SUM($J229-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I229=\"\",$J229=0),0,IF($N229=TRUE,0,IF($O229=TRUE,SUM($J229-FctrChngDts!$A$2+1),IF(AND($P229=TRUE,$I229<>0),SUM($J229-$I229+1),IF($Q229=TRUE,SUM(FctrChngDts!$B$2-$I229),0)))))","v":0},0,{"$f":"IF(OR($K229=\"\",$L229=0),0,IF(AND($R229=TRUE,$K229<>0),SUM($L229-$K229+1),IF($S229=TRUE,SUM(FctrChngDts!$A$2-$K229),IF($T229=TRUE,0,IF($U229=TRUE,SUM($L229-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K229=\"\",$L229=0),0,IF($R229=TRUE,0,IF($S229=TRUE,SUM($L229-FctrChngDts!$A$2+1),IF(AND($T229=TRUE,$K229<>0),SUM($L229-$K229+1),IF($U229=TRUE,SUM(FctrChngDts!$B$2-$K229),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A229,Tenant!$A229:$J728,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR229=FALSE,VLOOKUP($AQ229,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ229,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR229=FALSE,VLOOKUP($AQ229,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ229,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR229=FALSE,VLOOKUP($AQ229,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ229,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR229=FALSE,VLOOKUP($AQ229,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ229,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A229,Tenant!$A229:$J728,6,FALSE)","v":0},{"$f":"VLOOKUP($A229,Tenant!$A229:$J728,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG229=FALSE,0,IF($DQ229=TRUE,SUM($BS229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS229*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DQ229=TRUE,SUM($BT229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT229*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DQ229=TRUE,SUM($BU229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU229*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DQ229=TRUE,SUM($BV229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DQ229=TRUE,SUM($BW229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW229*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DQ229=TRUE,SUM($BX229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX229*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN229=FALSE,0,ROUND(SUM($BY229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP229=FALSE,0,ROUND(SUM($X229*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY229=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X229),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X229)),2)","v":0},0,false,{"$f":"ROUND(IF($CT229=FALSE,0,IF($DU229=TRUE,SUM($BZ229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ229*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT229=FALSE,0,IF($DU229=TRUE,SUM($CA229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA229*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT229=FALSE,0,IF($DU229=TRUE,SUM($CB229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB229*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT229=FALSE,0,IF($DU229=TRUE,SUM($CC229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC229*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT229=FALSE,0,IF($DU229=TRUE,SUM($CD229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD229*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT229=FALSE,0,IF($DU229=TRUE,SUM($CE229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE229*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA229=FALSE,0,ROUND(SUM($CF229*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC229=FALSE,0,ROUND(SUM($AA229*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY229=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA229),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA229)),2)","v":0},0,0,{"$f":"SUM($DG229*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG229*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH229,IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI229,$DG229))","v":0},0,false,0,false,0,{"$f":"IF(AND($X229>0,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ229=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH229:$CM229,$CQ229,$DZ229,$EF229,$EN229:$ES229)-SUM($BY229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH229:$CM229,$CQ229,$DZ229,$EF229,$EH229:$EM229)-SUM($BY229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X229>0,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS229=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH229:$CM229,$CO229,$CQ229,$CU229:$CZ229,$DB229,$DD229,$DZ229,$EB229,$ED229,$EF229,$EN229:$ES229,$FC229,$FE229,$FG229,$FI229,$FQ229:$FV229)/$AD229*$X229)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH229:$CM229,$CO229,$CQ229,$CU229:$CZ229,$DB229,$DD229,$DZ229,$EB229,$ED229,$EF229,$EH229:$EM229,$FC229,$FE229,$FG229,$FI229,$FK229:$FP229)/$AD229*$X229)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA229>0,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU229=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU229:$CZ229,$DD229,$DZ229,$FI229,$FQ229:$FV229)-SUM($CF229*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU229:$CZ229,$DD229,$DZ229,$FI229,$FK229:$FP229)-SUM($CF229*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA229>0,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW229=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH229:$CM229,$CO229,$CQ229,$CU229:$CZ229,$DB229,$DD229,$DZ229,$EB229,$ED229,$EF229,$EN229:$ES229,$FC229,$FE229,$FG229,$FI229,$FQ229:$FV229)/$AD229*$AA229)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH229:$CM229,$CO229,$CQ229,$CU229:$CZ229,$DB229,$DD229,$DZ229,$EB229,$ED229,$EF229,$EH229:$EM229,$FC229,$FE229,$FG229,$FI229,$FK229:$FP229)/$AD229*$AA229)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E229<>\"D-CARE\",Tenant!$F229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY229=FALSE,0,ROUND(SUM($AE229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA229=FALSE,0,SUM($BY229*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X229>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC229=FALSE,0,SUM($BY229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X229>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE229=TRUE,$X229>0),SUM($BY229*Account!$T$2),0)","v":0},{"$f":"IF(AND($X229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG229=FALSE,0,ROUND(SUM($BS229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG229=FALSE,0,ROUND(SUM($BT229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG229=FALSE,0,ROUND(SUM($BU229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG229=FALSE,0,ROUND(SUM($BV229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG229=FALSE,0,ROUND(SUM($BW229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG229=FALSE,0,ROUND(SUM($BX229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H229/$AD229*$X229),2),0)","v":0},{"$f":"ROUND(SUM($EU229*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET229=FALSE,$EV229,ROUND(MAX(0,SUM(SUM($EN229:$ES229)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY229=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I229","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ229*Account!$AA$2),SUM($EZ229*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E229<>\"D-CARE\",Tenant!$F229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB229=FALSE,0,ROUND(SUM($AF229*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD229=FALSE,0,SUM($CF229*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA229>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF229=FALSE,0,SUM($CF229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA229>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH229=TRUE,$AA229>0),SUM($CF229*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ229=FALSE,0,ROUND(SUM($BZ229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ229=FALSE,0,ROUND(SUM($CA229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ229=FALSE,0,ROUND(SUM($CB229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ229=FALSE,0,ROUND(SUM($CC229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ229=FALSE,0,ROUND(SUM($CD229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ229=FALSE,0,ROUND(SUM($CE229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H229/$AD229*$AA229),2),0)","v":0},{"$f":"ROUND(SUM($FX229*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW229=FALSE,$FY229,ROUND(MAX(0,SUM(SUM($FQ229:$FV229)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB229=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I229","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC229*Account!$AA$2),SUM($GC229*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D229<=FctrChngDts!$B$14,$E229>FctrChngDts!$B$14),AND($D229<=FctrChngDts!$C$14,$E229>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE229=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH229:$GJ229))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO229,$DB229,$GH229:$GJ229))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG229,$GK229,$GN229,$DR229,$DT229,$DV229,$DX229),IF(Account!$Q$2=TRUE,SUM($GG229,$GL229,$GN229,$DR229,$DT229,$DV229,$DX229),SUM($GG229,$GK229,$GL229,$GM229,$GN229,$DR229,$DT229,$DV229,$DX229)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D229,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,8,FALSE)=TRUE,$GO229<0),0,SUM(SUM(SUM($GO229/$AD229*$GP229)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,8,FALSE)=TRUE,$GO229<0),0,SUM(SUM(SUM($GO229/$AD229*$GQ229)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG229,$CO229,$DB229,$GM229)/$AD229)*$X229*FctrChngDts!$B$15),SUM(SUM(SUM($DG229,$CO229,$DB229,$GH229:$GJ229)/$AD229)*$X229*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG229,$CO229,$DB229,$GM229)/$AD229)*$AA229*FctrChngDts!$B$15),SUM(SUM(SUM($DG229,$CO229,$DB229,$GH229:$GJ229)/$AD229)*$AA229*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E229),$AD229,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D229,FctrChngDts!$C$17<=$E229),_xlfn.DAYS($D229,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E229),$AD229,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D229,FctrChngDts!$C$19<=$E229),_xlfn.DAYS($D229,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY229*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY229*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ229*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ229*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D229,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF229*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG229*Account!$AA$2)),2)","v":0}]
[229,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G230),0,IF($F230<=$G230,SUM($G230-$F230),IF($F230>$G230,SUM((Account!$L$2-$F230)+$G230+1))))","v":0},{"$f":"IF(AND($D230>=FctrChngDts!$C$2,$D230<=FctrChngDts!$D$2),$D230,\"\")","v":""},{"$f":"IF($I230=\"\",\"\",IF($E230<=FctrChngDts!$D$2,$E230,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D230<FctrChngDts!$E$2,$E230<FctrChngDts!$E$2),AND($D230>=FctrChngDts!$F$2,$E230>=FctrChngDts!$F$2)),\"\",IF(AND($D230>=FctrChngDts!$E$2,$D230<=FctrChngDts!$F$2),$D230,FctrChngDts!$E$2))","v":""},{"$f":"IF($K230=\"\",\"\",IF(AND($J230=$K230,$E230>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K230=$J230,$E230,IF(AND($E230>=FctrChngDts!$E$2,$E230<=FctrChngDts!$F$2),$E230,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D230<DATE(YEAR(Account!$J$2),6,1),$D230>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I230<FctrChngDts!$A$2,$J230<FctrChngDts!$A$2),AND($I230>=FctrChngDts!$B$2,$J230>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I230<FctrChngDts!$A$2,$J230>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I230>=FctrChngDts!$A$2,$J230<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I230<FctrChngDts!$B$2,$J230>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K230<FctrChngDts!$A$2,$L230<FctrChngDts!$A$2),AND($K230>=FctrChngDts!$B$2,$L230>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K230<FctrChngDts!$A$2,$L230>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K230>=FctrChngDts!$A$2,$L230<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K230<FctrChngDts!$B$2,$L230>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I230=\"\",$J230=0),0,IF(AND($N230=TRUE,$I230<>0),SUM($J230-$I230+1),IF($O230=TRUE,SUM(FctrChngDts!$A$2-$I230),IF($P230=TRUE,0,IF($Q230=TRUE,SUM($J230-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I230=\"\",$J230=0),0,IF($N230=TRUE,0,IF($O230=TRUE,SUM($J230-FctrChngDts!$A$2+1),IF(AND($P230=TRUE,$I230<>0),SUM($J230-$I230+1),IF($Q230=TRUE,SUM(FctrChngDts!$B$2-$I230),0)))))","v":0},0,{"$f":"IF(OR($K230=\"\",$L230=0),0,IF(AND($R230=TRUE,$K230<>0),SUM($L230-$K230+1),IF($S230=TRUE,SUM(FctrChngDts!$A$2-$K230),IF($T230=TRUE,0,IF($U230=TRUE,SUM($L230-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K230=\"\",$L230=0),0,IF($R230=TRUE,0,IF($S230=TRUE,SUM($L230-FctrChngDts!$A$2+1),IF(AND($T230=TRUE,$K230<>0),SUM($L230-$K230+1),IF($U230=TRUE,SUM(FctrChngDts!$B$2-$K230),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A230,Tenant!$A230:$J729,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR230=FALSE,VLOOKUP($AQ230,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ230,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR230=FALSE,VLOOKUP($AQ230,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ230,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR230=FALSE,VLOOKUP($AQ230,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ230,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR230=FALSE,VLOOKUP($AQ230,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ230,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A230,Tenant!$A230:$J729,6,FALSE)","v":0},{"$f":"VLOOKUP($A230,Tenant!$A230:$J729,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG230=FALSE,0,IF($DQ230=TRUE,SUM($BS230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS230*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DQ230=TRUE,SUM($BT230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT230*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DQ230=TRUE,SUM($BU230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU230*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DQ230=TRUE,SUM($BV230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DQ230=TRUE,SUM($BW230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW230*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DQ230=TRUE,SUM($BX230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX230*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN230=FALSE,0,ROUND(SUM($BY230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP230=FALSE,0,ROUND(SUM($X230*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY230=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X230),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X230)),2)","v":0},0,false,{"$f":"ROUND(IF($CT230=FALSE,0,IF($DU230=TRUE,SUM($BZ230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ230*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT230=FALSE,0,IF($DU230=TRUE,SUM($CA230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA230*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT230=FALSE,0,IF($DU230=TRUE,SUM($CB230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB230*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT230=FALSE,0,IF($DU230=TRUE,SUM($CC230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC230*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT230=FALSE,0,IF($DU230=TRUE,SUM($CD230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD230*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT230=FALSE,0,IF($DU230=TRUE,SUM($CE230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE230*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA230=FALSE,0,ROUND(SUM($CF230*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC230=FALSE,0,ROUND(SUM($AA230*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY230=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA230),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA230)),2)","v":0},0,0,{"$f":"SUM($DG230*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG230*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH230,IF(VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI230,$DG230))","v":0},0,false,0,false,0,{"$f":"IF(AND($X230>0,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ230=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH230:$CM230,$CQ230,$DZ230,$EF230,$EN230:$ES230)-SUM($BY230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH230:$CM230,$CQ230,$DZ230,$EF230,$EH230:$EM230)-SUM($BY230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X230>0,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS230=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH230:$CM230,$CO230,$CQ230,$CU230:$CZ230,$DB230,$DD230,$DZ230,$EB230,$ED230,$EF230,$EN230:$ES230,$FC230,$FE230,$FG230,$FI230,$FQ230:$FV230)/$AD230*$X230)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH230:$CM230,$CO230,$CQ230,$CU230:$CZ230,$DB230,$DD230,$DZ230,$EB230,$ED230,$EF230,$EH230:$EM230,$FC230,$FE230,$FG230,$FI230,$FK230:$FP230)/$AD230*$X230)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA230>0,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU230=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU230:$CZ230,$DD230,$DZ230,$FI230,$FQ230:$FV230)-SUM($CF230*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU230:$CZ230,$DD230,$DZ230,$FI230,$FK230:$FP230)-SUM($CF230*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA230>0,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW230=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH230:$CM230,$CO230,$CQ230,$CU230:$CZ230,$DB230,$DD230,$DZ230,$EB230,$ED230,$EF230,$EN230:$ES230,$FC230,$FE230,$FG230,$FI230,$FQ230:$FV230)/$AD230*$AA230)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH230:$CM230,$CO230,$CQ230,$CU230:$CZ230,$DB230,$DD230,$DZ230,$EB230,$ED230,$EF230,$EH230:$EM230,$FC230,$FE230,$FG230,$FI230,$FK230:$FP230)/$AD230*$AA230)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X230>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E230<>\"D-CARE\",Tenant!$F230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY230=FALSE,0,ROUND(SUM($AE230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X230>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X230>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X230>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA230=FALSE,0,SUM($BY230*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X230>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC230=FALSE,0,SUM($BY230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X230>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE230=TRUE,$X230>0),SUM($BY230*Account!$T$2),0)","v":0},{"$f":"IF(AND($X230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG230=FALSE,0,ROUND(SUM($BS230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG230=FALSE,0,ROUND(SUM($BT230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG230=FALSE,0,ROUND(SUM($BU230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG230=FALSE,0,ROUND(SUM($BV230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG230=FALSE,0,ROUND(SUM($BW230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG230=FALSE,0,ROUND(SUM($BX230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H230/$AD230*$X230),2),0)","v":0},{"$f":"ROUND(SUM($EU230*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET230=FALSE,$EV230,ROUND(MAX(0,SUM(SUM($EN230:$ES230)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY230=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I230","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ230*Account!$AA$2),SUM($EZ230*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA230>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E230<>\"D-CARE\",Tenant!$F230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB230=FALSE,0,ROUND(SUM($AF230*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA230>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA230>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA230>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD230=FALSE,0,SUM($CF230*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA230>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF230=FALSE,0,SUM($CF230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA230>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH230=TRUE,$AA230>0),SUM($CF230*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ230=FALSE,0,ROUND(SUM($BZ230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ230=FALSE,0,ROUND(SUM($CA230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ230=FALSE,0,ROUND(SUM($CB230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ230=FALSE,0,ROUND(SUM($CC230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ230=FALSE,0,ROUND(SUM($CD230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ230=FALSE,0,ROUND(SUM($CE230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H230/$AD230*$AA230),2),0)","v":0},{"$f":"ROUND(SUM($FX230*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW230=FALSE,$FY230,ROUND(MAX(0,SUM(SUM($FQ230:$FV230)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB230=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I230","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC230*Account!$AA$2),SUM($GC230*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D230<=FctrChngDts!$B$14,$E230>FctrChngDts!$B$14),AND($D230<=FctrChngDts!$C$14,$E230>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE230=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH230:$GJ230))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO230,$DB230,$GH230:$GJ230))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG230,$GK230,$GN230,$DR230,$DT230,$DV230,$DX230),IF(Account!$Q$2=TRUE,SUM($GG230,$GL230,$GN230,$DR230,$DT230,$DV230,$DX230),SUM($GG230,$GK230,$GL230,$GM230,$GN230,$DR230,$DT230,$DV230,$DX230)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D230,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A230,Tenant!$A:$J,8,FALSE)=TRUE,$GO230<0),0,SUM(SUM(SUM($GO230/$AD230*$GP230)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A230,Tenant!$A:$J,8,FALSE)=TRUE,$GO230<0),0,SUM(SUM(SUM($GO230/$AD230*$GQ230)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG230,$CO230,$DB230,$GM230)/$AD230)*$X230*FctrChngDts!$B$15),SUM(SUM(SUM($DG230,$CO230,$DB230,$GH230:$GJ230)/$AD230)*$X230*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG230,$CO230,$DB230,$GM230)/$AD230)*$AA230*FctrChngDts!$B$15),SUM(SUM(SUM($DG230,$CO230,$DB230,$GH230:$GJ230)/$AD230)*$AA230*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E230),$AD230,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D230,FctrChngDts!$C$17<=$E230),_xlfn.DAYS($D230,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E230),$AD230,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D230,FctrChngDts!$C$19<=$E230),_xlfn.DAYS($D230,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY230*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY230*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ230*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ230*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D230,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A230,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF230*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A230,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG230*Account!$AA$2)),2)","v":0}]
[230,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G231),0,IF($F231<=$G231,SUM($G231-$F231),IF($F231>$G231,SUM((Account!$L$2-$F231)+$G231+1))))","v":0},{"$f":"IF(AND($D231>=FctrChngDts!$C$2,$D231<=FctrChngDts!$D$2),$D231,\"\")","v":""},{"$f":"IF($I231=\"\",\"\",IF($E231<=FctrChngDts!$D$2,$E231,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D231<FctrChngDts!$E$2,$E231<FctrChngDts!$E$2),AND($D231>=FctrChngDts!$F$2,$E231>=FctrChngDts!$F$2)),\"\",IF(AND($D231>=FctrChngDts!$E$2,$D231<=FctrChngDts!$F$2),$D231,FctrChngDts!$E$2))","v":""},{"$f":"IF($K231=\"\",\"\",IF(AND($J231=$K231,$E231>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K231=$J231,$E231,IF(AND($E231>=FctrChngDts!$E$2,$E231<=FctrChngDts!$F$2),$E231,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D231<DATE(YEAR(Account!$J$2),6,1),$D231>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I231<FctrChngDts!$A$2,$J231<FctrChngDts!$A$2),AND($I231>=FctrChngDts!$B$2,$J231>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I231<FctrChngDts!$A$2,$J231>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I231>=FctrChngDts!$A$2,$J231<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I231<FctrChngDts!$B$2,$J231>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K231<FctrChngDts!$A$2,$L231<FctrChngDts!$A$2),AND($K231>=FctrChngDts!$B$2,$L231>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K231<FctrChngDts!$A$2,$L231>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K231>=FctrChngDts!$A$2,$L231<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K231<FctrChngDts!$B$2,$L231>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I231=\"\",$J231=0),0,IF(AND($N231=TRUE,$I231<>0),SUM($J231-$I231+1),IF($O231=TRUE,SUM(FctrChngDts!$A$2-$I231),IF($P231=TRUE,0,IF($Q231=TRUE,SUM($J231-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I231=\"\",$J231=0),0,IF($N231=TRUE,0,IF($O231=TRUE,SUM($J231-FctrChngDts!$A$2+1),IF(AND($P231=TRUE,$I231<>0),SUM($J231-$I231+1),IF($Q231=TRUE,SUM(FctrChngDts!$B$2-$I231),0)))))","v":0},0,{"$f":"IF(OR($K231=\"\",$L231=0),0,IF(AND($R231=TRUE,$K231<>0),SUM($L231-$K231+1),IF($S231=TRUE,SUM(FctrChngDts!$A$2-$K231),IF($T231=TRUE,0,IF($U231=TRUE,SUM($L231-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K231=\"\",$L231=0),0,IF($R231=TRUE,0,IF($S231=TRUE,SUM($L231-FctrChngDts!$A$2+1),IF(AND($T231=TRUE,$K231<>0),SUM($L231-$K231+1),IF($U231=TRUE,SUM(FctrChngDts!$B$2-$K231),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A231,Tenant!$A231:$J730,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR231=FALSE,VLOOKUP($AQ231,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ231,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR231=FALSE,VLOOKUP($AQ231,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ231,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR231=FALSE,VLOOKUP($AQ231,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ231,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR231=FALSE,VLOOKUP($AQ231,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ231,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A231,Tenant!$A231:$J730,6,FALSE)","v":0},{"$f":"VLOOKUP($A231,Tenant!$A231:$J730,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG231=FALSE,0,IF($DQ231=TRUE,SUM($BS231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS231*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DQ231=TRUE,SUM($BT231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT231*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DQ231=TRUE,SUM($BU231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU231*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DQ231=TRUE,SUM($BV231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DQ231=TRUE,SUM($BW231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW231*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DQ231=TRUE,SUM($BX231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX231*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN231=FALSE,0,ROUND(SUM($BY231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP231=FALSE,0,ROUND(SUM($X231*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY231=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X231),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X231)),2)","v":0},0,false,{"$f":"ROUND(IF($CT231=FALSE,0,IF($DU231=TRUE,SUM($BZ231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ231*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT231=FALSE,0,IF($DU231=TRUE,SUM($CA231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA231*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT231=FALSE,0,IF($DU231=TRUE,SUM($CB231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB231*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT231=FALSE,0,IF($DU231=TRUE,SUM($CC231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC231*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT231=FALSE,0,IF($DU231=TRUE,SUM($CD231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD231*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT231=FALSE,0,IF($DU231=TRUE,SUM($CE231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE231*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA231=FALSE,0,ROUND(SUM($CF231*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC231=FALSE,0,ROUND(SUM($AA231*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY231=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA231),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA231)),2)","v":0},0,0,{"$f":"SUM($DG231*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG231*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH231,IF(VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI231,$DG231))","v":0},0,false,0,false,0,{"$f":"IF(AND($X231>0,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ231=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH231:$CM231,$CQ231,$DZ231,$EF231,$EN231:$ES231)-SUM($BY231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH231:$CM231,$CQ231,$DZ231,$EF231,$EH231:$EM231)-SUM($BY231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X231>0,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS231=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH231:$CM231,$CO231,$CQ231,$CU231:$CZ231,$DB231,$DD231,$DZ231,$EB231,$ED231,$EF231,$EN231:$ES231,$FC231,$FE231,$FG231,$FI231,$FQ231:$FV231)/$AD231*$X231)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH231:$CM231,$CO231,$CQ231,$CU231:$CZ231,$DB231,$DD231,$DZ231,$EB231,$ED231,$EF231,$EH231:$EM231,$FC231,$FE231,$FG231,$FI231,$FK231:$FP231)/$AD231*$X231)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA231>0,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU231=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU231:$CZ231,$DD231,$DZ231,$FI231,$FQ231:$FV231)-SUM($CF231*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU231:$CZ231,$DD231,$DZ231,$FI231,$FK231:$FP231)-SUM($CF231*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA231>0,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW231=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH231:$CM231,$CO231,$CQ231,$CU231:$CZ231,$DB231,$DD231,$DZ231,$EB231,$ED231,$EF231,$EN231:$ES231,$FC231,$FE231,$FG231,$FI231,$FQ231:$FV231)/$AD231*$AA231)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH231:$CM231,$CO231,$CQ231,$CU231:$CZ231,$DB231,$DD231,$DZ231,$EB231,$ED231,$EF231,$EH231:$EM231,$FC231,$FE231,$FG231,$FI231,$FK231:$FP231)/$AD231*$AA231)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X231>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E231<>\"D-CARE\",Tenant!$F231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY231=FALSE,0,ROUND(SUM($AE231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X231>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X231>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X231>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA231=FALSE,0,SUM($BY231*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X231>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC231=FALSE,0,SUM($BY231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X231>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE231=TRUE,$X231>0),SUM($BY231*Account!$T$2),0)","v":0},{"$f":"IF(AND($X231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG231=FALSE,0,ROUND(SUM($BS231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG231=FALSE,0,ROUND(SUM($BT231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG231=FALSE,0,ROUND(SUM($BU231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG231=FALSE,0,ROUND(SUM($BV231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG231=FALSE,0,ROUND(SUM($BW231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG231=FALSE,0,ROUND(SUM($BX231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H231/$AD231*$X231),2),0)","v":0},{"$f":"ROUND(SUM($EU231*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET231=FALSE,$EV231,ROUND(MAX(0,SUM(SUM($EN231:$ES231)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY231=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I231","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ231*Account!$AA$2),SUM($EZ231*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA231>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E231<>\"D-CARE\",Tenant!$F231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB231=FALSE,0,ROUND(SUM($AF231*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA231>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA231>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA231>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD231=FALSE,0,SUM($CF231*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA231>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF231=FALSE,0,SUM($CF231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA231>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH231=TRUE,$AA231>0),SUM($CF231*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ231=FALSE,0,ROUND(SUM($BZ231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ231=FALSE,0,ROUND(SUM($CA231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ231=FALSE,0,ROUND(SUM($CB231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ231=FALSE,0,ROUND(SUM($CC231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ231=FALSE,0,ROUND(SUM($CD231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ231=FALSE,0,ROUND(SUM($CE231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H231/$AD231*$AA231),2),0)","v":0},{"$f":"ROUND(SUM($FX231*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW231=FALSE,$FY231,ROUND(MAX(0,SUM(SUM($FQ231:$FV231)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB231=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I231","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC231*Account!$AA$2),SUM($GC231*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D231<=FctrChngDts!$B$14,$E231>FctrChngDts!$B$14),AND($D231<=FctrChngDts!$C$14,$E231>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE231=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH231:$GJ231))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO231,$DB231,$GH231:$GJ231))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG231,$GK231,$GN231,$DR231,$DT231,$DV231,$DX231),IF(Account!$Q$2=TRUE,SUM($GG231,$GL231,$GN231,$DR231,$DT231,$DV231,$DX231),SUM($GG231,$GK231,$GL231,$GM231,$GN231,$DR231,$DT231,$DV231,$DX231)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D231,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A231,Tenant!$A:$J,8,FALSE)=TRUE,$GO231<0),0,SUM(SUM(SUM($GO231/$AD231*$GP231)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A231,Tenant!$A:$J,8,FALSE)=TRUE,$GO231<0),0,SUM(SUM(SUM($GO231/$AD231*$GQ231)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG231,$CO231,$DB231,$GM231)/$AD231)*$X231*FctrChngDts!$B$15),SUM(SUM(SUM($DG231,$CO231,$DB231,$GH231:$GJ231)/$AD231)*$X231*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG231,$CO231,$DB231,$GM231)/$AD231)*$AA231*FctrChngDts!$B$15),SUM(SUM(SUM($DG231,$CO231,$DB231,$GH231:$GJ231)/$AD231)*$AA231*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E231),$AD231,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D231,FctrChngDts!$C$17<=$E231),_xlfn.DAYS($D231,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E231),$AD231,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D231,FctrChngDts!$C$19<=$E231),_xlfn.DAYS($D231,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY231*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY231*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ231*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ231*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D231,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A231,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF231*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A231,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG231*Account!$AA$2)),2)","v":0}]
[231,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G232),0,IF($F232<=$G232,SUM($G232-$F232),IF($F232>$G232,SUM((Account!$L$2-$F232)+$G232+1))))","v":0},{"$f":"IF(AND($D232>=FctrChngDts!$C$2,$D232<=FctrChngDts!$D$2),$D232,\"\")","v":""},{"$f":"IF($I232=\"\",\"\",IF($E232<=FctrChngDts!$D$2,$E232,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D232<FctrChngDts!$E$2,$E232<FctrChngDts!$E$2),AND($D232>=FctrChngDts!$F$2,$E232>=FctrChngDts!$F$2)),\"\",IF(AND($D232>=FctrChngDts!$E$2,$D232<=FctrChngDts!$F$2),$D232,FctrChngDts!$E$2))","v":""},{"$f":"IF($K232=\"\",\"\",IF(AND($J232=$K232,$E232>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K232=$J232,$E232,IF(AND($E232>=FctrChngDts!$E$2,$E232<=FctrChngDts!$F$2),$E232,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D232<DATE(YEAR(Account!$J$2),6,1),$D232>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I232<FctrChngDts!$A$2,$J232<FctrChngDts!$A$2),AND($I232>=FctrChngDts!$B$2,$J232>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I232<FctrChngDts!$A$2,$J232>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I232>=FctrChngDts!$A$2,$J232<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I232<FctrChngDts!$B$2,$J232>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K232<FctrChngDts!$A$2,$L232<FctrChngDts!$A$2),AND($K232>=FctrChngDts!$B$2,$L232>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K232<FctrChngDts!$A$2,$L232>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K232>=FctrChngDts!$A$2,$L232<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K232<FctrChngDts!$B$2,$L232>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I232=\"\",$J232=0),0,IF(AND($N232=TRUE,$I232<>0),SUM($J232-$I232+1),IF($O232=TRUE,SUM(FctrChngDts!$A$2-$I232),IF($P232=TRUE,0,IF($Q232=TRUE,SUM($J232-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I232=\"\",$J232=0),0,IF($N232=TRUE,0,IF($O232=TRUE,SUM($J232-FctrChngDts!$A$2+1),IF(AND($P232=TRUE,$I232<>0),SUM($J232-$I232+1),IF($Q232=TRUE,SUM(FctrChngDts!$B$2-$I232),0)))))","v":0},0,{"$f":"IF(OR($K232=\"\",$L232=0),0,IF(AND($R232=TRUE,$K232<>0),SUM($L232-$K232+1),IF($S232=TRUE,SUM(FctrChngDts!$A$2-$K232),IF($T232=TRUE,0,IF($U232=TRUE,SUM($L232-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K232=\"\",$L232=0),0,IF($R232=TRUE,0,IF($S232=TRUE,SUM($L232-FctrChngDts!$A$2+1),IF(AND($T232=TRUE,$K232<>0),SUM($L232-$K232+1),IF($U232=TRUE,SUM(FctrChngDts!$B$2-$K232),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A232,Tenant!$A232:$J731,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR232=FALSE,VLOOKUP($AQ232,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ232,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR232=FALSE,VLOOKUP($AQ232,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ232,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR232=FALSE,VLOOKUP($AQ232,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ232,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR232=FALSE,VLOOKUP($AQ232,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ232,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A232,Tenant!$A232:$J731,6,FALSE)","v":0},{"$f":"VLOOKUP($A232,Tenant!$A232:$J731,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG232=FALSE,0,IF($DQ232=TRUE,SUM($BS232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS232*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DQ232=TRUE,SUM($BT232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT232*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DQ232=TRUE,SUM($BU232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU232*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DQ232=TRUE,SUM($BV232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DQ232=TRUE,SUM($BW232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW232*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DQ232=TRUE,SUM($BX232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX232*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN232=FALSE,0,ROUND(SUM($BY232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP232=FALSE,0,ROUND(SUM($X232*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY232=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X232),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X232)),2)","v":0},0,false,{"$f":"ROUND(IF($CT232=FALSE,0,IF($DU232=TRUE,SUM($BZ232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ232*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT232=FALSE,0,IF($DU232=TRUE,SUM($CA232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA232*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT232=FALSE,0,IF($DU232=TRUE,SUM($CB232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB232*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT232=FALSE,0,IF($DU232=TRUE,SUM($CC232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC232*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT232=FALSE,0,IF($DU232=TRUE,SUM($CD232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD232*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT232=FALSE,0,IF($DU232=TRUE,SUM($CE232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE232*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA232=FALSE,0,ROUND(SUM($CF232*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC232=FALSE,0,ROUND(SUM($AA232*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY232=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA232),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA232)),2)","v":0},0,0,{"$f":"SUM($DG232*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG232*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH232,IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI232,$DG232))","v":0},0,false,0,false,0,{"$f":"IF(AND($X232>0,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ232=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH232:$CM232,$CQ232,$DZ232,$EF232,$EN232:$ES232)-SUM($BY232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH232:$CM232,$CQ232,$DZ232,$EF232,$EH232:$EM232)-SUM($BY232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X232>0,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS232=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH232:$CM232,$CO232,$CQ232,$CU232:$CZ232,$DB232,$DD232,$DZ232,$EB232,$ED232,$EF232,$EN232:$ES232,$FC232,$FE232,$FG232,$FI232,$FQ232:$FV232)/$AD232*$X232)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH232:$CM232,$CO232,$CQ232,$CU232:$CZ232,$DB232,$DD232,$DZ232,$EB232,$ED232,$EF232,$EH232:$EM232,$FC232,$FE232,$FG232,$FI232,$FK232:$FP232)/$AD232*$X232)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA232>0,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU232=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU232:$CZ232,$DD232,$DZ232,$FI232,$FQ232:$FV232)-SUM($CF232*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU232:$CZ232,$DD232,$DZ232,$FI232,$FK232:$FP232)-SUM($CF232*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA232>0,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW232=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH232:$CM232,$CO232,$CQ232,$CU232:$CZ232,$DB232,$DD232,$DZ232,$EB232,$ED232,$EF232,$EN232:$ES232,$FC232,$FE232,$FG232,$FI232,$FQ232:$FV232)/$AD232*$AA232)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH232:$CM232,$CO232,$CQ232,$CU232:$CZ232,$DB232,$DD232,$DZ232,$EB232,$ED232,$EF232,$EH232:$EM232,$FC232,$FE232,$FG232,$FI232,$FK232:$FP232)/$AD232*$AA232)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E232<>\"D-CARE\",Tenant!$F232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY232=FALSE,0,ROUND(SUM($AE232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA232=FALSE,0,SUM($BY232*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X232>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC232=FALSE,0,SUM($BY232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X232>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE232=TRUE,$X232>0),SUM($BY232*Account!$T$2),0)","v":0},{"$f":"IF(AND($X232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG232=FALSE,0,ROUND(SUM($BS232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG232=FALSE,0,ROUND(SUM($BT232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG232=FALSE,0,ROUND(SUM($BU232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG232=FALSE,0,ROUND(SUM($BV232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG232=FALSE,0,ROUND(SUM($BW232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG232=FALSE,0,ROUND(SUM($BX232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H232/$AD232*$X232),2),0)","v":0},{"$f":"ROUND(SUM($EU232*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET232=FALSE,$EV232,ROUND(MAX(0,SUM(SUM($EN232:$ES232)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY232=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I232","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ232*Account!$AA$2),SUM($EZ232*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E232<>\"D-CARE\",Tenant!$F232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB232=FALSE,0,ROUND(SUM($AF232*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD232=FALSE,0,SUM($CF232*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA232>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF232=FALSE,0,SUM($CF232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA232>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH232=TRUE,$AA232>0),SUM($CF232*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ232=FALSE,0,ROUND(SUM($BZ232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ232=FALSE,0,ROUND(SUM($CA232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ232=FALSE,0,ROUND(SUM($CB232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ232=FALSE,0,ROUND(SUM($CC232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ232=FALSE,0,ROUND(SUM($CD232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ232=FALSE,0,ROUND(SUM($CE232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H232/$AD232*$AA232),2),0)","v":0},{"$f":"ROUND(SUM($FX232*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW232=FALSE,$FY232,ROUND(MAX(0,SUM(SUM($FQ232:$FV232)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB232=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I232","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC232*Account!$AA$2),SUM($GC232*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D232<=FctrChngDts!$B$14,$E232>FctrChngDts!$B$14),AND($D232<=FctrChngDts!$C$14,$E232>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE232=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH232:$GJ232))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO232,$DB232,$GH232:$GJ232))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG232,$GK232,$GN232,$DR232,$DT232,$DV232,$DX232),IF(Account!$Q$2=TRUE,SUM($GG232,$GL232,$GN232,$DR232,$DT232,$DV232,$DX232),SUM($GG232,$GK232,$GL232,$GM232,$GN232,$DR232,$DT232,$DV232,$DX232)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D232,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,8,FALSE)=TRUE,$GO232<0),0,SUM(SUM(SUM($GO232/$AD232*$GP232)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,8,FALSE)=TRUE,$GO232<0),0,SUM(SUM(SUM($GO232/$AD232*$GQ232)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG232,$CO232,$DB232,$GM232)/$AD232)*$X232*FctrChngDts!$B$15),SUM(SUM(SUM($DG232,$CO232,$DB232,$GH232:$GJ232)/$AD232)*$X232*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG232,$CO232,$DB232,$GM232)/$AD232)*$AA232*FctrChngDts!$B$15),SUM(SUM(SUM($DG232,$CO232,$DB232,$GH232:$GJ232)/$AD232)*$AA232*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E232),$AD232,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D232,FctrChngDts!$C$17<=$E232),_xlfn.DAYS($D232,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E232),$AD232,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D232,FctrChngDts!$C$19<=$E232),_xlfn.DAYS($D232,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY232*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY232*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ232*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ232*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D232,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF232*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG232*Account!$AA$2)),2)","v":0}]
[232,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G233),0,IF($F233<=$G233,SUM($G233-$F233),IF($F233>$G233,SUM((Account!$L$2-$F233)+$G233+1))))","v":0},{"$f":"IF(AND($D233>=FctrChngDts!$C$2,$D233<=FctrChngDts!$D$2),$D233,\"\")","v":""},{"$f":"IF($I233=\"\",\"\",IF($E233<=FctrChngDts!$D$2,$E233,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D233<FctrChngDts!$E$2,$E233<FctrChngDts!$E$2),AND($D233>=FctrChngDts!$F$2,$E233>=FctrChngDts!$F$2)),\"\",IF(AND($D233>=FctrChngDts!$E$2,$D233<=FctrChngDts!$F$2),$D233,FctrChngDts!$E$2))","v":""},{"$f":"IF($K233=\"\",\"\",IF(AND($J233=$K233,$E233>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K233=$J233,$E233,IF(AND($E233>=FctrChngDts!$E$2,$E233<=FctrChngDts!$F$2),$E233,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D233<DATE(YEAR(Account!$J$2),6,1),$D233>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I233<FctrChngDts!$A$2,$J233<FctrChngDts!$A$2),AND($I233>=FctrChngDts!$B$2,$J233>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I233<FctrChngDts!$A$2,$J233>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I233>=FctrChngDts!$A$2,$J233<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I233<FctrChngDts!$B$2,$J233>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K233<FctrChngDts!$A$2,$L233<FctrChngDts!$A$2),AND($K233>=FctrChngDts!$B$2,$L233>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K233<FctrChngDts!$A$2,$L233>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K233>=FctrChngDts!$A$2,$L233<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K233<FctrChngDts!$B$2,$L233>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I233=\"\",$J233=0),0,IF(AND($N233=TRUE,$I233<>0),SUM($J233-$I233+1),IF($O233=TRUE,SUM(FctrChngDts!$A$2-$I233),IF($P233=TRUE,0,IF($Q233=TRUE,SUM($J233-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I233=\"\",$J233=0),0,IF($N233=TRUE,0,IF($O233=TRUE,SUM($J233-FctrChngDts!$A$2+1),IF(AND($P233=TRUE,$I233<>0),SUM($J233-$I233+1),IF($Q233=TRUE,SUM(FctrChngDts!$B$2-$I233),0)))))","v":0},0,{"$f":"IF(OR($K233=\"\",$L233=0),0,IF(AND($R233=TRUE,$K233<>0),SUM($L233-$K233+1),IF($S233=TRUE,SUM(FctrChngDts!$A$2-$K233),IF($T233=TRUE,0,IF($U233=TRUE,SUM($L233-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K233=\"\",$L233=0),0,IF($R233=TRUE,0,IF($S233=TRUE,SUM($L233-FctrChngDts!$A$2+1),IF(AND($T233=TRUE,$K233<>0),SUM($L233-$K233+1),IF($U233=TRUE,SUM(FctrChngDts!$B$2-$K233),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A233,Tenant!$A233:$J732,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR233=FALSE,VLOOKUP($AQ233,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ233,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR233=FALSE,VLOOKUP($AQ233,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ233,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR233=FALSE,VLOOKUP($AQ233,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ233,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR233=FALSE,VLOOKUP($AQ233,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ233,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A233,Tenant!$A233:$J732,6,FALSE)","v":0},{"$f":"VLOOKUP($A233,Tenant!$A233:$J732,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG233=FALSE,0,IF($DQ233=TRUE,SUM($BS233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS233*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DQ233=TRUE,SUM($BT233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT233*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DQ233=TRUE,SUM($BU233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU233*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DQ233=TRUE,SUM($BV233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DQ233=TRUE,SUM($BW233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW233*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DQ233=TRUE,SUM($BX233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX233*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN233=FALSE,0,ROUND(SUM($BY233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP233=FALSE,0,ROUND(SUM($X233*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY233=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X233),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X233)),2)","v":0},0,false,{"$f":"ROUND(IF($CT233=FALSE,0,IF($DU233=TRUE,SUM($BZ233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ233*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT233=FALSE,0,IF($DU233=TRUE,SUM($CA233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA233*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT233=FALSE,0,IF($DU233=TRUE,SUM($CB233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB233*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT233=FALSE,0,IF($DU233=TRUE,SUM($CC233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC233*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT233=FALSE,0,IF($DU233=TRUE,SUM($CD233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD233*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT233=FALSE,0,IF($DU233=TRUE,SUM($CE233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE233*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA233=FALSE,0,ROUND(SUM($CF233*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC233=FALSE,0,ROUND(SUM($AA233*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY233=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA233),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA233)),2)","v":0},0,0,{"$f":"SUM($DG233*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG233*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH233,IF(VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI233,$DG233))","v":0},0,false,0,false,0,{"$f":"IF(AND($X233>0,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ233=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH233:$CM233,$CQ233,$DZ233,$EF233,$EN233:$ES233)-SUM($BY233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH233:$CM233,$CQ233,$DZ233,$EF233,$EH233:$EM233)-SUM($BY233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X233>0,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS233=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH233:$CM233,$CO233,$CQ233,$CU233:$CZ233,$DB233,$DD233,$DZ233,$EB233,$ED233,$EF233,$EN233:$ES233,$FC233,$FE233,$FG233,$FI233,$FQ233:$FV233)/$AD233*$X233)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH233:$CM233,$CO233,$CQ233,$CU233:$CZ233,$DB233,$DD233,$DZ233,$EB233,$ED233,$EF233,$EH233:$EM233,$FC233,$FE233,$FG233,$FI233,$FK233:$FP233)/$AD233*$X233)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA233>0,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU233=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU233:$CZ233,$DD233,$DZ233,$FI233,$FQ233:$FV233)-SUM($CF233*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU233:$CZ233,$DD233,$DZ233,$FI233,$FK233:$FP233)-SUM($CF233*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA233>0,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW233=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH233:$CM233,$CO233,$CQ233,$CU233:$CZ233,$DB233,$DD233,$DZ233,$EB233,$ED233,$EF233,$EN233:$ES233,$FC233,$FE233,$FG233,$FI233,$FQ233:$FV233)/$AD233*$AA233)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH233:$CM233,$CO233,$CQ233,$CU233:$CZ233,$DB233,$DD233,$DZ233,$EB233,$ED233,$EF233,$EH233:$EM233,$FC233,$FE233,$FG233,$FI233,$FK233:$FP233)/$AD233*$AA233)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X233>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E233<>\"D-CARE\",Tenant!$F233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY233=FALSE,0,ROUND(SUM($AE233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X233>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X233>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X233>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA233=FALSE,0,SUM($BY233*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X233>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC233=FALSE,0,SUM($BY233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X233>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE233=TRUE,$X233>0),SUM($BY233*Account!$T$2),0)","v":0},{"$f":"IF(AND($X233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG233=FALSE,0,ROUND(SUM($BS233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG233=FALSE,0,ROUND(SUM($BT233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG233=FALSE,0,ROUND(SUM($BU233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG233=FALSE,0,ROUND(SUM($BV233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG233=FALSE,0,ROUND(SUM($BW233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG233=FALSE,0,ROUND(SUM($BX233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H233/$AD233*$X233),2),0)","v":0},{"$f":"ROUND(SUM($EU233*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET233=FALSE,$EV233,ROUND(MAX(0,SUM(SUM($EN233:$ES233)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY233=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I233","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ233*Account!$AA$2),SUM($EZ233*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA233>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E233<>\"D-CARE\",Tenant!$F233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB233=FALSE,0,ROUND(SUM($AF233*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA233>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA233>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA233>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD233=FALSE,0,SUM($CF233*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA233>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF233=FALSE,0,SUM($CF233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA233>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH233=TRUE,$AA233>0),SUM($CF233*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ233=FALSE,0,ROUND(SUM($BZ233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ233=FALSE,0,ROUND(SUM($CA233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ233=FALSE,0,ROUND(SUM($CB233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ233=FALSE,0,ROUND(SUM($CC233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ233=FALSE,0,ROUND(SUM($CD233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ233=FALSE,0,ROUND(SUM($CE233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H233/$AD233*$AA233),2),0)","v":0},{"$f":"ROUND(SUM($FX233*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW233=FALSE,$FY233,ROUND(MAX(0,SUM(SUM($FQ233:$FV233)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB233=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I233","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC233*Account!$AA$2),SUM($GC233*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D233<=FctrChngDts!$B$14,$E233>FctrChngDts!$B$14),AND($D233<=FctrChngDts!$C$14,$E233>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE233=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH233:$GJ233))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO233,$DB233,$GH233:$GJ233))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG233,$GK233,$GN233,$DR233,$DT233,$DV233,$DX233),IF(Account!$Q$2=TRUE,SUM($GG233,$GL233,$GN233,$DR233,$DT233,$DV233,$DX233),SUM($GG233,$GK233,$GL233,$GM233,$GN233,$DR233,$DT233,$DV233,$DX233)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D233,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A233,Tenant!$A:$J,8,FALSE)=TRUE,$GO233<0),0,SUM(SUM(SUM($GO233/$AD233*$GP233)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A233,Tenant!$A:$J,8,FALSE)=TRUE,$GO233<0),0,SUM(SUM(SUM($GO233/$AD233*$GQ233)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG233,$CO233,$DB233,$GM233)/$AD233)*$X233*FctrChngDts!$B$15),SUM(SUM(SUM($DG233,$CO233,$DB233,$GH233:$GJ233)/$AD233)*$X233*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG233,$CO233,$DB233,$GM233)/$AD233)*$AA233*FctrChngDts!$B$15),SUM(SUM(SUM($DG233,$CO233,$DB233,$GH233:$GJ233)/$AD233)*$AA233*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E233),$AD233,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D233,FctrChngDts!$C$17<=$E233),_xlfn.DAYS($D233,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E233),$AD233,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D233,FctrChngDts!$C$19<=$E233),_xlfn.DAYS($D233,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY233*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY233*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ233*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ233*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D233,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A233,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF233*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A233,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG233*Account!$AA$2)),2)","v":0}]
[233,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G234),0,IF($F234<=$G234,SUM($G234-$F234),IF($F234>$G234,SUM((Account!$L$2-$F234)+$G234+1))))","v":0},{"$f":"IF(AND($D234>=FctrChngDts!$C$2,$D234<=FctrChngDts!$D$2),$D234,\"\")","v":""},{"$f":"IF($I234=\"\",\"\",IF($E234<=FctrChngDts!$D$2,$E234,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D234<FctrChngDts!$E$2,$E234<FctrChngDts!$E$2),AND($D234>=FctrChngDts!$F$2,$E234>=FctrChngDts!$F$2)),\"\",IF(AND($D234>=FctrChngDts!$E$2,$D234<=FctrChngDts!$F$2),$D234,FctrChngDts!$E$2))","v":""},{"$f":"IF($K234=\"\",\"\",IF(AND($J234=$K234,$E234>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K234=$J234,$E234,IF(AND($E234>=FctrChngDts!$E$2,$E234<=FctrChngDts!$F$2),$E234,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D234<DATE(YEAR(Account!$J$2),6,1),$D234>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I234<FctrChngDts!$A$2,$J234<FctrChngDts!$A$2),AND($I234>=FctrChngDts!$B$2,$J234>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I234<FctrChngDts!$A$2,$J234>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I234>=FctrChngDts!$A$2,$J234<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I234<FctrChngDts!$B$2,$J234>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K234<FctrChngDts!$A$2,$L234<FctrChngDts!$A$2),AND($K234>=FctrChngDts!$B$2,$L234>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K234<FctrChngDts!$A$2,$L234>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K234>=FctrChngDts!$A$2,$L234<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K234<FctrChngDts!$B$2,$L234>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I234=\"\",$J234=0),0,IF(AND($N234=TRUE,$I234<>0),SUM($J234-$I234+1),IF($O234=TRUE,SUM(FctrChngDts!$A$2-$I234),IF($P234=TRUE,0,IF($Q234=TRUE,SUM($J234-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I234=\"\",$J234=0),0,IF($N234=TRUE,0,IF($O234=TRUE,SUM($J234-FctrChngDts!$A$2+1),IF(AND($P234=TRUE,$I234<>0),SUM($J234-$I234+1),IF($Q234=TRUE,SUM(FctrChngDts!$B$2-$I234),0)))))","v":0},0,{"$f":"IF(OR($K234=\"\",$L234=0),0,IF(AND($R234=TRUE,$K234<>0),SUM($L234-$K234+1),IF($S234=TRUE,SUM(FctrChngDts!$A$2-$K234),IF($T234=TRUE,0,IF($U234=TRUE,SUM($L234-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K234=\"\",$L234=0),0,IF($R234=TRUE,0,IF($S234=TRUE,SUM($L234-FctrChngDts!$A$2+1),IF(AND($T234=TRUE,$K234<>0),SUM($L234-$K234+1),IF($U234=TRUE,SUM(FctrChngDts!$B$2-$K234),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A234,Tenant!$A234:$J733,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR234=FALSE,VLOOKUP($AQ234,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ234,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR234=FALSE,VLOOKUP($AQ234,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ234,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR234=FALSE,VLOOKUP($AQ234,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ234,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR234=FALSE,VLOOKUP($AQ234,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ234,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A234,Tenant!$A234:$J733,6,FALSE)","v":0},{"$f":"VLOOKUP($A234,Tenant!$A234:$J733,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG234=FALSE,0,IF($DQ234=TRUE,SUM($BS234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS234*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DQ234=TRUE,SUM($BT234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT234*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DQ234=TRUE,SUM($BU234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU234*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DQ234=TRUE,SUM($BV234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DQ234=TRUE,SUM($BW234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW234*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DQ234=TRUE,SUM($BX234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX234*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN234=FALSE,0,ROUND(SUM($BY234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP234=FALSE,0,ROUND(SUM($X234*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY234=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X234),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X234)),2)","v":0},0,false,{"$f":"ROUND(IF($CT234=FALSE,0,IF($DU234=TRUE,SUM($BZ234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ234*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT234=FALSE,0,IF($DU234=TRUE,SUM($CA234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA234*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT234=FALSE,0,IF($DU234=TRUE,SUM($CB234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB234*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT234=FALSE,0,IF($DU234=TRUE,SUM($CC234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC234*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT234=FALSE,0,IF($DU234=TRUE,SUM($CD234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD234*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT234=FALSE,0,IF($DU234=TRUE,SUM($CE234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE234*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA234=FALSE,0,ROUND(SUM($CF234*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC234=FALSE,0,ROUND(SUM($AA234*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY234=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA234),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA234)),2)","v":0},0,0,{"$f":"SUM($DG234*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG234*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH234,IF(VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI234,$DG234))","v":0},0,false,0,false,0,{"$f":"IF(AND($X234>0,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ234=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH234:$CM234,$CQ234,$DZ234,$EF234,$EN234:$ES234)-SUM($BY234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH234:$CM234,$CQ234,$DZ234,$EF234,$EH234:$EM234)-SUM($BY234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X234>0,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS234=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH234:$CM234,$CO234,$CQ234,$CU234:$CZ234,$DB234,$DD234,$DZ234,$EB234,$ED234,$EF234,$EN234:$ES234,$FC234,$FE234,$FG234,$FI234,$FQ234:$FV234)/$AD234*$X234)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH234:$CM234,$CO234,$CQ234,$CU234:$CZ234,$DB234,$DD234,$DZ234,$EB234,$ED234,$EF234,$EH234:$EM234,$FC234,$FE234,$FG234,$FI234,$FK234:$FP234)/$AD234*$X234)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA234>0,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU234=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU234:$CZ234,$DD234,$DZ234,$FI234,$FQ234:$FV234)-SUM($CF234*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU234:$CZ234,$DD234,$DZ234,$FI234,$FK234:$FP234)-SUM($CF234*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA234>0,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW234=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH234:$CM234,$CO234,$CQ234,$CU234:$CZ234,$DB234,$DD234,$DZ234,$EB234,$ED234,$EF234,$EN234:$ES234,$FC234,$FE234,$FG234,$FI234,$FQ234:$FV234)/$AD234*$AA234)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH234:$CM234,$CO234,$CQ234,$CU234:$CZ234,$DB234,$DD234,$DZ234,$EB234,$ED234,$EF234,$EH234:$EM234,$FC234,$FE234,$FG234,$FI234,$FK234:$FP234)/$AD234*$AA234)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X234>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E234<>\"D-CARE\",Tenant!$F234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY234=FALSE,0,ROUND(SUM($AE234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X234>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X234>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X234>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA234=FALSE,0,SUM($BY234*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X234>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC234=FALSE,0,SUM($BY234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X234>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE234=TRUE,$X234>0),SUM($BY234*Account!$T$2),0)","v":0},{"$f":"IF(AND($X234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG234=FALSE,0,ROUND(SUM($BS234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG234=FALSE,0,ROUND(SUM($BT234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG234=FALSE,0,ROUND(SUM($BU234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG234=FALSE,0,ROUND(SUM($BV234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG234=FALSE,0,ROUND(SUM($BW234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG234=FALSE,0,ROUND(SUM($BX234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H234/$AD234*$X234),2),0)","v":0},{"$f":"ROUND(SUM($EU234*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET234=FALSE,$EV234,ROUND(MAX(0,SUM(SUM($EN234:$ES234)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY234=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I234","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ234*Account!$AA$2),SUM($EZ234*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA234>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E234<>\"D-CARE\",Tenant!$F234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB234=FALSE,0,ROUND(SUM($AF234*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA234>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA234>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA234>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD234=FALSE,0,SUM($CF234*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA234>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF234=FALSE,0,SUM($CF234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA234>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH234=TRUE,$AA234>0),SUM($CF234*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ234=FALSE,0,ROUND(SUM($BZ234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ234=FALSE,0,ROUND(SUM($CA234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ234=FALSE,0,ROUND(SUM($CB234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ234=FALSE,0,ROUND(SUM($CC234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ234=FALSE,0,ROUND(SUM($CD234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ234=FALSE,0,ROUND(SUM($CE234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H234/$AD234*$AA234),2),0)","v":0},{"$f":"ROUND(SUM($FX234*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW234=FALSE,$FY234,ROUND(MAX(0,SUM(SUM($FQ234:$FV234)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB234=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I234","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC234*Account!$AA$2),SUM($GC234*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D234<=FctrChngDts!$B$14,$E234>FctrChngDts!$B$14),AND($D234<=FctrChngDts!$C$14,$E234>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE234=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH234:$GJ234))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO234,$DB234,$GH234:$GJ234))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG234,$GK234,$GN234,$DR234,$DT234,$DV234,$DX234),IF(Account!$Q$2=TRUE,SUM($GG234,$GL234,$GN234,$DR234,$DT234,$DV234,$DX234),SUM($GG234,$GK234,$GL234,$GM234,$GN234,$DR234,$DT234,$DV234,$DX234)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D234,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A234,Tenant!$A:$J,8,FALSE)=TRUE,$GO234<0),0,SUM(SUM(SUM($GO234/$AD234*$GP234)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A234,Tenant!$A:$J,8,FALSE)=TRUE,$GO234<0),0,SUM(SUM(SUM($GO234/$AD234*$GQ234)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG234,$CO234,$DB234,$GM234)/$AD234)*$X234*FctrChngDts!$B$15),SUM(SUM(SUM($DG234,$CO234,$DB234,$GH234:$GJ234)/$AD234)*$X234*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG234,$CO234,$DB234,$GM234)/$AD234)*$AA234*FctrChngDts!$B$15),SUM(SUM(SUM($DG234,$CO234,$DB234,$GH234:$GJ234)/$AD234)*$AA234*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E234),$AD234,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D234,FctrChngDts!$C$17<=$E234),_xlfn.DAYS($D234,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E234),$AD234,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D234,FctrChngDts!$C$19<=$E234),_xlfn.DAYS($D234,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY234*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY234*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ234*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ234*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D234,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A234,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF234*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A234,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG234*Account!$AA$2)),2)","v":0}]
[234,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G235),0,IF($F235<=$G235,SUM($G235-$F235),IF($F235>$G235,SUM((Account!$L$2-$F235)+$G235+1))))","v":0},{"$f":"IF(AND($D235>=FctrChngDts!$C$2,$D235<=FctrChngDts!$D$2),$D235,\"\")","v":""},{"$f":"IF($I235=\"\",\"\",IF($E235<=FctrChngDts!$D$2,$E235,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D235<FctrChngDts!$E$2,$E235<FctrChngDts!$E$2),AND($D235>=FctrChngDts!$F$2,$E235>=FctrChngDts!$F$2)),\"\",IF(AND($D235>=FctrChngDts!$E$2,$D235<=FctrChngDts!$F$2),$D235,FctrChngDts!$E$2))","v":""},{"$f":"IF($K235=\"\",\"\",IF(AND($J235=$K235,$E235>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K235=$J235,$E235,IF(AND($E235>=FctrChngDts!$E$2,$E235<=FctrChngDts!$F$2),$E235,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D235<DATE(YEAR(Account!$J$2),6,1),$D235>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I235<FctrChngDts!$A$2,$J235<FctrChngDts!$A$2),AND($I235>=FctrChngDts!$B$2,$J235>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I235<FctrChngDts!$A$2,$J235>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I235>=FctrChngDts!$A$2,$J235<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I235<FctrChngDts!$B$2,$J235>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K235<FctrChngDts!$A$2,$L235<FctrChngDts!$A$2),AND($K235>=FctrChngDts!$B$2,$L235>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K235<FctrChngDts!$A$2,$L235>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K235>=FctrChngDts!$A$2,$L235<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K235<FctrChngDts!$B$2,$L235>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I235=\"\",$J235=0),0,IF(AND($N235=TRUE,$I235<>0),SUM($J235-$I235+1),IF($O235=TRUE,SUM(FctrChngDts!$A$2-$I235),IF($P235=TRUE,0,IF($Q235=TRUE,SUM($J235-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I235=\"\",$J235=0),0,IF($N235=TRUE,0,IF($O235=TRUE,SUM($J235-FctrChngDts!$A$2+1),IF(AND($P235=TRUE,$I235<>0),SUM($J235-$I235+1),IF($Q235=TRUE,SUM(FctrChngDts!$B$2-$I235),0)))))","v":0},0,{"$f":"IF(OR($K235=\"\",$L235=0),0,IF(AND($R235=TRUE,$K235<>0),SUM($L235-$K235+1),IF($S235=TRUE,SUM(FctrChngDts!$A$2-$K235),IF($T235=TRUE,0,IF($U235=TRUE,SUM($L235-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K235=\"\",$L235=0),0,IF($R235=TRUE,0,IF($S235=TRUE,SUM($L235-FctrChngDts!$A$2+1),IF(AND($T235=TRUE,$K235<>0),SUM($L235-$K235+1),IF($U235=TRUE,SUM(FctrChngDts!$B$2-$K235),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A235,Tenant!$A235:$J734,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR235=FALSE,VLOOKUP($AQ235,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ235,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR235=FALSE,VLOOKUP($AQ235,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ235,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR235=FALSE,VLOOKUP($AQ235,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ235,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR235=FALSE,VLOOKUP($AQ235,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ235,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A235,Tenant!$A235:$J734,6,FALSE)","v":0},{"$f":"VLOOKUP($A235,Tenant!$A235:$J734,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG235=FALSE,0,IF($DQ235=TRUE,SUM($BS235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS235*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DQ235=TRUE,SUM($BT235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT235*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DQ235=TRUE,SUM($BU235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU235*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DQ235=TRUE,SUM($BV235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DQ235=TRUE,SUM($BW235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW235*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DQ235=TRUE,SUM($BX235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX235*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN235=FALSE,0,ROUND(SUM($BY235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP235=FALSE,0,ROUND(SUM($X235*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY235=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X235),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X235)),2)","v":0},0,false,{"$f":"ROUND(IF($CT235=FALSE,0,IF($DU235=TRUE,SUM($BZ235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ235*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT235=FALSE,0,IF($DU235=TRUE,SUM($CA235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA235*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT235=FALSE,0,IF($DU235=TRUE,SUM($CB235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB235*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT235=FALSE,0,IF($DU235=TRUE,SUM($CC235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC235*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT235=FALSE,0,IF($DU235=TRUE,SUM($CD235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD235*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT235=FALSE,0,IF($DU235=TRUE,SUM($CE235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE235*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA235=FALSE,0,ROUND(SUM($CF235*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC235=FALSE,0,ROUND(SUM($AA235*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY235=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA235),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA235)),2)","v":0},0,0,{"$f":"SUM($DG235*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG235*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH235,IF(VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI235,$DG235))","v":0},0,false,0,false,0,{"$f":"IF(AND($X235>0,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ235=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH235:$CM235,$CQ235,$DZ235,$EF235,$EN235:$ES235)-SUM($BY235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH235:$CM235,$CQ235,$DZ235,$EF235,$EH235:$EM235)-SUM($BY235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X235>0,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS235=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH235:$CM235,$CO235,$CQ235,$CU235:$CZ235,$DB235,$DD235,$DZ235,$EB235,$ED235,$EF235,$EN235:$ES235,$FC235,$FE235,$FG235,$FI235,$FQ235:$FV235)/$AD235*$X235)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH235:$CM235,$CO235,$CQ235,$CU235:$CZ235,$DB235,$DD235,$DZ235,$EB235,$ED235,$EF235,$EH235:$EM235,$FC235,$FE235,$FG235,$FI235,$FK235:$FP235)/$AD235*$X235)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA235>0,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU235=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU235:$CZ235,$DD235,$DZ235,$FI235,$FQ235:$FV235)-SUM($CF235*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU235:$CZ235,$DD235,$DZ235,$FI235,$FK235:$FP235)-SUM($CF235*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA235>0,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW235=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH235:$CM235,$CO235,$CQ235,$CU235:$CZ235,$DB235,$DD235,$DZ235,$EB235,$ED235,$EF235,$EN235:$ES235,$FC235,$FE235,$FG235,$FI235,$FQ235:$FV235)/$AD235*$AA235)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH235:$CM235,$CO235,$CQ235,$CU235:$CZ235,$DB235,$DD235,$DZ235,$EB235,$ED235,$EF235,$EH235:$EM235,$FC235,$FE235,$FG235,$FI235,$FK235:$FP235)/$AD235*$AA235)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X235>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E235<>\"D-CARE\",Tenant!$F235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY235=FALSE,0,ROUND(SUM($AE235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X235>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X235>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X235>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA235=FALSE,0,SUM($BY235*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X235>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC235=FALSE,0,SUM($BY235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X235>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE235=TRUE,$X235>0),SUM($BY235*Account!$T$2),0)","v":0},{"$f":"IF(AND($X235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG235=FALSE,0,ROUND(SUM($BS235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG235=FALSE,0,ROUND(SUM($BT235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG235=FALSE,0,ROUND(SUM($BU235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG235=FALSE,0,ROUND(SUM($BV235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG235=FALSE,0,ROUND(SUM($BW235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG235=FALSE,0,ROUND(SUM($BX235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H235/$AD235*$X235),2),0)","v":0},{"$f":"ROUND(SUM($EU235*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET235=FALSE,$EV235,ROUND(MAX(0,SUM(SUM($EN235:$ES235)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY235=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I235","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ235*Account!$AA$2),SUM($EZ235*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA235>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E235<>\"D-CARE\",Tenant!$F235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB235=FALSE,0,ROUND(SUM($AF235*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA235>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA235>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA235>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD235=FALSE,0,SUM($CF235*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA235>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF235=FALSE,0,SUM($CF235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA235>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH235=TRUE,$AA235>0),SUM($CF235*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ235=FALSE,0,ROUND(SUM($BZ235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ235=FALSE,0,ROUND(SUM($CA235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ235=FALSE,0,ROUND(SUM($CB235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ235=FALSE,0,ROUND(SUM($CC235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ235=FALSE,0,ROUND(SUM($CD235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ235=FALSE,0,ROUND(SUM($CE235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H235/$AD235*$AA235),2),0)","v":0},{"$f":"ROUND(SUM($FX235*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW235=FALSE,$FY235,ROUND(MAX(0,SUM(SUM($FQ235:$FV235)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB235=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I235","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC235*Account!$AA$2),SUM($GC235*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D235<=FctrChngDts!$B$14,$E235>FctrChngDts!$B$14),AND($D235<=FctrChngDts!$C$14,$E235>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE235=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH235:$GJ235))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO235,$DB235,$GH235:$GJ235))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG235,$GK235,$GN235,$DR235,$DT235,$DV235,$DX235),IF(Account!$Q$2=TRUE,SUM($GG235,$GL235,$GN235,$DR235,$DT235,$DV235,$DX235),SUM($GG235,$GK235,$GL235,$GM235,$GN235,$DR235,$DT235,$DV235,$DX235)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D235,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A235,Tenant!$A:$J,8,FALSE)=TRUE,$GO235<0),0,SUM(SUM(SUM($GO235/$AD235*$GP235)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A235,Tenant!$A:$J,8,FALSE)=TRUE,$GO235<0),0,SUM(SUM(SUM($GO235/$AD235*$GQ235)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG235,$CO235,$DB235,$GM235)/$AD235)*$X235*FctrChngDts!$B$15),SUM(SUM(SUM($DG235,$CO235,$DB235,$GH235:$GJ235)/$AD235)*$X235*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG235,$CO235,$DB235,$GM235)/$AD235)*$AA235*FctrChngDts!$B$15),SUM(SUM(SUM($DG235,$CO235,$DB235,$GH235:$GJ235)/$AD235)*$AA235*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E235),$AD235,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D235,FctrChngDts!$C$17<=$E235),_xlfn.DAYS($D235,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E235),$AD235,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D235,FctrChngDts!$C$19<=$E235),_xlfn.DAYS($D235,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY235*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY235*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ235*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ235*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D235,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A235,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF235*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A235,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG235*Account!$AA$2)),2)","v":0}]
[235,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G236),0,IF($F236<=$G236,SUM($G236-$F236),IF($F236>$G236,SUM((Account!$L$2-$F236)+$G236+1))))","v":0},{"$f":"IF(AND($D236>=FctrChngDts!$C$2,$D236<=FctrChngDts!$D$2),$D236,\"\")","v":""},{"$f":"IF($I236=\"\",\"\",IF($E236<=FctrChngDts!$D$2,$E236,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D236<FctrChngDts!$E$2,$E236<FctrChngDts!$E$2),AND($D236>=FctrChngDts!$F$2,$E236>=FctrChngDts!$F$2)),\"\",IF(AND($D236>=FctrChngDts!$E$2,$D236<=FctrChngDts!$F$2),$D236,FctrChngDts!$E$2))","v":""},{"$f":"IF($K236=\"\",\"\",IF(AND($J236=$K236,$E236>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K236=$J236,$E236,IF(AND($E236>=FctrChngDts!$E$2,$E236<=FctrChngDts!$F$2),$E236,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D236<DATE(YEAR(Account!$J$2),6,1),$D236>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I236<FctrChngDts!$A$2,$J236<FctrChngDts!$A$2),AND($I236>=FctrChngDts!$B$2,$J236>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I236<FctrChngDts!$A$2,$J236>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I236>=FctrChngDts!$A$2,$J236<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I236<FctrChngDts!$B$2,$J236>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K236<FctrChngDts!$A$2,$L236<FctrChngDts!$A$2),AND($K236>=FctrChngDts!$B$2,$L236>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K236<FctrChngDts!$A$2,$L236>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K236>=FctrChngDts!$A$2,$L236<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K236<FctrChngDts!$B$2,$L236>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I236=\"\",$J236=0),0,IF(AND($N236=TRUE,$I236<>0),SUM($J236-$I236+1),IF($O236=TRUE,SUM(FctrChngDts!$A$2-$I236),IF($P236=TRUE,0,IF($Q236=TRUE,SUM($J236-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I236=\"\",$J236=0),0,IF($N236=TRUE,0,IF($O236=TRUE,SUM($J236-FctrChngDts!$A$2+1),IF(AND($P236=TRUE,$I236<>0),SUM($J236-$I236+1),IF($Q236=TRUE,SUM(FctrChngDts!$B$2-$I236),0)))))","v":0},0,{"$f":"IF(OR($K236=\"\",$L236=0),0,IF(AND($R236=TRUE,$K236<>0),SUM($L236-$K236+1),IF($S236=TRUE,SUM(FctrChngDts!$A$2-$K236),IF($T236=TRUE,0,IF($U236=TRUE,SUM($L236-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K236=\"\",$L236=0),0,IF($R236=TRUE,0,IF($S236=TRUE,SUM($L236-FctrChngDts!$A$2+1),IF(AND($T236=TRUE,$K236<>0),SUM($L236-$K236+1),IF($U236=TRUE,SUM(FctrChngDts!$B$2-$K236),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A236,Tenant!$A236:$J735,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR236=FALSE,VLOOKUP($AQ236,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ236,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR236=FALSE,VLOOKUP($AQ236,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ236,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR236=FALSE,VLOOKUP($AQ236,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ236,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR236=FALSE,VLOOKUP($AQ236,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ236,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A236,Tenant!$A236:$J735,6,FALSE)","v":0},{"$f":"VLOOKUP($A236,Tenant!$A236:$J735,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG236=FALSE,0,IF($DQ236=TRUE,SUM($BS236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS236*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DQ236=TRUE,SUM($BT236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT236*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DQ236=TRUE,SUM($BU236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU236*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DQ236=TRUE,SUM($BV236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DQ236=TRUE,SUM($BW236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW236*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DQ236=TRUE,SUM($BX236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX236*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN236=FALSE,0,ROUND(SUM($BY236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP236=FALSE,0,ROUND(SUM($X236*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY236=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X236),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X236)),2)","v":0},0,false,{"$f":"ROUND(IF($CT236=FALSE,0,IF($DU236=TRUE,SUM($BZ236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ236*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT236=FALSE,0,IF($DU236=TRUE,SUM($CA236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA236*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT236=FALSE,0,IF($DU236=TRUE,SUM($CB236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB236*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT236=FALSE,0,IF($DU236=TRUE,SUM($CC236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC236*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT236=FALSE,0,IF($DU236=TRUE,SUM($CD236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD236*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT236=FALSE,0,IF($DU236=TRUE,SUM($CE236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE236*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA236=FALSE,0,ROUND(SUM($CF236*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC236=FALSE,0,ROUND(SUM($AA236*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY236=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA236),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA236)),2)","v":0},0,0,{"$f":"SUM($DG236*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG236*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH236,IF(VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI236,$DG236))","v":0},0,false,0,false,0,{"$f":"IF(AND($X236>0,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ236=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH236:$CM236,$CQ236,$DZ236,$EF236,$EN236:$ES236)-SUM($BY236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH236:$CM236,$CQ236,$DZ236,$EF236,$EH236:$EM236)-SUM($BY236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X236>0,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS236=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH236:$CM236,$CO236,$CQ236,$CU236:$CZ236,$DB236,$DD236,$DZ236,$EB236,$ED236,$EF236,$EN236:$ES236,$FC236,$FE236,$FG236,$FI236,$FQ236:$FV236)/$AD236*$X236)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH236:$CM236,$CO236,$CQ236,$CU236:$CZ236,$DB236,$DD236,$DZ236,$EB236,$ED236,$EF236,$EH236:$EM236,$FC236,$FE236,$FG236,$FI236,$FK236:$FP236)/$AD236*$X236)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA236>0,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU236=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU236:$CZ236,$DD236,$DZ236,$FI236,$FQ236:$FV236)-SUM($CF236*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU236:$CZ236,$DD236,$DZ236,$FI236,$FK236:$FP236)-SUM($CF236*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA236>0,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW236=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH236:$CM236,$CO236,$CQ236,$CU236:$CZ236,$DB236,$DD236,$DZ236,$EB236,$ED236,$EF236,$EN236:$ES236,$FC236,$FE236,$FG236,$FI236,$FQ236:$FV236)/$AD236*$AA236)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH236:$CM236,$CO236,$CQ236,$CU236:$CZ236,$DB236,$DD236,$DZ236,$EB236,$ED236,$EF236,$EH236:$EM236,$FC236,$FE236,$FG236,$FI236,$FK236:$FP236)/$AD236*$AA236)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X236>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E236<>\"D-CARE\",Tenant!$F236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY236=FALSE,0,ROUND(SUM($AE236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X236>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X236>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X236>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA236=FALSE,0,SUM($BY236*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X236>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC236=FALSE,0,SUM($BY236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X236>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE236=TRUE,$X236>0),SUM($BY236*Account!$T$2),0)","v":0},{"$f":"IF(AND($X236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG236=FALSE,0,ROUND(SUM($BS236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG236=FALSE,0,ROUND(SUM($BT236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG236=FALSE,0,ROUND(SUM($BU236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG236=FALSE,0,ROUND(SUM($BV236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG236=FALSE,0,ROUND(SUM($BW236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG236=FALSE,0,ROUND(SUM($BX236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H236/$AD236*$X236),2),0)","v":0},{"$f":"ROUND(SUM($EU236*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET236=FALSE,$EV236,ROUND(MAX(0,SUM(SUM($EN236:$ES236)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY236=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I236","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ236*Account!$AA$2),SUM($EZ236*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA236>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E236<>\"D-CARE\",Tenant!$F236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB236=FALSE,0,ROUND(SUM($AF236*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA236>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA236>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA236>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD236=FALSE,0,SUM($CF236*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA236>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF236=FALSE,0,SUM($CF236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA236>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH236=TRUE,$AA236>0),SUM($CF236*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ236=FALSE,0,ROUND(SUM($BZ236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ236=FALSE,0,ROUND(SUM($CA236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ236=FALSE,0,ROUND(SUM($CB236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ236=FALSE,0,ROUND(SUM($CC236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ236=FALSE,0,ROUND(SUM($CD236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ236=FALSE,0,ROUND(SUM($CE236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H236/$AD236*$AA236),2),0)","v":0},{"$f":"ROUND(SUM($FX236*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW236=FALSE,$FY236,ROUND(MAX(0,SUM(SUM($FQ236:$FV236)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB236=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I236","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC236*Account!$AA$2),SUM($GC236*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D236<=FctrChngDts!$B$14,$E236>FctrChngDts!$B$14),AND($D236<=FctrChngDts!$C$14,$E236>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE236=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH236:$GJ236))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO236,$DB236,$GH236:$GJ236))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG236,$GK236,$GN236,$DR236,$DT236,$DV236,$DX236),IF(Account!$Q$2=TRUE,SUM($GG236,$GL236,$GN236,$DR236,$DT236,$DV236,$DX236),SUM($GG236,$GK236,$GL236,$GM236,$GN236,$DR236,$DT236,$DV236,$DX236)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D236,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A236,Tenant!$A:$J,8,FALSE)=TRUE,$GO236<0),0,SUM(SUM(SUM($GO236/$AD236*$GP236)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A236,Tenant!$A:$J,8,FALSE)=TRUE,$GO236<0),0,SUM(SUM(SUM($GO236/$AD236*$GQ236)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG236,$CO236,$DB236,$GM236)/$AD236)*$X236*FctrChngDts!$B$15),SUM(SUM(SUM($DG236,$CO236,$DB236,$GH236:$GJ236)/$AD236)*$X236*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG236,$CO236,$DB236,$GM236)/$AD236)*$AA236*FctrChngDts!$B$15),SUM(SUM(SUM($DG236,$CO236,$DB236,$GH236:$GJ236)/$AD236)*$AA236*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E236),$AD236,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D236,FctrChngDts!$C$17<=$E236),_xlfn.DAYS($D236,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E236),$AD236,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D236,FctrChngDts!$C$19<=$E236),_xlfn.DAYS($D236,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY236*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY236*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ236*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ236*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D236,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A236,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF236*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A236,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG236*Account!$AA$2)),2)","v":0}]
[236,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G237),0,IF($F237<=$G237,SUM($G237-$F237),IF($F237>$G237,SUM((Account!$L$2-$F237)+$G237+1))))","v":0},{"$f":"IF(AND($D237>=FctrChngDts!$C$2,$D237<=FctrChngDts!$D$2),$D237,\"\")","v":""},{"$f":"IF($I237=\"\",\"\",IF($E237<=FctrChngDts!$D$2,$E237,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D237<FctrChngDts!$E$2,$E237<FctrChngDts!$E$2),AND($D237>=FctrChngDts!$F$2,$E237>=FctrChngDts!$F$2)),\"\",IF(AND($D237>=FctrChngDts!$E$2,$D237<=FctrChngDts!$F$2),$D237,FctrChngDts!$E$2))","v":""},{"$f":"IF($K237=\"\",\"\",IF(AND($J237=$K237,$E237>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K237=$J237,$E237,IF(AND($E237>=FctrChngDts!$E$2,$E237<=FctrChngDts!$F$2),$E237,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D237<DATE(YEAR(Account!$J$2),6,1),$D237>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I237<FctrChngDts!$A$2,$J237<FctrChngDts!$A$2),AND($I237>=FctrChngDts!$B$2,$J237>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I237<FctrChngDts!$A$2,$J237>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I237>=FctrChngDts!$A$2,$J237<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I237<FctrChngDts!$B$2,$J237>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K237<FctrChngDts!$A$2,$L237<FctrChngDts!$A$2),AND($K237>=FctrChngDts!$B$2,$L237>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K237<FctrChngDts!$A$2,$L237>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K237>=FctrChngDts!$A$2,$L237<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K237<FctrChngDts!$B$2,$L237>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I237=\"\",$J237=0),0,IF(AND($N237=TRUE,$I237<>0),SUM($J237-$I237+1),IF($O237=TRUE,SUM(FctrChngDts!$A$2-$I237),IF($P237=TRUE,0,IF($Q237=TRUE,SUM($J237-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I237=\"\",$J237=0),0,IF($N237=TRUE,0,IF($O237=TRUE,SUM($J237-FctrChngDts!$A$2+1),IF(AND($P237=TRUE,$I237<>0),SUM($J237-$I237+1),IF($Q237=TRUE,SUM(FctrChngDts!$B$2-$I237),0)))))","v":0},0,{"$f":"IF(OR($K237=\"\",$L237=0),0,IF(AND($R237=TRUE,$K237<>0),SUM($L237-$K237+1),IF($S237=TRUE,SUM(FctrChngDts!$A$2-$K237),IF($T237=TRUE,0,IF($U237=TRUE,SUM($L237-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K237=\"\",$L237=0),0,IF($R237=TRUE,0,IF($S237=TRUE,SUM($L237-FctrChngDts!$A$2+1),IF(AND($T237=TRUE,$K237<>0),SUM($L237-$K237+1),IF($U237=TRUE,SUM(FctrChngDts!$B$2-$K237),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A237,Tenant!$A237:$J736,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR237=FALSE,VLOOKUP($AQ237,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ237,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR237=FALSE,VLOOKUP($AQ237,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ237,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR237=FALSE,VLOOKUP($AQ237,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ237,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR237=FALSE,VLOOKUP($AQ237,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ237,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A237,Tenant!$A237:$J736,6,FALSE)","v":0},{"$f":"VLOOKUP($A237,Tenant!$A237:$J736,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG237=FALSE,0,IF($DQ237=TRUE,SUM($BS237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS237*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DQ237=TRUE,SUM($BT237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT237*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DQ237=TRUE,SUM($BU237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU237*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DQ237=TRUE,SUM($BV237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DQ237=TRUE,SUM($BW237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW237*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DQ237=TRUE,SUM($BX237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX237*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN237=FALSE,0,ROUND(SUM($BY237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP237=FALSE,0,ROUND(SUM($X237*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY237=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X237),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X237)),2)","v":0},0,false,{"$f":"ROUND(IF($CT237=FALSE,0,IF($DU237=TRUE,SUM($BZ237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ237*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT237=FALSE,0,IF($DU237=TRUE,SUM($CA237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA237*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT237=FALSE,0,IF($DU237=TRUE,SUM($CB237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB237*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT237=FALSE,0,IF($DU237=TRUE,SUM($CC237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC237*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT237=FALSE,0,IF($DU237=TRUE,SUM($CD237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD237*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT237=FALSE,0,IF($DU237=TRUE,SUM($CE237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE237*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA237=FALSE,0,ROUND(SUM($CF237*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC237=FALSE,0,ROUND(SUM($AA237*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY237=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA237),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA237)),2)","v":0},0,0,{"$f":"SUM($DG237*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG237*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH237,IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI237,$DG237))","v":0},0,false,0,false,0,{"$f":"IF(AND($X237>0,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ237=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH237:$CM237,$CQ237,$DZ237,$EF237,$EN237:$ES237)-SUM($BY237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH237:$CM237,$CQ237,$DZ237,$EF237,$EH237:$EM237)-SUM($BY237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X237>0,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS237=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH237:$CM237,$CO237,$CQ237,$CU237:$CZ237,$DB237,$DD237,$DZ237,$EB237,$ED237,$EF237,$EN237:$ES237,$FC237,$FE237,$FG237,$FI237,$FQ237:$FV237)/$AD237*$X237)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH237:$CM237,$CO237,$CQ237,$CU237:$CZ237,$DB237,$DD237,$DZ237,$EB237,$ED237,$EF237,$EH237:$EM237,$FC237,$FE237,$FG237,$FI237,$FK237:$FP237)/$AD237*$X237)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA237>0,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU237=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU237:$CZ237,$DD237,$DZ237,$FI237,$FQ237:$FV237)-SUM($CF237*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU237:$CZ237,$DD237,$DZ237,$FI237,$FK237:$FP237)-SUM($CF237*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA237>0,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW237=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH237:$CM237,$CO237,$CQ237,$CU237:$CZ237,$DB237,$DD237,$DZ237,$EB237,$ED237,$EF237,$EN237:$ES237,$FC237,$FE237,$FG237,$FI237,$FQ237:$FV237)/$AD237*$AA237)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH237:$CM237,$CO237,$CQ237,$CU237:$CZ237,$DB237,$DD237,$DZ237,$EB237,$ED237,$EF237,$EH237:$EM237,$FC237,$FE237,$FG237,$FI237,$FK237:$FP237)/$AD237*$AA237)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E237<>\"D-CARE\",Tenant!$F237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY237=FALSE,0,ROUND(SUM($AE237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA237=FALSE,0,SUM($BY237*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X237>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC237=FALSE,0,SUM($BY237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X237>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE237=TRUE,$X237>0),SUM($BY237*Account!$T$2),0)","v":0},{"$f":"IF(AND($X237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG237=FALSE,0,ROUND(SUM($BS237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG237=FALSE,0,ROUND(SUM($BT237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG237=FALSE,0,ROUND(SUM($BU237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG237=FALSE,0,ROUND(SUM($BV237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG237=FALSE,0,ROUND(SUM($BW237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG237=FALSE,0,ROUND(SUM($BX237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H237/$AD237*$X237),2),0)","v":0},{"$f":"ROUND(SUM($EU237*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET237=FALSE,$EV237,ROUND(MAX(0,SUM(SUM($EN237:$ES237)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY237=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I237","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ237*Account!$AA$2),SUM($EZ237*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E237<>\"D-CARE\",Tenant!$F237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB237=FALSE,0,ROUND(SUM($AF237*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD237=FALSE,0,SUM($CF237*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA237>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF237=FALSE,0,SUM($CF237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA237>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH237=TRUE,$AA237>0),SUM($CF237*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ237=FALSE,0,ROUND(SUM($BZ237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ237=FALSE,0,ROUND(SUM($CA237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ237=FALSE,0,ROUND(SUM($CB237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ237=FALSE,0,ROUND(SUM($CC237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ237=FALSE,0,ROUND(SUM($CD237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ237=FALSE,0,ROUND(SUM($CE237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H237/$AD237*$AA237),2),0)","v":0},{"$f":"ROUND(SUM($FX237*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW237=FALSE,$FY237,ROUND(MAX(0,SUM(SUM($FQ237:$FV237)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB237=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I237","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC237*Account!$AA$2),SUM($GC237*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D237<=FctrChngDts!$B$14,$E237>FctrChngDts!$B$14),AND($D237<=FctrChngDts!$C$14,$E237>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE237=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH237:$GJ237))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO237,$DB237,$GH237:$GJ237))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG237,$GK237,$GN237,$DR237,$DT237,$DV237,$DX237),IF(Account!$Q$2=TRUE,SUM($GG237,$GL237,$GN237,$DR237,$DT237,$DV237,$DX237),SUM($GG237,$GK237,$GL237,$GM237,$GN237,$DR237,$DT237,$DV237,$DX237)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D237,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,8,FALSE)=TRUE,$GO237<0),0,SUM(SUM(SUM($GO237/$AD237*$GP237)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,8,FALSE)=TRUE,$GO237<0),0,SUM(SUM(SUM($GO237/$AD237*$GQ237)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG237,$CO237,$DB237,$GM237)/$AD237)*$X237*FctrChngDts!$B$15),SUM(SUM(SUM($DG237,$CO237,$DB237,$GH237:$GJ237)/$AD237)*$X237*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG237,$CO237,$DB237,$GM237)/$AD237)*$AA237*FctrChngDts!$B$15),SUM(SUM(SUM($DG237,$CO237,$DB237,$GH237:$GJ237)/$AD237)*$AA237*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E237),$AD237,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D237,FctrChngDts!$C$17<=$E237),_xlfn.DAYS($D237,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E237),$AD237,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D237,FctrChngDts!$C$19<=$E237),_xlfn.DAYS($D237,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY237*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY237*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ237*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ237*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D237,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF237*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG237*Account!$AA$2)),2)","v":0}]
[237,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G238),0,IF($F238<=$G238,SUM($G238-$F238),IF($F238>$G238,SUM((Account!$L$2-$F238)+$G238+1))))","v":0},{"$f":"IF(AND($D238>=FctrChngDts!$C$2,$D238<=FctrChngDts!$D$2),$D238,\"\")","v":""},{"$f":"IF($I238=\"\",\"\",IF($E238<=FctrChngDts!$D$2,$E238,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D238<FctrChngDts!$E$2,$E238<FctrChngDts!$E$2),AND($D238>=FctrChngDts!$F$2,$E238>=FctrChngDts!$F$2)),\"\",IF(AND($D238>=FctrChngDts!$E$2,$D238<=FctrChngDts!$F$2),$D238,FctrChngDts!$E$2))","v":""},{"$f":"IF($K238=\"\",\"\",IF(AND($J238=$K238,$E238>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K238=$J238,$E238,IF(AND($E238>=FctrChngDts!$E$2,$E238<=FctrChngDts!$F$2),$E238,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D238<DATE(YEAR(Account!$J$2),6,1),$D238>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I238<FctrChngDts!$A$2,$J238<FctrChngDts!$A$2),AND($I238>=FctrChngDts!$B$2,$J238>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I238<FctrChngDts!$A$2,$J238>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I238>=FctrChngDts!$A$2,$J238<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I238<FctrChngDts!$B$2,$J238>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K238<FctrChngDts!$A$2,$L238<FctrChngDts!$A$2),AND($K238>=FctrChngDts!$B$2,$L238>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K238<FctrChngDts!$A$2,$L238>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K238>=FctrChngDts!$A$2,$L238<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K238<FctrChngDts!$B$2,$L238>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I238=\"\",$J238=0),0,IF(AND($N238=TRUE,$I238<>0),SUM($J238-$I238+1),IF($O238=TRUE,SUM(FctrChngDts!$A$2-$I238),IF($P238=TRUE,0,IF($Q238=TRUE,SUM($J238-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I238=\"\",$J238=0),0,IF($N238=TRUE,0,IF($O238=TRUE,SUM($J238-FctrChngDts!$A$2+1),IF(AND($P238=TRUE,$I238<>0),SUM($J238-$I238+1),IF($Q238=TRUE,SUM(FctrChngDts!$B$2-$I238),0)))))","v":0},0,{"$f":"IF(OR($K238=\"\",$L238=0),0,IF(AND($R238=TRUE,$K238<>0),SUM($L238-$K238+1),IF($S238=TRUE,SUM(FctrChngDts!$A$2-$K238),IF($T238=TRUE,0,IF($U238=TRUE,SUM($L238-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K238=\"\",$L238=0),0,IF($R238=TRUE,0,IF($S238=TRUE,SUM($L238-FctrChngDts!$A$2+1),IF(AND($T238=TRUE,$K238<>0),SUM($L238-$K238+1),IF($U238=TRUE,SUM(FctrChngDts!$B$2-$K238),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A238,Tenant!$A238:$J737,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR238=FALSE,VLOOKUP($AQ238,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ238,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR238=FALSE,VLOOKUP($AQ238,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ238,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR238=FALSE,VLOOKUP($AQ238,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ238,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR238=FALSE,VLOOKUP($AQ238,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ238,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A238,Tenant!$A238:$J737,6,FALSE)","v":0},{"$f":"VLOOKUP($A238,Tenant!$A238:$J737,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG238=FALSE,0,IF($DQ238=TRUE,SUM($BS238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS238*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DQ238=TRUE,SUM($BT238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT238*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DQ238=TRUE,SUM($BU238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU238*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DQ238=TRUE,SUM($BV238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DQ238=TRUE,SUM($BW238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW238*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DQ238=TRUE,SUM($BX238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX238*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN238=FALSE,0,ROUND(SUM($BY238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP238=FALSE,0,ROUND(SUM($X238*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY238=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X238),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X238)),2)","v":0},0,false,{"$f":"ROUND(IF($CT238=FALSE,0,IF($DU238=TRUE,SUM($BZ238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ238*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT238=FALSE,0,IF($DU238=TRUE,SUM($CA238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA238*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT238=FALSE,0,IF($DU238=TRUE,SUM($CB238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB238*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT238=FALSE,0,IF($DU238=TRUE,SUM($CC238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC238*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT238=FALSE,0,IF($DU238=TRUE,SUM($CD238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD238*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT238=FALSE,0,IF($DU238=TRUE,SUM($CE238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE238*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA238=FALSE,0,ROUND(SUM($CF238*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC238=FALSE,0,ROUND(SUM($AA238*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY238=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA238),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA238)),2)","v":0},0,0,{"$f":"SUM($DG238*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG238*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH238,IF(VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI238,$DG238))","v":0},0,false,0,false,0,{"$f":"IF(AND($X238>0,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ238=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH238:$CM238,$CQ238,$DZ238,$EF238,$EN238:$ES238)-SUM($BY238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH238:$CM238,$CQ238,$DZ238,$EF238,$EH238:$EM238)-SUM($BY238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X238>0,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS238=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH238:$CM238,$CO238,$CQ238,$CU238:$CZ238,$DB238,$DD238,$DZ238,$EB238,$ED238,$EF238,$EN238:$ES238,$FC238,$FE238,$FG238,$FI238,$FQ238:$FV238)/$AD238*$X238)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH238:$CM238,$CO238,$CQ238,$CU238:$CZ238,$DB238,$DD238,$DZ238,$EB238,$ED238,$EF238,$EH238:$EM238,$FC238,$FE238,$FG238,$FI238,$FK238:$FP238)/$AD238*$X238)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA238>0,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU238=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU238:$CZ238,$DD238,$DZ238,$FI238,$FQ238:$FV238)-SUM($CF238*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU238:$CZ238,$DD238,$DZ238,$FI238,$FK238:$FP238)-SUM($CF238*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA238>0,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW238=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH238:$CM238,$CO238,$CQ238,$CU238:$CZ238,$DB238,$DD238,$DZ238,$EB238,$ED238,$EF238,$EN238:$ES238,$FC238,$FE238,$FG238,$FI238,$FQ238:$FV238)/$AD238*$AA238)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH238:$CM238,$CO238,$CQ238,$CU238:$CZ238,$DB238,$DD238,$DZ238,$EB238,$ED238,$EF238,$EH238:$EM238,$FC238,$FE238,$FG238,$FI238,$FK238:$FP238)/$AD238*$AA238)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X238>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E238<>\"D-CARE\",Tenant!$F238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY238=FALSE,0,ROUND(SUM($AE238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X238>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X238>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X238>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA238=FALSE,0,SUM($BY238*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X238>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC238=FALSE,0,SUM($BY238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X238>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE238=TRUE,$X238>0),SUM($BY238*Account!$T$2),0)","v":0},{"$f":"IF(AND($X238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG238=FALSE,0,ROUND(SUM($BS238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG238=FALSE,0,ROUND(SUM($BT238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG238=FALSE,0,ROUND(SUM($BU238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG238=FALSE,0,ROUND(SUM($BV238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG238=FALSE,0,ROUND(SUM($BW238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG238=FALSE,0,ROUND(SUM($BX238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H238/$AD238*$X238),2),0)","v":0},{"$f":"ROUND(SUM($EU238*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET238=FALSE,$EV238,ROUND(MAX(0,SUM(SUM($EN238:$ES238)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY238=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I238","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ238*Account!$AA$2),SUM($EZ238*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA238>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E238<>\"D-CARE\",Tenant!$F238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB238=FALSE,0,ROUND(SUM($AF238*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA238>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA238>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA238>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD238=FALSE,0,SUM($CF238*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA238>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF238=FALSE,0,SUM($CF238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA238>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH238=TRUE,$AA238>0),SUM($CF238*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ238=FALSE,0,ROUND(SUM($BZ238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ238=FALSE,0,ROUND(SUM($CA238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ238=FALSE,0,ROUND(SUM($CB238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ238=FALSE,0,ROUND(SUM($CC238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ238=FALSE,0,ROUND(SUM($CD238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ238=FALSE,0,ROUND(SUM($CE238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H238/$AD238*$AA238),2),0)","v":0},{"$f":"ROUND(SUM($FX238*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW238=FALSE,$FY238,ROUND(MAX(0,SUM(SUM($FQ238:$FV238)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB238=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I238","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC238*Account!$AA$2),SUM($GC238*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D238<=FctrChngDts!$B$14,$E238>FctrChngDts!$B$14),AND($D238<=FctrChngDts!$C$14,$E238>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE238=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH238:$GJ238))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO238,$DB238,$GH238:$GJ238))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG238,$GK238,$GN238,$DR238,$DT238,$DV238,$DX238),IF(Account!$Q$2=TRUE,SUM($GG238,$GL238,$GN238,$DR238,$DT238,$DV238,$DX238),SUM($GG238,$GK238,$GL238,$GM238,$GN238,$DR238,$DT238,$DV238,$DX238)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D238,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A238,Tenant!$A:$J,8,FALSE)=TRUE,$GO238<0),0,SUM(SUM(SUM($GO238/$AD238*$GP238)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A238,Tenant!$A:$J,8,FALSE)=TRUE,$GO238<0),0,SUM(SUM(SUM($GO238/$AD238*$GQ238)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG238,$CO238,$DB238,$GM238)/$AD238)*$X238*FctrChngDts!$B$15),SUM(SUM(SUM($DG238,$CO238,$DB238,$GH238:$GJ238)/$AD238)*$X238*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG238,$CO238,$DB238,$GM238)/$AD238)*$AA238*FctrChngDts!$B$15),SUM(SUM(SUM($DG238,$CO238,$DB238,$GH238:$GJ238)/$AD238)*$AA238*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E238),$AD238,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D238,FctrChngDts!$C$17<=$E238),_xlfn.DAYS($D238,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E238),$AD238,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D238,FctrChngDts!$C$19<=$E238),_xlfn.DAYS($D238,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY238*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY238*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ238*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ238*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D238,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A238,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF238*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A238,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG238*Account!$AA$2)),2)","v":0}]
[238,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G239),0,IF($F239<=$G239,SUM($G239-$F239),IF($F239>$G239,SUM((Account!$L$2-$F239)+$G239+1))))","v":0},{"$f":"IF(AND($D239>=FctrChngDts!$C$2,$D239<=FctrChngDts!$D$2),$D239,\"\")","v":""},{"$f":"IF($I239=\"\",\"\",IF($E239<=FctrChngDts!$D$2,$E239,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D239<FctrChngDts!$E$2,$E239<FctrChngDts!$E$2),AND($D239>=FctrChngDts!$F$2,$E239>=FctrChngDts!$F$2)),\"\",IF(AND($D239>=FctrChngDts!$E$2,$D239<=FctrChngDts!$F$2),$D239,FctrChngDts!$E$2))","v":""},{"$f":"IF($K239=\"\",\"\",IF(AND($J239=$K239,$E239>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K239=$J239,$E239,IF(AND($E239>=FctrChngDts!$E$2,$E239<=FctrChngDts!$F$2),$E239,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D239<DATE(YEAR(Account!$J$2),6,1),$D239>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I239<FctrChngDts!$A$2,$J239<FctrChngDts!$A$2),AND($I239>=FctrChngDts!$B$2,$J239>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I239<FctrChngDts!$A$2,$J239>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I239>=FctrChngDts!$A$2,$J239<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I239<FctrChngDts!$B$2,$J239>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K239<FctrChngDts!$A$2,$L239<FctrChngDts!$A$2),AND($K239>=FctrChngDts!$B$2,$L239>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K239<FctrChngDts!$A$2,$L239>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K239>=FctrChngDts!$A$2,$L239<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K239<FctrChngDts!$B$2,$L239>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I239=\"\",$J239=0),0,IF(AND($N239=TRUE,$I239<>0),SUM($J239-$I239+1),IF($O239=TRUE,SUM(FctrChngDts!$A$2-$I239),IF($P239=TRUE,0,IF($Q239=TRUE,SUM($J239-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I239=\"\",$J239=0),0,IF($N239=TRUE,0,IF($O239=TRUE,SUM($J239-FctrChngDts!$A$2+1),IF(AND($P239=TRUE,$I239<>0),SUM($J239-$I239+1),IF($Q239=TRUE,SUM(FctrChngDts!$B$2-$I239),0)))))","v":0},0,{"$f":"IF(OR($K239=\"\",$L239=0),0,IF(AND($R239=TRUE,$K239<>0),SUM($L239-$K239+1),IF($S239=TRUE,SUM(FctrChngDts!$A$2-$K239),IF($T239=TRUE,0,IF($U239=TRUE,SUM($L239-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K239=\"\",$L239=0),0,IF($R239=TRUE,0,IF($S239=TRUE,SUM($L239-FctrChngDts!$A$2+1),IF(AND($T239=TRUE,$K239<>0),SUM($L239-$K239+1),IF($U239=TRUE,SUM(FctrChngDts!$B$2-$K239),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A239,Tenant!$A239:$J738,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR239=FALSE,VLOOKUP($AQ239,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ239,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR239=FALSE,VLOOKUP($AQ239,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ239,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR239=FALSE,VLOOKUP($AQ239,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ239,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR239=FALSE,VLOOKUP($AQ239,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ239,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A239,Tenant!$A239:$J738,6,FALSE)","v":0},{"$f":"VLOOKUP($A239,Tenant!$A239:$J738,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG239=FALSE,0,IF($DQ239=TRUE,SUM($BS239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS239*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DQ239=TRUE,SUM($BT239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT239*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DQ239=TRUE,SUM($BU239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU239*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DQ239=TRUE,SUM($BV239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DQ239=TRUE,SUM($BW239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW239*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DQ239=TRUE,SUM($BX239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX239*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN239=FALSE,0,ROUND(SUM($BY239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP239=FALSE,0,ROUND(SUM($X239*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY239=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X239),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X239)),2)","v":0},0,false,{"$f":"ROUND(IF($CT239=FALSE,0,IF($DU239=TRUE,SUM($BZ239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ239*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT239=FALSE,0,IF($DU239=TRUE,SUM($CA239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA239*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT239=FALSE,0,IF($DU239=TRUE,SUM($CB239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB239*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT239=FALSE,0,IF($DU239=TRUE,SUM($CC239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC239*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT239=FALSE,0,IF($DU239=TRUE,SUM($CD239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD239*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT239=FALSE,0,IF($DU239=TRUE,SUM($CE239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE239*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA239=FALSE,0,ROUND(SUM($CF239*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC239=FALSE,0,ROUND(SUM($AA239*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY239=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA239),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA239)),2)","v":0},0,0,{"$f":"SUM($DG239*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG239*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH239,IF(VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI239,$DG239))","v":0},0,false,0,false,0,{"$f":"IF(AND($X239>0,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ239=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH239:$CM239,$CQ239,$DZ239,$EF239,$EN239:$ES239)-SUM($BY239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH239:$CM239,$CQ239,$DZ239,$EF239,$EH239:$EM239)-SUM($BY239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X239>0,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS239=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH239:$CM239,$CO239,$CQ239,$CU239:$CZ239,$DB239,$DD239,$DZ239,$EB239,$ED239,$EF239,$EN239:$ES239,$FC239,$FE239,$FG239,$FI239,$FQ239:$FV239)/$AD239*$X239)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH239:$CM239,$CO239,$CQ239,$CU239:$CZ239,$DB239,$DD239,$DZ239,$EB239,$ED239,$EF239,$EH239:$EM239,$FC239,$FE239,$FG239,$FI239,$FK239:$FP239)/$AD239*$X239)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA239>0,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU239=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU239:$CZ239,$DD239,$DZ239,$FI239,$FQ239:$FV239)-SUM($CF239*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU239:$CZ239,$DD239,$DZ239,$FI239,$FK239:$FP239)-SUM($CF239*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA239>0,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW239=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH239:$CM239,$CO239,$CQ239,$CU239:$CZ239,$DB239,$DD239,$DZ239,$EB239,$ED239,$EF239,$EN239:$ES239,$FC239,$FE239,$FG239,$FI239,$FQ239:$FV239)/$AD239*$AA239)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH239:$CM239,$CO239,$CQ239,$CU239:$CZ239,$DB239,$DD239,$DZ239,$EB239,$ED239,$EF239,$EH239:$EM239,$FC239,$FE239,$FG239,$FI239,$FK239:$FP239)/$AD239*$AA239)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X239>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E239<>\"D-CARE\",Tenant!$F239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY239=FALSE,0,ROUND(SUM($AE239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X239>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X239>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X239>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA239=FALSE,0,SUM($BY239*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X239>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC239=FALSE,0,SUM($BY239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X239>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE239=TRUE,$X239>0),SUM($BY239*Account!$T$2),0)","v":0},{"$f":"IF(AND($X239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG239=FALSE,0,ROUND(SUM($BS239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG239=FALSE,0,ROUND(SUM($BT239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG239=FALSE,0,ROUND(SUM($BU239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG239=FALSE,0,ROUND(SUM($BV239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG239=FALSE,0,ROUND(SUM($BW239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG239=FALSE,0,ROUND(SUM($BX239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H239/$AD239*$X239),2),0)","v":0},{"$f":"ROUND(SUM($EU239*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET239=FALSE,$EV239,ROUND(MAX(0,SUM(SUM($EN239:$ES239)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY239=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I239","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ239*Account!$AA$2),SUM($EZ239*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA239>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E239<>\"D-CARE\",Tenant!$F239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB239=FALSE,0,ROUND(SUM($AF239*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA239>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA239>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA239>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD239=FALSE,0,SUM($CF239*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA239>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF239=FALSE,0,SUM($CF239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA239>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH239=TRUE,$AA239>0),SUM($CF239*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ239=FALSE,0,ROUND(SUM($BZ239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ239=FALSE,0,ROUND(SUM($CA239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ239=FALSE,0,ROUND(SUM($CB239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ239=FALSE,0,ROUND(SUM($CC239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ239=FALSE,0,ROUND(SUM($CD239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ239=FALSE,0,ROUND(SUM($CE239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H239/$AD239*$AA239),2),0)","v":0},{"$f":"ROUND(SUM($FX239*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW239=FALSE,$FY239,ROUND(MAX(0,SUM(SUM($FQ239:$FV239)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB239=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I239","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC239*Account!$AA$2),SUM($GC239*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D239<=FctrChngDts!$B$14,$E239>FctrChngDts!$B$14),AND($D239<=FctrChngDts!$C$14,$E239>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE239=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH239:$GJ239))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO239,$DB239,$GH239:$GJ239))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG239,$GK239,$GN239,$DR239,$DT239,$DV239,$DX239),IF(Account!$Q$2=TRUE,SUM($GG239,$GL239,$GN239,$DR239,$DT239,$DV239,$DX239),SUM($GG239,$GK239,$GL239,$GM239,$GN239,$DR239,$DT239,$DV239,$DX239)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D239,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A239,Tenant!$A:$J,8,FALSE)=TRUE,$GO239<0),0,SUM(SUM(SUM($GO239/$AD239*$GP239)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A239,Tenant!$A:$J,8,FALSE)=TRUE,$GO239<0),0,SUM(SUM(SUM($GO239/$AD239*$GQ239)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG239,$CO239,$DB239,$GM239)/$AD239)*$X239*FctrChngDts!$B$15),SUM(SUM(SUM($DG239,$CO239,$DB239,$GH239:$GJ239)/$AD239)*$X239*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG239,$CO239,$DB239,$GM239)/$AD239)*$AA239*FctrChngDts!$B$15),SUM(SUM(SUM($DG239,$CO239,$DB239,$GH239:$GJ239)/$AD239)*$AA239*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E239),$AD239,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D239,FctrChngDts!$C$17<=$E239),_xlfn.DAYS($D239,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E239),$AD239,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D239,FctrChngDts!$C$19<=$E239),_xlfn.DAYS($D239,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY239*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY239*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ239*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ239*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D239,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A239,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF239*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A239,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG239*Account!$AA$2)),2)","v":0}]
[239,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G240),0,IF($F240<=$G240,SUM($G240-$F240),IF($F240>$G240,SUM((Account!$L$2-$F240)+$G240+1))))","v":0},{"$f":"IF(AND($D240>=FctrChngDts!$C$2,$D240<=FctrChngDts!$D$2),$D240,\"\")","v":""},{"$f":"IF($I240=\"\",\"\",IF($E240<=FctrChngDts!$D$2,$E240,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D240<FctrChngDts!$E$2,$E240<FctrChngDts!$E$2),AND($D240>=FctrChngDts!$F$2,$E240>=FctrChngDts!$F$2)),\"\",IF(AND($D240>=FctrChngDts!$E$2,$D240<=FctrChngDts!$F$2),$D240,FctrChngDts!$E$2))","v":""},{"$f":"IF($K240=\"\",\"\",IF(AND($J240=$K240,$E240>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K240=$J240,$E240,IF(AND($E240>=FctrChngDts!$E$2,$E240<=FctrChngDts!$F$2),$E240,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D240<DATE(YEAR(Account!$J$2),6,1),$D240>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I240<FctrChngDts!$A$2,$J240<FctrChngDts!$A$2),AND($I240>=FctrChngDts!$B$2,$J240>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I240<FctrChngDts!$A$2,$J240>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I240>=FctrChngDts!$A$2,$J240<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I240<FctrChngDts!$B$2,$J240>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K240<FctrChngDts!$A$2,$L240<FctrChngDts!$A$2),AND($K240>=FctrChngDts!$B$2,$L240>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K240<FctrChngDts!$A$2,$L240>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K240>=FctrChngDts!$A$2,$L240<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K240<FctrChngDts!$B$2,$L240>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I240=\"\",$J240=0),0,IF(AND($N240=TRUE,$I240<>0),SUM($J240-$I240+1),IF($O240=TRUE,SUM(FctrChngDts!$A$2-$I240),IF($P240=TRUE,0,IF($Q240=TRUE,SUM($J240-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I240=\"\",$J240=0),0,IF($N240=TRUE,0,IF($O240=TRUE,SUM($J240-FctrChngDts!$A$2+1),IF(AND($P240=TRUE,$I240<>0),SUM($J240-$I240+1),IF($Q240=TRUE,SUM(FctrChngDts!$B$2-$I240),0)))))","v":0},0,{"$f":"IF(OR($K240=\"\",$L240=0),0,IF(AND($R240=TRUE,$K240<>0),SUM($L240-$K240+1),IF($S240=TRUE,SUM(FctrChngDts!$A$2-$K240),IF($T240=TRUE,0,IF($U240=TRUE,SUM($L240-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K240=\"\",$L240=0),0,IF($R240=TRUE,0,IF($S240=TRUE,SUM($L240-FctrChngDts!$A$2+1),IF(AND($T240=TRUE,$K240<>0),SUM($L240-$K240+1),IF($U240=TRUE,SUM(FctrChngDts!$B$2-$K240),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A240,Tenant!$A240:$J739,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR240=FALSE,VLOOKUP($AQ240,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ240,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR240=FALSE,VLOOKUP($AQ240,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ240,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR240=FALSE,VLOOKUP($AQ240,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ240,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR240=FALSE,VLOOKUP($AQ240,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ240,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A240,Tenant!$A240:$J739,6,FALSE)","v":0},{"$f":"VLOOKUP($A240,Tenant!$A240:$J739,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG240=FALSE,0,IF($DQ240=TRUE,SUM($BS240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS240*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DQ240=TRUE,SUM($BT240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT240*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DQ240=TRUE,SUM($BU240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU240*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DQ240=TRUE,SUM($BV240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DQ240=TRUE,SUM($BW240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW240*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DQ240=TRUE,SUM($BX240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX240*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN240=FALSE,0,ROUND(SUM($BY240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP240=FALSE,0,ROUND(SUM($X240*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY240=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X240),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X240)),2)","v":0},0,false,{"$f":"ROUND(IF($CT240=FALSE,0,IF($DU240=TRUE,SUM($BZ240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ240*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT240=FALSE,0,IF($DU240=TRUE,SUM($CA240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA240*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT240=FALSE,0,IF($DU240=TRUE,SUM($CB240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB240*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT240=FALSE,0,IF($DU240=TRUE,SUM($CC240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC240*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT240=FALSE,0,IF($DU240=TRUE,SUM($CD240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD240*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT240=FALSE,0,IF($DU240=TRUE,SUM($CE240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE240*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA240=FALSE,0,ROUND(SUM($CF240*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC240=FALSE,0,ROUND(SUM($AA240*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY240=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA240),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA240)),2)","v":0},0,0,{"$f":"SUM($DG240*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG240*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH240,IF(VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI240,$DG240))","v":0},0,false,0,false,0,{"$f":"IF(AND($X240>0,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ240=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH240:$CM240,$CQ240,$DZ240,$EF240,$EN240:$ES240)-SUM($BY240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH240:$CM240,$CQ240,$DZ240,$EF240,$EH240:$EM240)-SUM($BY240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X240>0,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS240=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH240:$CM240,$CO240,$CQ240,$CU240:$CZ240,$DB240,$DD240,$DZ240,$EB240,$ED240,$EF240,$EN240:$ES240,$FC240,$FE240,$FG240,$FI240,$FQ240:$FV240)/$AD240*$X240)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH240:$CM240,$CO240,$CQ240,$CU240:$CZ240,$DB240,$DD240,$DZ240,$EB240,$ED240,$EF240,$EH240:$EM240,$FC240,$FE240,$FG240,$FI240,$FK240:$FP240)/$AD240*$X240)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA240>0,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU240=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU240:$CZ240,$DD240,$DZ240,$FI240,$FQ240:$FV240)-SUM($CF240*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU240:$CZ240,$DD240,$DZ240,$FI240,$FK240:$FP240)-SUM($CF240*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA240>0,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW240=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH240:$CM240,$CO240,$CQ240,$CU240:$CZ240,$DB240,$DD240,$DZ240,$EB240,$ED240,$EF240,$EN240:$ES240,$FC240,$FE240,$FG240,$FI240,$FQ240:$FV240)/$AD240*$AA240)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH240:$CM240,$CO240,$CQ240,$CU240:$CZ240,$DB240,$DD240,$DZ240,$EB240,$ED240,$EF240,$EH240:$EM240,$FC240,$FE240,$FG240,$FI240,$FK240:$FP240)/$AD240*$AA240)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X240>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E240<>\"D-CARE\",Tenant!$F240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY240=FALSE,0,ROUND(SUM($AE240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X240>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X240>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X240>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA240=FALSE,0,SUM($BY240*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X240>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC240=FALSE,0,SUM($BY240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X240>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE240=TRUE,$X240>0),SUM($BY240*Account!$T$2),0)","v":0},{"$f":"IF(AND($X240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG240=FALSE,0,ROUND(SUM($BS240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG240=FALSE,0,ROUND(SUM($BT240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG240=FALSE,0,ROUND(SUM($BU240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG240=FALSE,0,ROUND(SUM($BV240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG240=FALSE,0,ROUND(SUM($BW240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG240=FALSE,0,ROUND(SUM($BX240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H240/$AD240*$X240),2),0)","v":0},{"$f":"ROUND(SUM($EU240*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET240=FALSE,$EV240,ROUND(MAX(0,SUM(SUM($EN240:$ES240)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY240=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I240","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ240*Account!$AA$2),SUM($EZ240*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA240>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E240<>\"D-CARE\",Tenant!$F240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB240=FALSE,0,ROUND(SUM($AF240*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA240>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA240>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA240>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD240=FALSE,0,SUM($CF240*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA240>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF240=FALSE,0,SUM($CF240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA240>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH240=TRUE,$AA240>0),SUM($CF240*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ240=FALSE,0,ROUND(SUM($BZ240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ240=FALSE,0,ROUND(SUM($CA240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ240=FALSE,0,ROUND(SUM($CB240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ240=FALSE,0,ROUND(SUM($CC240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ240=FALSE,0,ROUND(SUM($CD240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ240=FALSE,0,ROUND(SUM($CE240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H240/$AD240*$AA240),2),0)","v":0},{"$f":"ROUND(SUM($FX240*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW240=FALSE,$FY240,ROUND(MAX(0,SUM(SUM($FQ240:$FV240)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB240=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I240","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC240*Account!$AA$2),SUM($GC240*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D240<=FctrChngDts!$B$14,$E240>FctrChngDts!$B$14),AND($D240<=FctrChngDts!$C$14,$E240>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE240=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH240:$GJ240))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO240,$DB240,$GH240:$GJ240))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG240,$GK240,$GN240,$DR240,$DT240,$DV240,$DX240),IF(Account!$Q$2=TRUE,SUM($GG240,$GL240,$GN240,$DR240,$DT240,$DV240,$DX240),SUM($GG240,$GK240,$GL240,$GM240,$GN240,$DR240,$DT240,$DV240,$DX240)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D240,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A240,Tenant!$A:$J,8,FALSE)=TRUE,$GO240<0),0,SUM(SUM(SUM($GO240/$AD240*$GP240)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A240,Tenant!$A:$J,8,FALSE)=TRUE,$GO240<0),0,SUM(SUM(SUM($GO240/$AD240*$GQ240)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG240,$CO240,$DB240,$GM240)/$AD240)*$X240*FctrChngDts!$B$15),SUM(SUM(SUM($DG240,$CO240,$DB240,$GH240:$GJ240)/$AD240)*$X240*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG240,$CO240,$DB240,$GM240)/$AD240)*$AA240*FctrChngDts!$B$15),SUM(SUM(SUM($DG240,$CO240,$DB240,$GH240:$GJ240)/$AD240)*$AA240*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E240),$AD240,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D240,FctrChngDts!$C$17<=$E240),_xlfn.DAYS($D240,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E240),$AD240,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D240,FctrChngDts!$C$19<=$E240),_xlfn.DAYS($D240,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY240*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY240*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ240*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ240*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D240,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A240,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF240*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A240,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG240*Account!$AA$2)),2)","v":0}]
[240,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G241),0,IF($F241<=$G241,SUM($G241-$F241),IF($F241>$G241,SUM((Account!$L$2-$F241)+$G241+1))))","v":0},{"$f":"IF(AND($D241>=FctrChngDts!$C$2,$D241<=FctrChngDts!$D$2),$D241,\"\")","v":""},{"$f":"IF($I241=\"\",\"\",IF($E241<=FctrChngDts!$D$2,$E241,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D241<FctrChngDts!$E$2,$E241<FctrChngDts!$E$2),AND($D241>=FctrChngDts!$F$2,$E241>=FctrChngDts!$F$2)),\"\",IF(AND($D241>=FctrChngDts!$E$2,$D241<=FctrChngDts!$F$2),$D241,FctrChngDts!$E$2))","v":""},{"$f":"IF($K241=\"\",\"\",IF(AND($J241=$K241,$E241>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K241=$J241,$E241,IF(AND($E241>=FctrChngDts!$E$2,$E241<=FctrChngDts!$F$2),$E241,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D241<DATE(YEAR(Account!$J$2),6,1),$D241>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I241<FctrChngDts!$A$2,$J241<FctrChngDts!$A$2),AND($I241>=FctrChngDts!$B$2,$J241>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I241<FctrChngDts!$A$2,$J241>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I241>=FctrChngDts!$A$2,$J241<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I241<FctrChngDts!$B$2,$J241>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K241<FctrChngDts!$A$2,$L241<FctrChngDts!$A$2),AND($K241>=FctrChngDts!$B$2,$L241>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K241<FctrChngDts!$A$2,$L241>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K241>=FctrChngDts!$A$2,$L241<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K241<FctrChngDts!$B$2,$L241>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I241=\"\",$J241=0),0,IF(AND($N241=TRUE,$I241<>0),SUM($J241-$I241+1),IF($O241=TRUE,SUM(FctrChngDts!$A$2-$I241),IF($P241=TRUE,0,IF($Q241=TRUE,SUM($J241-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I241=\"\",$J241=0),0,IF($N241=TRUE,0,IF($O241=TRUE,SUM($J241-FctrChngDts!$A$2+1),IF(AND($P241=TRUE,$I241<>0),SUM($J241-$I241+1),IF($Q241=TRUE,SUM(FctrChngDts!$B$2-$I241),0)))))","v":0},0,{"$f":"IF(OR($K241=\"\",$L241=0),0,IF(AND($R241=TRUE,$K241<>0),SUM($L241-$K241+1),IF($S241=TRUE,SUM(FctrChngDts!$A$2-$K241),IF($T241=TRUE,0,IF($U241=TRUE,SUM($L241-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K241=\"\",$L241=0),0,IF($R241=TRUE,0,IF($S241=TRUE,SUM($L241-FctrChngDts!$A$2+1),IF(AND($T241=TRUE,$K241<>0),SUM($L241-$K241+1),IF($U241=TRUE,SUM(FctrChngDts!$B$2-$K241),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A241,Tenant!$A241:$J740,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR241=FALSE,VLOOKUP($AQ241,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ241,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR241=FALSE,VLOOKUP($AQ241,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ241,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR241=FALSE,VLOOKUP($AQ241,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ241,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR241=FALSE,VLOOKUP($AQ241,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ241,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A241,Tenant!$A241:$J740,6,FALSE)","v":0},{"$f":"VLOOKUP($A241,Tenant!$A241:$J740,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG241=FALSE,0,IF($DQ241=TRUE,SUM($BS241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS241*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DQ241=TRUE,SUM($BT241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT241*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DQ241=TRUE,SUM($BU241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU241*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DQ241=TRUE,SUM($BV241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DQ241=TRUE,SUM($BW241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW241*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DQ241=TRUE,SUM($BX241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX241*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN241=FALSE,0,ROUND(SUM($BY241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP241=FALSE,0,ROUND(SUM($X241*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY241=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X241),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X241)),2)","v":0},0,false,{"$f":"ROUND(IF($CT241=FALSE,0,IF($DU241=TRUE,SUM($BZ241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ241*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT241=FALSE,0,IF($DU241=TRUE,SUM($CA241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA241*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT241=FALSE,0,IF($DU241=TRUE,SUM($CB241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB241*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT241=FALSE,0,IF($DU241=TRUE,SUM($CC241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC241*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT241=FALSE,0,IF($DU241=TRUE,SUM($CD241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD241*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT241=FALSE,0,IF($DU241=TRUE,SUM($CE241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE241*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA241=FALSE,0,ROUND(SUM($CF241*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC241=FALSE,0,ROUND(SUM($AA241*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY241=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA241),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA241)),2)","v":0},0,0,{"$f":"SUM($DG241*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG241*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH241,IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI241,$DG241))","v":0},0,false,0,false,0,{"$f":"IF(AND($X241>0,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ241=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH241:$CM241,$CQ241,$DZ241,$EF241,$EN241:$ES241)-SUM($BY241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH241:$CM241,$CQ241,$DZ241,$EF241,$EH241:$EM241)-SUM($BY241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X241>0,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS241=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH241:$CM241,$CO241,$CQ241,$CU241:$CZ241,$DB241,$DD241,$DZ241,$EB241,$ED241,$EF241,$EN241:$ES241,$FC241,$FE241,$FG241,$FI241,$FQ241:$FV241)/$AD241*$X241)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH241:$CM241,$CO241,$CQ241,$CU241:$CZ241,$DB241,$DD241,$DZ241,$EB241,$ED241,$EF241,$EH241:$EM241,$FC241,$FE241,$FG241,$FI241,$FK241:$FP241)/$AD241*$X241)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA241>0,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU241=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU241:$CZ241,$DD241,$DZ241,$FI241,$FQ241:$FV241)-SUM($CF241*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU241:$CZ241,$DD241,$DZ241,$FI241,$FK241:$FP241)-SUM($CF241*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA241>0,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW241=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH241:$CM241,$CO241,$CQ241,$CU241:$CZ241,$DB241,$DD241,$DZ241,$EB241,$ED241,$EF241,$EN241:$ES241,$FC241,$FE241,$FG241,$FI241,$FQ241:$FV241)/$AD241*$AA241)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH241:$CM241,$CO241,$CQ241,$CU241:$CZ241,$DB241,$DD241,$DZ241,$EB241,$ED241,$EF241,$EH241:$EM241,$FC241,$FE241,$FG241,$FI241,$FK241:$FP241)/$AD241*$AA241)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E241<>\"D-CARE\",Tenant!$F241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY241=FALSE,0,ROUND(SUM($AE241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA241=FALSE,0,SUM($BY241*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X241>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC241=FALSE,0,SUM($BY241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X241>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE241=TRUE,$X241>0),SUM($BY241*Account!$T$2),0)","v":0},{"$f":"IF(AND($X241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG241=FALSE,0,ROUND(SUM($BS241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG241=FALSE,0,ROUND(SUM($BT241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG241=FALSE,0,ROUND(SUM($BU241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG241=FALSE,0,ROUND(SUM($BV241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG241=FALSE,0,ROUND(SUM($BW241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG241=FALSE,0,ROUND(SUM($BX241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H241/$AD241*$X241),2),0)","v":0},{"$f":"ROUND(SUM($EU241*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET241=FALSE,$EV241,ROUND(MAX(0,SUM(SUM($EN241:$ES241)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY241=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I241","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ241*Account!$AA$2),SUM($EZ241*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E241<>\"D-CARE\",Tenant!$F241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB241=FALSE,0,ROUND(SUM($AF241*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD241=FALSE,0,SUM($CF241*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA241>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF241=FALSE,0,SUM($CF241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA241>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH241=TRUE,$AA241>0),SUM($CF241*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ241=FALSE,0,ROUND(SUM($BZ241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ241=FALSE,0,ROUND(SUM($CA241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ241=FALSE,0,ROUND(SUM($CB241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ241=FALSE,0,ROUND(SUM($CC241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ241=FALSE,0,ROUND(SUM($CD241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ241=FALSE,0,ROUND(SUM($CE241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H241/$AD241*$AA241),2),0)","v":0},{"$f":"ROUND(SUM($FX241*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW241=FALSE,$FY241,ROUND(MAX(0,SUM(SUM($FQ241:$FV241)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB241=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I241","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC241*Account!$AA$2),SUM($GC241*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D241<=FctrChngDts!$B$14,$E241>FctrChngDts!$B$14),AND($D241<=FctrChngDts!$C$14,$E241>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE241=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH241:$GJ241))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO241,$DB241,$GH241:$GJ241))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG241,$GK241,$GN241,$DR241,$DT241,$DV241,$DX241),IF(Account!$Q$2=TRUE,SUM($GG241,$GL241,$GN241,$DR241,$DT241,$DV241,$DX241),SUM($GG241,$GK241,$GL241,$GM241,$GN241,$DR241,$DT241,$DV241,$DX241)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D241,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,8,FALSE)=TRUE,$GO241<0),0,SUM(SUM(SUM($GO241/$AD241*$GP241)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,8,FALSE)=TRUE,$GO241<0),0,SUM(SUM(SUM($GO241/$AD241*$GQ241)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG241,$CO241,$DB241,$GM241)/$AD241)*$X241*FctrChngDts!$B$15),SUM(SUM(SUM($DG241,$CO241,$DB241,$GH241:$GJ241)/$AD241)*$X241*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG241,$CO241,$DB241,$GM241)/$AD241)*$AA241*FctrChngDts!$B$15),SUM(SUM(SUM($DG241,$CO241,$DB241,$GH241:$GJ241)/$AD241)*$AA241*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E241),$AD241,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D241,FctrChngDts!$C$17<=$E241),_xlfn.DAYS($D241,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E241),$AD241,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D241,FctrChngDts!$C$19<=$E241),_xlfn.DAYS($D241,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY241*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY241*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ241*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ241*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D241,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF241*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG241*Account!$AA$2)),2)","v":0}]
[241,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G242),0,IF($F242<=$G242,SUM($G242-$F242),IF($F242>$G242,SUM((Account!$L$2-$F242)+$G242+1))))","v":0},{"$f":"IF(AND($D242>=FctrChngDts!$C$2,$D242<=FctrChngDts!$D$2),$D242,\"\")","v":""},{"$f":"IF($I242=\"\",\"\",IF($E242<=FctrChngDts!$D$2,$E242,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D242<FctrChngDts!$E$2,$E242<FctrChngDts!$E$2),AND($D242>=FctrChngDts!$F$2,$E242>=FctrChngDts!$F$2)),\"\",IF(AND($D242>=FctrChngDts!$E$2,$D242<=FctrChngDts!$F$2),$D242,FctrChngDts!$E$2))","v":""},{"$f":"IF($K242=\"\",\"\",IF(AND($J242=$K242,$E242>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K242=$J242,$E242,IF(AND($E242>=FctrChngDts!$E$2,$E242<=FctrChngDts!$F$2),$E242,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D242<DATE(YEAR(Account!$J$2),6,1),$D242>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I242<FctrChngDts!$A$2,$J242<FctrChngDts!$A$2),AND($I242>=FctrChngDts!$B$2,$J242>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I242<FctrChngDts!$A$2,$J242>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I242>=FctrChngDts!$A$2,$J242<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I242<FctrChngDts!$B$2,$J242>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K242<FctrChngDts!$A$2,$L242<FctrChngDts!$A$2),AND($K242>=FctrChngDts!$B$2,$L242>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K242<FctrChngDts!$A$2,$L242>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K242>=FctrChngDts!$A$2,$L242<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K242<FctrChngDts!$B$2,$L242>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I242=\"\",$J242=0),0,IF(AND($N242=TRUE,$I242<>0),SUM($J242-$I242+1),IF($O242=TRUE,SUM(FctrChngDts!$A$2-$I242),IF($P242=TRUE,0,IF($Q242=TRUE,SUM($J242-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I242=\"\",$J242=0),0,IF($N242=TRUE,0,IF($O242=TRUE,SUM($J242-FctrChngDts!$A$2+1),IF(AND($P242=TRUE,$I242<>0),SUM($J242-$I242+1),IF($Q242=TRUE,SUM(FctrChngDts!$B$2-$I242),0)))))","v":0},0,{"$f":"IF(OR($K242=\"\",$L242=0),0,IF(AND($R242=TRUE,$K242<>0),SUM($L242-$K242+1),IF($S242=TRUE,SUM(FctrChngDts!$A$2-$K242),IF($T242=TRUE,0,IF($U242=TRUE,SUM($L242-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K242=\"\",$L242=0),0,IF($R242=TRUE,0,IF($S242=TRUE,SUM($L242-FctrChngDts!$A$2+1),IF(AND($T242=TRUE,$K242<>0),SUM($L242-$K242+1),IF($U242=TRUE,SUM(FctrChngDts!$B$2-$K242),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A242,Tenant!$A242:$J741,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR242=FALSE,VLOOKUP($AQ242,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ242,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR242=FALSE,VLOOKUP($AQ242,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ242,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR242=FALSE,VLOOKUP($AQ242,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ242,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR242=FALSE,VLOOKUP($AQ242,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ242,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A242,Tenant!$A242:$J741,6,FALSE)","v":0},{"$f":"VLOOKUP($A242,Tenant!$A242:$J741,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG242=FALSE,0,IF($DQ242=TRUE,SUM($BS242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS242*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DQ242=TRUE,SUM($BT242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT242*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DQ242=TRUE,SUM($BU242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU242*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DQ242=TRUE,SUM($BV242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DQ242=TRUE,SUM($BW242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW242*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DQ242=TRUE,SUM($BX242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX242*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN242=FALSE,0,ROUND(SUM($BY242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP242=FALSE,0,ROUND(SUM($X242*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY242=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X242),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X242)),2)","v":0},0,false,{"$f":"ROUND(IF($CT242=FALSE,0,IF($DU242=TRUE,SUM($BZ242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ242*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT242=FALSE,0,IF($DU242=TRUE,SUM($CA242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA242*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT242=FALSE,0,IF($DU242=TRUE,SUM($CB242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB242*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT242=FALSE,0,IF($DU242=TRUE,SUM($CC242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC242*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT242=FALSE,0,IF($DU242=TRUE,SUM($CD242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD242*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT242=FALSE,0,IF($DU242=TRUE,SUM($CE242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE242*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA242=FALSE,0,ROUND(SUM($CF242*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC242=FALSE,0,ROUND(SUM($AA242*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY242=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA242),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA242)),2)","v":0},0,0,{"$f":"SUM($DG242*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG242*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH242,IF(VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI242,$DG242))","v":0},0,false,0,false,0,{"$f":"IF(AND($X242>0,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ242=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH242:$CM242,$CQ242,$DZ242,$EF242,$EN242:$ES242)-SUM($BY242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH242:$CM242,$CQ242,$DZ242,$EF242,$EH242:$EM242)-SUM($BY242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X242>0,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS242=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH242:$CM242,$CO242,$CQ242,$CU242:$CZ242,$DB242,$DD242,$DZ242,$EB242,$ED242,$EF242,$EN242:$ES242,$FC242,$FE242,$FG242,$FI242,$FQ242:$FV242)/$AD242*$X242)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH242:$CM242,$CO242,$CQ242,$CU242:$CZ242,$DB242,$DD242,$DZ242,$EB242,$ED242,$EF242,$EH242:$EM242,$FC242,$FE242,$FG242,$FI242,$FK242:$FP242)/$AD242*$X242)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA242>0,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU242=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU242:$CZ242,$DD242,$DZ242,$FI242,$FQ242:$FV242)-SUM($CF242*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU242:$CZ242,$DD242,$DZ242,$FI242,$FK242:$FP242)-SUM($CF242*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA242>0,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW242=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH242:$CM242,$CO242,$CQ242,$CU242:$CZ242,$DB242,$DD242,$DZ242,$EB242,$ED242,$EF242,$EN242:$ES242,$FC242,$FE242,$FG242,$FI242,$FQ242:$FV242)/$AD242*$AA242)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH242:$CM242,$CO242,$CQ242,$CU242:$CZ242,$DB242,$DD242,$DZ242,$EB242,$ED242,$EF242,$EH242:$EM242,$FC242,$FE242,$FG242,$FI242,$FK242:$FP242)/$AD242*$AA242)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X242>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E242<>\"D-CARE\",Tenant!$F242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY242=FALSE,0,ROUND(SUM($AE242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X242>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X242>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X242>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA242=FALSE,0,SUM($BY242*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X242>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC242=FALSE,0,SUM($BY242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X242>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE242=TRUE,$X242>0),SUM($BY242*Account!$T$2),0)","v":0},{"$f":"IF(AND($X242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG242=FALSE,0,ROUND(SUM($BS242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG242=FALSE,0,ROUND(SUM($BT242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG242=FALSE,0,ROUND(SUM($BU242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG242=FALSE,0,ROUND(SUM($BV242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG242=FALSE,0,ROUND(SUM($BW242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG242=FALSE,0,ROUND(SUM($BX242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H242/$AD242*$X242),2),0)","v":0},{"$f":"ROUND(SUM($EU242*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET242=FALSE,$EV242,ROUND(MAX(0,SUM(SUM($EN242:$ES242)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY242=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I242","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ242*Account!$AA$2),SUM($EZ242*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA242>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E242<>\"D-CARE\",Tenant!$F242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB242=FALSE,0,ROUND(SUM($AF242*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA242>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA242>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA242>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD242=FALSE,0,SUM($CF242*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA242>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF242=FALSE,0,SUM($CF242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA242>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH242=TRUE,$AA242>0),SUM($CF242*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ242=FALSE,0,ROUND(SUM($BZ242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ242=FALSE,0,ROUND(SUM($CA242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ242=FALSE,0,ROUND(SUM($CB242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ242=FALSE,0,ROUND(SUM($CC242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ242=FALSE,0,ROUND(SUM($CD242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ242=FALSE,0,ROUND(SUM($CE242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H242/$AD242*$AA242),2),0)","v":0},{"$f":"ROUND(SUM($FX242*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW242=FALSE,$FY242,ROUND(MAX(0,SUM(SUM($FQ242:$FV242)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB242=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I242","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC242*Account!$AA$2),SUM($GC242*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D242<=FctrChngDts!$B$14,$E242>FctrChngDts!$B$14),AND($D242<=FctrChngDts!$C$14,$E242>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE242=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH242:$GJ242))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO242,$DB242,$GH242:$GJ242))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG242,$GK242,$GN242,$DR242,$DT242,$DV242,$DX242),IF(Account!$Q$2=TRUE,SUM($GG242,$GL242,$GN242,$DR242,$DT242,$DV242,$DX242),SUM($GG242,$GK242,$GL242,$GM242,$GN242,$DR242,$DT242,$DV242,$DX242)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D242,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A242,Tenant!$A:$J,8,FALSE)=TRUE,$GO242<0),0,SUM(SUM(SUM($GO242/$AD242*$GP242)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A242,Tenant!$A:$J,8,FALSE)=TRUE,$GO242<0),0,SUM(SUM(SUM($GO242/$AD242*$GQ242)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG242,$CO242,$DB242,$GM242)/$AD242)*$X242*FctrChngDts!$B$15),SUM(SUM(SUM($DG242,$CO242,$DB242,$GH242:$GJ242)/$AD242)*$X242*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG242,$CO242,$DB242,$GM242)/$AD242)*$AA242*FctrChngDts!$B$15),SUM(SUM(SUM($DG242,$CO242,$DB242,$GH242:$GJ242)/$AD242)*$AA242*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E242),$AD242,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D242,FctrChngDts!$C$17<=$E242),_xlfn.DAYS($D242,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E242),$AD242,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D242,FctrChngDts!$C$19<=$E242),_xlfn.DAYS($D242,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY242*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY242*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ242*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ242*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D242,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A242,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF242*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A242,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG242*Account!$AA$2)),2)","v":0}]
[242,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G243),0,IF($F243<=$G243,SUM($G243-$F243),IF($F243>$G243,SUM((Account!$L$2-$F243)+$G243+1))))","v":0},{"$f":"IF(AND($D243>=FctrChngDts!$C$2,$D243<=FctrChngDts!$D$2),$D243,\"\")","v":""},{"$f":"IF($I243=\"\",\"\",IF($E243<=FctrChngDts!$D$2,$E243,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D243<FctrChngDts!$E$2,$E243<FctrChngDts!$E$2),AND($D243>=FctrChngDts!$F$2,$E243>=FctrChngDts!$F$2)),\"\",IF(AND($D243>=FctrChngDts!$E$2,$D243<=FctrChngDts!$F$2),$D243,FctrChngDts!$E$2))","v":""},{"$f":"IF($K243=\"\",\"\",IF(AND($J243=$K243,$E243>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K243=$J243,$E243,IF(AND($E243>=FctrChngDts!$E$2,$E243<=FctrChngDts!$F$2),$E243,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D243<DATE(YEAR(Account!$J$2),6,1),$D243>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I243<FctrChngDts!$A$2,$J243<FctrChngDts!$A$2),AND($I243>=FctrChngDts!$B$2,$J243>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I243<FctrChngDts!$A$2,$J243>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I243>=FctrChngDts!$A$2,$J243<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I243<FctrChngDts!$B$2,$J243>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K243<FctrChngDts!$A$2,$L243<FctrChngDts!$A$2),AND($K243>=FctrChngDts!$B$2,$L243>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K243<FctrChngDts!$A$2,$L243>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K243>=FctrChngDts!$A$2,$L243<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K243<FctrChngDts!$B$2,$L243>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I243=\"\",$J243=0),0,IF(AND($N243=TRUE,$I243<>0),SUM($J243-$I243+1),IF($O243=TRUE,SUM(FctrChngDts!$A$2-$I243),IF($P243=TRUE,0,IF($Q243=TRUE,SUM($J243-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I243=\"\",$J243=0),0,IF($N243=TRUE,0,IF($O243=TRUE,SUM($J243-FctrChngDts!$A$2+1),IF(AND($P243=TRUE,$I243<>0),SUM($J243-$I243+1),IF($Q243=TRUE,SUM(FctrChngDts!$B$2-$I243),0)))))","v":0},0,{"$f":"IF(OR($K243=\"\",$L243=0),0,IF(AND($R243=TRUE,$K243<>0),SUM($L243-$K243+1),IF($S243=TRUE,SUM(FctrChngDts!$A$2-$K243),IF($T243=TRUE,0,IF($U243=TRUE,SUM($L243-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K243=\"\",$L243=0),0,IF($R243=TRUE,0,IF($S243=TRUE,SUM($L243-FctrChngDts!$A$2+1),IF(AND($T243=TRUE,$K243<>0),SUM($L243-$K243+1),IF($U243=TRUE,SUM(FctrChngDts!$B$2-$K243),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A243,Tenant!$A243:$J742,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR243=FALSE,VLOOKUP($AQ243,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ243,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR243=FALSE,VLOOKUP($AQ243,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ243,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR243=FALSE,VLOOKUP($AQ243,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ243,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR243=FALSE,VLOOKUP($AQ243,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ243,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A243,Tenant!$A243:$J742,6,FALSE)","v":0},{"$f":"VLOOKUP($A243,Tenant!$A243:$J742,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG243=FALSE,0,IF($DQ243=TRUE,SUM($BS243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS243*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DQ243=TRUE,SUM($BT243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT243*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DQ243=TRUE,SUM($BU243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU243*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DQ243=TRUE,SUM($BV243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DQ243=TRUE,SUM($BW243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW243*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DQ243=TRUE,SUM($BX243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX243*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN243=FALSE,0,ROUND(SUM($BY243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP243=FALSE,0,ROUND(SUM($X243*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY243=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X243),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X243)),2)","v":0},0,false,{"$f":"ROUND(IF($CT243=FALSE,0,IF($DU243=TRUE,SUM($BZ243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ243*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT243=FALSE,0,IF($DU243=TRUE,SUM($CA243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA243*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT243=FALSE,0,IF($DU243=TRUE,SUM($CB243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB243*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT243=FALSE,0,IF($DU243=TRUE,SUM($CC243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC243*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT243=FALSE,0,IF($DU243=TRUE,SUM($CD243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD243*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT243=FALSE,0,IF($DU243=TRUE,SUM($CE243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE243*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA243=FALSE,0,ROUND(SUM($CF243*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC243=FALSE,0,ROUND(SUM($AA243*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY243=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA243),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA243)),2)","v":0},0,0,{"$f":"SUM($DG243*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG243*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH243,IF(VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI243,$DG243))","v":0},0,false,0,false,0,{"$f":"IF(AND($X243>0,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ243=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH243:$CM243,$CQ243,$DZ243,$EF243,$EN243:$ES243)-SUM($BY243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH243:$CM243,$CQ243,$DZ243,$EF243,$EH243:$EM243)-SUM($BY243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X243>0,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS243=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH243:$CM243,$CO243,$CQ243,$CU243:$CZ243,$DB243,$DD243,$DZ243,$EB243,$ED243,$EF243,$EN243:$ES243,$FC243,$FE243,$FG243,$FI243,$FQ243:$FV243)/$AD243*$X243)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH243:$CM243,$CO243,$CQ243,$CU243:$CZ243,$DB243,$DD243,$DZ243,$EB243,$ED243,$EF243,$EH243:$EM243,$FC243,$FE243,$FG243,$FI243,$FK243:$FP243)/$AD243*$X243)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA243>0,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU243=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU243:$CZ243,$DD243,$DZ243,$FI243,$FQ243:$FV243)-SUM($CF243*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU243:$CZ243,$DD243,$DZ243,$FI243,$FK243:$FP243)-SUM($CF243*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA243>0,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW243=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH243:$CM243,$CO243,$CQ243,$CU243:$CZ243,$DB243,$DD243,$DZ243,$EB243,$ED243,$EF243,$EN243:$ES243,$FC243,$FE243,$FG243,$FI243,$FQ243:$FV243)/$AD243*$AA243)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH243:$CM243,$CO243,$CQ243,$CU243:$CZ243,$DB243,$DD243,$DZ243,$EB243,$ED243,$EF243,$EH243:$EM243,$FC243,$FE243,$FG243,$FI243,$FK243:$FP243)/$AD243*$AA243)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X243>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E243<>\"D-CARE\",Tenant!$F243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY243=FALSE,0,ROUND(SUM($AE243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X243>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X243>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X243>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA243=FALSE,0,SUM($BY243*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X243>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC243=FALSE,0,SUM($BY243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X243>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE243=TRUE,$X243>0),SUM($BY243*Account!$T$2),0)","v":0},{"$f":"IF(AND($X243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG243=FALSE,0,ROUND(SUM($BS243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG243=FALSE,0,ROUND(SUM($BT243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG243=FALSE,0,ROUND(SUM($BU243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG243=FALSE,0,ROUND(SUM($BV243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG243=FALSE,0,ROUND(SUM($BW243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG243=FALSE,0,ROUND(SUM($BX243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H243/$AD243*$X243),2),0)","v":0},{"$f":"ROUND(SUM($EU243*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET243=FALSE,$EV243,ROUND(MAX(0,SUM(SUM($EN243:$ES243)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY243=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I243","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ243*Account!$AA$2),SUM($EZ243*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA243>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E243<>\"D-CARE\",Tenant!$F243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB243=FALSE,0,ROUND(SUM($AF243*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA243>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA243>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA243>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD243=FALSE,0,SUM($CF243*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA243>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF243=FALSE,0,SUM($CF243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA243>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH243=TRUE,$AA243>0),SUM($CF243*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ243=FALSE,0,ROUND(SUM($BZ243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ243=FALSE,0,ROUND(SUM($CA243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ243=FALSE,0,ROUND(SUM($CB243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ243=FALSE,0,ROUND(SUM($CC243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ243=FALSE,0,ROUND(SUM($CD243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ243=FALSE,0,ROUND(SUM($CE243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H243/$AD243*$AA243),2),0)","v":0},{"$f":"ROUND(SUM($FX243*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW243=FALSE,$FY243,ROUND(MAX(0,SUM(SUM($FQ243:$FV243)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB243=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I243","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC243*Account!$AA$2),SUM($GC243*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D243<=FctrChngDts!$B$14,$E243>FctrChngDts!$B$14),AND($D243<=FctrChngDts!$C$14,$E243>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE243=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH243:$GJ243))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO243,$DB243,$GH243:$GJ243))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG243,$GK243,$GN243,$DR243,$DT243,$DV243,$DX243),IF(Account!$Q$2=TRUE,SUM($GG243,$GL243,$GN243,$DR243,$DT243,$DV243,$DX243),SUM($GG243,$GK243,$GL243,$GM243,$GN243,$DR243,$DT243,$DV243,$DX243)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D243,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A243,Tenant!$A:$J,8,FALSE)=TRUE,$GO243<0),0,SUM(SUM(SUM($GO243/$AD243*$GP243)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A243,Tenant!$A:$J,8,FALSE)=TRUE,$GO243<0),0,SUM(SUM(SUM($GO243/$AD243*$GQ243)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG243,$CO243,$DB243,$GM243)/$AD243)*$X243*FctrChngDts!$B$15),SUM(SUM(SUM($DG243,$CO243,$DB243,$GH243:$GJ243)/$AD243)*$X243*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG243,$CO243,$DB243,$GM243)/$AD243)*$AA243*FctrChngDts!$B$15),SUM(SUM(SUM($DG243,$CO243,$DB243,$GH243:$GJ243)/$AD243)*$AA243*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E243),$AD243,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D243,FctrChngDts!$C$17<=$E243),_xlfn.DAYS($D243,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E243),$AD243,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D243,FctrChngDts!$C$19<=$E243),_xlfn.DAYS($D243,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY243*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY243*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ243*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ243*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D243,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A243,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF243*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A243,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG243*Account!$AA$2)),2)","v":0}]
[243,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G244),0,IF($F244<=$G244,SUM($G244-$F244),IF($F244>$G244,SUM((Account!$L$2-$F244)+$G244+1))))","v":0},{"$f":"IF(AND($D244>=FctrChngDts!$C$2,$D244<=FctrChngDts!$D$2),$D244,\"\")","v":""},{"$f":"IF($I244=\"\",\"\",IF($E244<=FctrChngDts!$D$2,$E244,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D244<FctrChngDts!$E$2,$E244<FctrChngDts!$E$2),AND($D244>=FctrChngDts!$F$2,$E244>=FctrChngDts!$F$2)),\"\",IF(AND($D244>=FctrChngDts!$E$2,$D244<=FctrChngDts!$F$2),$D244,FctrChngDts!$E$2))","v":""},{"$f":"IF($K244=\"\",\"\",IF(AND($J244=$K244,$E244>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K244=$J244,$E244,IF(AND($E244>=FctrChngDts!$E$2,$E244<=FctrChngDts!$F$2),$E244,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D244<DATE(YEAR(Account!$J$2),6,1),$D244>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I244<FctrChngDts!$A$2,$J244<FctrChngDts!$A$2),AND($I244>=FctrChngDts!$B$2,$J244>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I244<FctrChngDts!$A$2,$J244>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I244>=FctrChngDts!$A$2,$J244<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I244<FctrChngDts!$B$2,$J244>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K244<FctrChngDts!$A$2,$L244<FctrChngDts!$A$2),AND($K244>=FctrChngDts!$B$2,$L244>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K244<FctrChngDts!$A$2,$L244>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K244>=FctrChngDts!$A$2,$L244<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K244<FctrChngDts!$B$2,$L244>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I244=\"\",$J244=0),0,IF(AND($N244=TRUE,$I244<>0),SUM($J244-$I244+1),IF($O244=TRUE,SUM(FctrChngDts!$A$2-$I244),IF($P244=TRUE,0,IF($Q244=TRUE,SUM($J244-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I244=\"\",$J244=0),0,IF($N244=TRUE,0,IF($O244=TRUE,SUM($J244-FctrChngDts!$A$2+1),IF(AND($P244=TRUE,$I244<>0),SUM($J244-$I244+1),IF($Q244=TRUE,SUM(FctrChngDts!$B$2-$I244),0)))))","v":0},0,{"$f":"IF(OR($K244=\"\",$L244=0),0,IF(AND($R244=TRUE,$K244<>0),SUM($L244-$K244+1),IF($S244=TRUE,SUM(FctrChngDts!$A$2-$K244),IF($T244=TRUE,0,IF($U244=TRUE,SUM($L244-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K244=\"\",$L244=0),0,IF($R244=TRUE,0,IF($S244=TRUE,SUM($L244-FctrChngDts!$A$2+1),IF(AND($T244=TRUE,$K244<>0),SUM($L244-$K244+1),IF($U244=TRUE,SUM(FctrChngDts!$B$2-$K244),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A244,Tenant!$A244:$J743,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR244=FALSE,VLOOKUP($AQ244,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ244,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR244=FALSE,VLOOKUP($AQ244,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ244,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR244=FALSE,VLOOKUP($AQ244,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ244,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR244=FALSE,VLOOKUP($AQ244,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ244,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A244,Tenant!$A244:$J743,6,FALSE)","v":0},{"$f":"VLOOKUP($A244,Tenant!$A244:$J743,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG244=FALSE,0,IF($DQ244=TRUE,SUM($BS244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS244*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DQ244=TRUE,SUM($BT244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT244*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DQ244=TRUE,SUM($BU244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU244*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DQ244=TRUE,SUM($BV244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DQ244=TRUE,SUM($BW244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW244*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DQ244=TRUE,SUM($BX244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX244*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN244=FALSE,0,ROUND(SUM($BY244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP244=FALSE,0,ROUND(SUM($X244*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY244=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X244),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X244)),2)","v":0},0,false,{"$f":"ROUND(IF($CT244=FALSE,0,IF($DU244=TRUE,SUM($BZ244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ244*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT244=FALSE,0,IF($DU244=TRUE,SUM($CA244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA244*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT244=FALSE,0,IF($DU244=TRUE,SUM($CB244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB244*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT244=FALSE,0,IF($DU244=TRUE,SUM($CC244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC244*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT244=FALSE,0,IF($DU244=TRUE,SUM($CD244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD244*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT244=FALSE,0,IF($DU244=TRUE,SUM($CE244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE244*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA244=FALSE,0,ROUND(SUM($CF244*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC244=FALSE,0,ROUND(SUM($AA244*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY244=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA244),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA244)),2)","v":0},0,0,{"$f":"SUM($DG244*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG244*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH244,IF(VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI244,$DG244))","v":0},0,false,0,false,0,{"$f":"IF(AND($X244>0,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ244=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH244:$CM244,$CQ244,$DZ244,$EF244,$EN244:$ES244)-SUM($BY244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH244:$CM244,$CQ244,$DZ244,$EF244,$EH244:$EM244)-SUM($BY244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X244>0,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS244=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH244:$CM244,$CO244,$CQ244,$CU244:$CZ244,$DB244,$DD244,$DZ244,$EB244,$ED244,$EF244,$EN244:$ES244,$FC244,$FE244,$FG244,$FI244,$FQ244:$FV244)/$AD244*$X244)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH244:$CM244,$CO244,$CQ244,$CU244:$CZ244,$DB244,$DD244,$DZ244,$EB244,$ED244,$EF244,$EH244:$EM244,$FC244,$FE244,$FG244,$FI244,$FK244:$FP244)/$AD244*$X244)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA244>0,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU244=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU244:$CZ244,$DD244,$DZ244,$FI244,$FQ244:$FV244)-SUM($CF244*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU244:$CZ244,$DD244,$DZ244,$FI244,$FK244:$FP244)-SUM($CF244*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA244>0,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW244=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH244:$CM244,$CO244,$CQ244,$CU244:$CZ244,$DB244,$DD244,$DZ244,$EB244,$ED244,$EF244,$EN244:$ES244,$FC244,$FE244,$FG244,$FI244,$FQ244:$FV244)/$AD244*$AA244)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH244:$CM244,$CO244,$CQ244,$CU244:$CZ244,$DB244,$DD244,$DZ244,$EB244,$ED244,$EF244,$EH244:$EM244,$FC244,$FE244,$FG244,$FI244,$FK244:$FP244)/$AD244*$AA244)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X244>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E244<>\"D-CARE\",Tenant!$F244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY244=FALSE,0,ROUND(SUM($AE244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X244>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X244>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X244>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA244=FALSE,0,SUM($BY244*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X244>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC244=FALSE,0,SUM($BY244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X244>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE244=TRUE,$X244>0),SUM($BY244*Account!$T$2),0)","v":0},{"$f":"IF(AND($X244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG244=FALSE,0,ROUND(SUM($BS244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG244=FALSE,0,ROUND(SUM($BT244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG244=FALSE,0,ROUND(SUM($BU244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG244=FALSE,0,ROUND(SUM($BV244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG244=FALSE,0,ROUND(SUM($BW244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG244=FALSE,0,ROUND(SUM($BX244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H244/$AD244*$X244),2),0)","v":0},{"$f":"ROUND(SUM($EU244*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET244=FALSE,$EV244,ROUND(MAX(0,SUM(SUM($EN244:$ES244)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY244=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I244","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ244*Account!$AA$2),SUM($EZ244*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA244>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E244<>\"D-CARE\",Tenant!$F244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB244=FALSE,0,ROUND(SUM($AF244*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA244>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA244>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA244>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD244=FALSE,0,SUM($CF244*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA244>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF244=FALSE,0,SUM($CF244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA244>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH244=TRUE,$AA244>0),SUM($CF244*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ244=FALSE,0,ROUND(SUM($BZ244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ244=FALSE,0,ROUND(SUM($CA244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ244=FALSE,0,ROUND(SUM($CB244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ244=FALSE,0,ROUND(SUM($CC244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ244=FALSE,0,ROUND(SUM($CD244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ244=FALSE,0,ROUND(SUM($CE244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H244/$AD244*$AA244),2),0)","v":0},{"$f":"ROUND(SUM($FX244*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW244=FALSE,$FY244,ROUND(MAX(0,SUM(SUM($FQ244:$FV244)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB244=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I244","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC244*Account!$AA$2),SUM($GC244*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D244<=FctrChngDts!$B$14,$E244>FctrChngDts!$B$14),AND($D244<=FctrChngDts!$C$14,$E244>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE244=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH244:$GJ244))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO244,$DB244,$GH244:$GJ244))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG244,$GK244,$GN244,$DR244,$DT244,$DV244,$DX244),IF(Account!$Q$2=TRUE,SUM($GG244,$GL244,$GN244,$DR244,$DT244,$DV244,$DX244),SUM($GG244,$GK244,$GL244,$GM244,$GN244,$DR244,$DT244,$DV244,$DX244)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D244,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A244,Tenant!$A:$J,8,FALSE)=TRUE,$GO244<0),0,SUM(SUM(SUM($GO244/$AD244*$GP244)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A244,Tenant!$A:$J,8,FALSE)=TRUE,$GO244<0),0,SUM(SUM(SUM($GO244/$AD244*$GQ244)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG244,$CO244,$DB244,$GM244)/$AD244)*$X244*FctrChngDts!$B$15),SUM(SUM(SUM($DG244,$CO244,$DB244,$GH244:$GJ244)/$AD244)*$X244*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG244,$CO244,$DB244,$GM244)/$AD244)*$AA244*FctrChngDts!$B$15),SUM(SUM(SUM($DG244,$CO244,$DB244,$GH244:$GJ244)/$AD244)*$AA244*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E244),$AD244,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D244,FctrChngDts!$C$17<=$E244),_xlfn.DAYS($D244,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E244),$AD244,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D244,FctrChngDts!$C$19<=$E244),_xlfn.DAYS($D244,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY244*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY244*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ244*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ244*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D244,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A244,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF244*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A244,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG244*Account!$AA$2)),2)","v":0}]
[244,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G245),0,IF($F245<=$G245,SUM($G245-$F245),IF($F245>$G245,SUM((Account!$L$2-$F245)+$G245+1))))","v":0},{"$f":"IF(AND($D245>=FctrChngDts!$C$2,$D245<=FctrChngDts!$D$2),$D245,\"\")","v":""},{"$f":"IF($I245=\"\",\"\",IF($E245<=FctrChngDts!$D$2,$E245,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D245<FctrChngDts!$E$2,$E245<FctrChngDts!$E$2),AND($D245>=FctrChngDts!$F$2,$E245>=FctrChngDts!$F$2)),\"\",IF(AND($D245>=FctrChngDts!$E$2,$D245<=FctrChngDts!$F$2),$D245,FctrChngDts!$E$2))","v":""},{"$f":"IF($K245=\"\",\"\",IF(AND($J245=$K245,$E245>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K245=$J245,$E245,IF(AND($E245>=FctrChngDts!$E$2,$E245<=FctrChngDts!$F$2),$E245,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D245<DATE(YEAR(Account!$J$2),6,1),$D245>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I245<FctrChngDts!$A$2,$J245<FctrChngDts!$A$2),AND($I245>=FctrChngDts!$B$2,$J245>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I245<FctrChngDts!$A$2,$J245>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I245>=FctrChngDts!$A$2,$J245<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I245<FctrChngDts!$B$2,$J245>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K245<FctrChngDts!$A$2,$L245<FctrChngDts!$A$2),AND($K245>=FctrChngDts!$B$2,$L245>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K245<FctrChngDts!$A$2,$L245>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K245>=FctrChngDts!$A$2,$L245<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K245<FctrChngDts!$B$2,$L245>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I245=\"\",$J245=0),0,IF(AND($N245=TRUE,$I245<>0),SUM($J245-$I245+1),IF($O245=TRUE,SUM(FctrChngDts!$A$2-$I245),IF($P245=TRUE,0,IF($Q245=TRUE,SUM($J245-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I245=\"\",$J245=0),0,IF($N245=TRUE,0,IF($O245=TRUE,SUM($J245-FctrChngDts!$A$2+1),IF(AND($P245=TRUE,$I245<>0),SUM($J245-$I245+1),IF($Q245=TRUE,SUM(FctrChngDts!$B$2-$I245),0)))))","v":0},0,{"$f":"IF(OR($K245=\"\",$L245=0),0,IF(AND($R245=TRUE,$K245<>0),SUM($L245-$K245+1),IF($S245=TRUE,SUM(FctrChngDts!$A$2-$K245),IF($T245=TRUE,0,IF($U245=TRUE,SUM($L245-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K245=\"\",$L245=0),0,IF($R245=TRUE,0,IF($S245=TRUE,SUM($L245-FctrChngDts!$A$2+1),IF(AND($T245=TRUE,$K245<>0),SUM($L245-$K245+1),IF($U245=TRUE,SUM(FctrChngDts!$B$2-$K245),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A245,Tenant!$A245:$J744,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR245=FALSE,VLOOKUP($AQ245,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ245,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR245=FALSE,VLOOKUP($AQ245,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ245,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR245=FALSE,VLOOKUP($AQ245,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ245,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR245=FALSE,VLOOKUP($AQ245,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ245,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A245,Tenant!$A245:$J744,6,FALSE)","v":0},{"$f":"VLOOKUP($A245,Tenant!$A245:$J744,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG245=FALSE,0,IF($DQ245=TRUE,SUM($BS245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS245*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DQ245=TRUE,SUM($BT245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT245*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DQ245=TRUE,SUM($BU245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU245*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DQ245=TRUE,SUM($BV245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DQ245=TRUE,SUM($BW245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW245*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DQ245=TRUE,SUM($BX245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX245*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN245=FALSE,0,ROUND(SUM($BY245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP245=FALSE,0,ROUND(SUM($X245*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY245=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X245),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X245)),2)","v":0},0,false,{"$f":"ROUND(IF($CT245=FALSE,0,IF($DU245=TRUE,SUM($BZ245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ245*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT245=FALSE,0,IF($DU245=TRUE,SUM($CA245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA245*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT245=FALSE,0,IF($DU245=TRUE,SUM($CB245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB245*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT245=FALSE,0,IF($DU245=TRUE,SUM($CC245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC245*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT245=FALSE,0,IF($DU245=TRUE,SUM($CD245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD245*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT245=FALSE,0,IF($DU245=TRUE,SUM($CE245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE245*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA245=FALSE,0,ROUND(SUM($CF245*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC245=FALSE,0,ROUND(SUM($AA245*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY245=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA245),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA245)),2)","v":0},0,0,{"$f":"SUM($DG245*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG245*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH245,IF(VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI245,$DG245))","v":0},0,false,0,false,0,{"$f":"IF(AND($X245>0,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ245=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH245:$CM245,$CQ245,$DZ245,$EF245,$EN245:$ES245)-SUM($BY245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH245:$CM245,$CQ245,$DZ245,$EF245,$EH245:$EM245)-SUM($BY245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X245>0,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS245=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH245:$CM245,$CO245,$CQ245,$CU245:$CZ245,$DB245,$DD245,$DZ245,$EB245,$ED245,$EF245,$EN245:$ES245,$FC245,$FE245,$FG245,$FI245,$FQ245:$FV245)/$AD245*$X245)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH245:$CM245,$CO245,$CQ245,$CU245:$CZ245,$DB245,$DD245,$DZ245,$EB245,$ED245,$EF245,$EH245:$EM245,$FC245,$FE245,$FG245,$FI245,$FK245:$FP245)/$AD245*$X245)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA245>0,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU245=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU245:$CZ245,$DD245,$DZ245,$FI245,$FQ245:$FV245)-SUM($CF245*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU245:$CZ245,$DD245,$DZ245,$FI245,$FK245:$FP245)-SUM($CF245*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA245>0,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW245=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH245:$CM245,$CO245,$CQ245,$CU245:$CZ245,$DB245,$DD245,$DZ245,$EB245,$ED245,$EF245,$EN245:$ES245,$FC245,$FE245,$FG245,$FI245,$FQ245:$FV245)/$AD245*$AA245)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH245:$CM245,$CO245,$CQ245,$CU245:$CZ245,$DB245,$DD245,$DZ245,$EB245,$ED245,$EF245,$EH245:$EM245,$FC245,$FE245,$FG245,$FI245,$FK245:$FP245)/$AD245*$AA245)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X245>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E245<>\"D-CARE\",Tenant!$F245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY245=FALSE,0,ROUND(SUM($AE245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X245>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X245>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X245>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA245=FALSE,0,SUM($BY245*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X245>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC245=FALSE,0,SUM($BY245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X245>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE245=TRUE,$X245>0),SUM($BY245*Account!$T$2),0)","v":0},{"$f":"IF(AND($X245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG245=FALSE,0,ROUND(SUM($BS245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG245=FALSE,0,ROUND(SUM($BT245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG245=FALSE,0,ROUND(SUM($BU245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG245=FALSE,0,ROUND(SUM($BV245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG245=FALSE,0,ROUND(SUM($BW245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG245=FALSE,0,ROUND(SUM($BX245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H245/$AD245*$X245),2),0)","v":0},{"$f":"ROUND(SUM($EU245*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET245=FALSE,$EV245,ROUND(MAX(0,SUM(SUM($EN245:$ES245)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY245=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I245","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ245*Account!$AA$2),SUM($EZ245*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA245>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E245<>\"D-CARE\",Tenant!$F245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB245=FALSE,0,ROUND(SUM($AF245*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA245>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA245>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA245>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD245=FALSE,0,SUM($CF245*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA245>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF245=FALSE,0,SUM($CF245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA245>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH245=TRUE,$AA245>0),SUM($CF245*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ245=FALSE,0,ROUND(SUM($BZ245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ245=FALSE,0,ROUND(SUM($CA245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ245=FALSE,0,ROUND(SUM($CB245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ245=FALSE,0,ROUND(SUM($CC245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ245=FALSE,0,ROUND(SUM($CD245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ245=FALSE,0,ROUND(SUM($CE245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H245/$AD245*$AA245),2),0)","v":0},{"$f":"ROUND(SUM($FX245*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW245=FALSE,$FY245,ROUND(MAX(0,SUM(SUM($FQ245:$FV245)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB245=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I245","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC245*Account!$AA$2),SUM($GC245*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D245<=FctrChngDts!$B$14,$E245>FctrChngDts!$B$14),AND($D245<=FctrChngDts!$C$14,$E245>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE245=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH245:$GJ245))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO245,$DB245,$GH245:$GJ245))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG245,$GK245,$GN245,$DR245,$DT245,$DV245,$DX245),IF(Account!$Q$2=TRUE,SUM($GG245,$GL245,$GN245,$DR245,$DT245,$DV245,$DX245),SUM($GG245,$GK245,$GL245,$GM245,$GN245,$DR245,$DT245,$DV245,$DX245)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D245,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A245,Tenant!$A:$J,8,FALSE)=TRUE,$GO245<0),0,SUM(SUM(SUM($GO245/$AD245*$GP245)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A245,Tenant!$A:$J,8,FALSE)=TRUE,$GO245<0),0,SUM(SUM(SUM($GO245/$AD245*$GQ245)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG245,$CO245,$DB245,$GM245)/$AD245)*$X245*FctrChngDts!$B$15),SUM(SUM(SUM($DG245,$CO245,$DB245,$GH245:$GJ245)/$AD245)*$X245*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG245,$CO245,$DB245,$GM245)/$AD245)*$AA245*FctrChngDts!$B$15),SUM(SUM(SUM($DG245,$CO245,$DB245,$GH245:$GJ245)/$AD245)*$AA245*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E245),$AD245,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D245,FctrChngDts!$C$17<=$E245),_xlfn.DAYS($D245,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E245),$AD245,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D245,FctrChngDts!$C$19<=$E245),_xlfn.DAYS($D245,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY245*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY245*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ245*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ245*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D245,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A245,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF245*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A245,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG245*Account!$AA$2)),2)","v":0}]
[245,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G246),0,IF($F246<=$G246,SUM($G246-$F246),IF($F246>$G246,SUM((Account!$L$2-$F246)+$G246+1))))","v":0},{"$f":"IF(AND($D246>=FctrChngDts!$C$2,$D246<=FctrChngDts!$D$2),$D246,\"\")","v":""},{"$f":"IF($I246=\"\",\"\",IF($E246<=FctrChngDts!$D$2,$E246,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D246<FctrChngDts!$E$2,$E246<FctrChngDts!$E$2),AND($D246>=FctrChngDts!$F$2,$E246>=FctrChngDts!$F$2)),\"\",IF(AND($D246>=FctrChngDts!$E$2,$D246<=FctrChngDts!$F$2),$D246,FctrChngDts!$E$2))","v":""},{"$f":"IF($K246=\"\",\"\",IF(AND($J246=$K246,$E246>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K246=$J246,$E246,IF(AND($E246>=FctrChngDts!$E$2,$E246<=FctrChngDts!$F$2),$E246,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D246<DATE(YEAR(Account!$J$2),6,1),$D246>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I246<FctrChngDts!$A$2,$J246<FctrChngDts!$A$2),AND($I246>=FctrChngDts!$B$2,$J246>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I246<FctrChngDts!$A$2,$J246>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I246>=FctrChngDts!$A$2,$J246<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I246<FctrChngDts!$B$2,$J246>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K246<FctrChngDts!$A$2,$L246<FctrChngDts!$A$2),AND($K246>=FctrChngDts!$B$2,$L246>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K246<FctrChngDts!$A$2,$L246>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K246>=FctrChngDts!$A$2,$L246<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K246<FctrChngDts!$B$2,$L246>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I246=\"\",$J246=0),0,IF(AND($N246=TRUE,$I246<>0),SUM($J246-$I246+1),IF($O246=TRUE,SUM(FctrChngDts!$A$2-$I246),IF($P246=TRUE,0,IF($Q246=TRUE,SUM($J246-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I246=\"\",$J246=0),0,IF($N246=TRUE,0,IF($O246=TRUE,SUM($J246-FctrChngDts!$A$2+1),IF(AND($P246=TRUE,$I246<>0),SUM($J246-$I246+1),IF($Q246=TRUE,SUM(FctrChngDts!$B$2-$I246),0)))))","v":0},0,{"$f":"IF(OR($K246=\"\",$L246=0),0,IF(AND($R246=TRUE,$K246<>0),SUM($L246-$K246+1),IF($S246=TRUE,SUM(FctrChngDts!$A$2-$K246),IF($T246=TRUE,0,IF($U246=TRUE,SUM($L246-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K246=\"\",$L246=0),0,IF($R246=TRUE,0,IF($S246=TRUE,SUM($L246-FctrChngDts!$A$2+1),IF(AND($T246=TRUE,$K246<>0),SUM($L246-$K246+1),IF($U246=TRUE,SUM(FctrChngDts!$B$2-$K246),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A246,Tenant!$A246:$J745,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR246=FALSE,VLOOKUP($AQ246,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ246,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR246=FALSE,VLOOKUP($AQ246,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ246,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR246=FALSE,VLOOKUP($AQ246,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ246,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR246=FALSE,VLOOKUP($AQ246,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ246,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A246,Tenant!$A246:$J745,6,FALSE)","v":0},{"$f":"VLOOKUP($A246,Tenant!$A246:$J745,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG246=FALSE,0,IF($DQ246=TRUE,SUM($BS246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS246*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DQ246=TRUE,SUM($BT246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT246*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DQ246=TRUE,SUM($BU246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU246*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DQ246=TRUE,SUM($BV246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DQ246=TRUE,SUM($BW246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW246*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DQ246=TRUE,SUM($BX246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX246*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN246=FALSE,0,ROUND(SUM($BY246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP246=FALSE,0,ROUND(SUM($X246*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY246=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X246),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X246)),2)","v":0},0,false,{"$f":"ROUND(IF($CT246=FALSE,0,IF($DU246=TRUE,SUM($BZ246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ246*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT246=FALSE,0,IF($DU246=TRUE,SUM($CA246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA246*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT246=FALSE,0,IF($DU246=TRUE,SUM($CB246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB246*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT246=FALSE,0,IF($DU246=TRUE,SUM($CC246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC246*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT246=FALSE,0,IF($DU246=TRUE,SUM($CD246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD246*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT246=FALSE,0,IF($DU246=TRUE,SUM($CE246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE246*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA246=FALSE,0,ROUND(SUM($CF246*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC246=FALSE,0,ROUND(SUM($AA246*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY246=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA246),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA246)),2)","v":0},0,0,{"$f":"SUM($DG246*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG246*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH246,IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI246,$DG246))","v":0},0,false,0,false,0,{"$f":"IF(AND($X246>0,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ246=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH246:$CM246,$CQ246,$DZ246,$EF246,$EN246:$ES246)-SUM($BY246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH246:$CM246,$CQ246,$DZ246,$EF246,$EH246:$EM246)-SUM($BY246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X246>0,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS246=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH246:$CM246,$CO246,$CQ246,$CU246:$CZ246,$DB246,$DD246,$DZ246,$EB246,$ED246,$EF246,$EN246:$ES246,$FC246,$FE246,$FG246,$FI246,$FQ246:$FV246)/$AD246*$X246)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH246:$CM246,$CO246,$CQ246,$CU246:$CZ246,$DB246,$DD246,$DZ246,$EB246,$ED246,$EF246,$EH246:$EM246,$FC246,$FE246,$FG246,$FI246,$FK246:$FP246)/$AD246*$X246)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA246>0,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU246=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU246:$CZ246,$DD246,$DZ246,$FI246,$FQ246:$FV246)-SUM($CF246*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU246:$CZ246,$DD246,$DZ246,$FI246,$FK246:$FP246)-SUM($CF246*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA246>0,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW246=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH246:$CM246,$CO246,$CQ246,$CU246:$CZ246,$DB246,$DD246,$DZ246,$EB246,$ED246,$EF246,$EN246:$ES246,$FC246,$FE246,$FG246,$FI246,$FQ246:$FV246)/$AD246*$AA246)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH246:$CM246,$CO246,$CQ246,$CU246:$CZ246,$DB246,$DD246,$DZ246,$EB246,$ED246,$EF246,$EH246:$EM246,$FC246,$FE246,$FG246,$FI246,$FK246:$FP246)/$AD246*$AA246)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E246<>\"D-CARE\",Tenant!$F246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY246=FALSE,0,ROUND(SUM($AE246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA246=FALSE,0,SUM($BY246*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X246>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC246=FALSE,0,SUM($BY246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X246>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE246=TRUE,$X246>0),SUM($BY246*Account!$T$2),0)","v":0},{"$f":"IF(AND($X246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG246=FALSE,0,ROUND(SUM($BS246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG246=FALSE,0,ROUND(SUM($BT246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG246=FALSE,0,ROUND(SUM($BU246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG246=FALSE,0,ROUND(SUM($BV246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG246=FALSE,0,ROUND(SUM($BW246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG246=FALSE,0,ROUND(SUM($BX246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H246/$AD246*$X246),2),0)","v":0},{"$f":"ROUND(SUM($EU246*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET246=FALSE,$EV246,ROUND(MAX(0,SUM(SUM($EN246:$ES246)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY246=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I246","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ246*Account!$AA$2),SUM($EZ246*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E246<>\"D-CARE\",Tenant!$F246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB246=FALSE,0,ROUND(SUM($AF246*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD246=FALSE,0,SUM($CF246*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA246>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF246=FALSE,0,SUM($CF246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA246>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH246=TRUE,$AA246>0),SUM($CF246*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ246=FALSE,0,ROUND(SUM($BZ246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ246=FALSE,0,ROUND(SUM($CA246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ246=FALSE,0,ROUND(SUM($CB246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ246=FALSE,0,ROUND(SUM($CC246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ246=FALSE,0,ROUND(SUM($CD246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ246=FALSE,0,ROUND(SUM($CE246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H246/$AD246*$AA246),2),0)","v":0},{"$f":"ROUND(SUM($FX246*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW246=FALSE,$FY246,ROUND(MAX(0,SUM(SUM($FQ246:$FV246)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB246=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I246","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC246*Account!$AA$2),SUM($GC246*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D246<=FctrChngDts!$B$14,$E246>FctrChngDts!$B$14),AND($D246<=FctrChngDts!$C$14,$E246>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE246=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH246:$GJ246))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO246,$DB246,$GH246:$GJ246))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG246,$GK246,$GN246,$DR246,$DT246,$DV246,$DX246),IF(Account!$Q$2=TRUE,SUM($GG246,$GL246,$GN246,$DR246,$DT246,$DV246,$DX246),SUM($GG246,$GK246,$GL246,$GM246,$GN246,$DR246,$DT246,$DV246,$DX246)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D246,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,8,FALSE)=TRUE,$GO246<0),0,SUM(SUM(SUM($GO246/$AD246*$GP246)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,8,FALSE)=TRUE,$GO246<0),0,SUM(SUM(SUM($GO246/$AD246*$GQ246)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG246,$CO246,$DB246,$GM246)/$AD246)*$X246*FctrChngDts!$B$15),SUM(SUM(SUM($DG246,$CO246,$DB246,$GH246:$GJ246)/$AD246)*$X246*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG246,$CO246,$DB246,$GM246)/$AD246)*$AA246*FctrChngDts!$B$15),SUM(SUM(SUM($DG246,$CO246,$DB246,$GH246:$GJ246)/$AD246)*$AA246*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E246),$AD246,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D246,FctrChngDts!$C$17<=$E246),_xlfn.DAYS($D246,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E246),$AD246,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D246,FctrChngDts!$C$19<=$E246),_xlfn.DAYS($D246,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY246*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY246*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ246*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ246*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D246,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF246*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG246*Account!$AA$2)),2)","v":0}]
[246,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G247),0,IF($F247<=$G247,SUM($G247-$F247),IF($F247>$G247,SUM((Account!$L$2-$F247)+$G247+1))))","v":0},{"$f":"IF(AND($D247>=FctrChngDts!$C$2,$D247<=FctrChngDts!$D$2),$D247,\"\")","v":""},{"$f":"IF($I247=\"\",\"\",IF($E247<=FctrChngDts!$D$2,$E247,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D247<FctrChngDts!$E$2,$E247<FctrChngDts!$E$2),AND($D247>=FctrChngDts!$F$2,$E247>=FctrChngDts!$F$2)),\"\",IF(AND($D247>=FctrChngDts!$E$2,$D247<=FctrChngDts!$F$2),$D247,FctrChngDts!$E$2))","v":""},{"$f":"IF($K247=\"\",\"\",IF(AND($J247=$K247,$E247>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K247=$J247,$E247,IF(AND($E247>=FctrChngDts!$E$2,$E247<=FctrChngDts!$F$2),$E247,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D247<DATE(YEAR(Account!$J$2),6,1),$D247>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I247<FctrChngDts!$A$2,$J247<FctrChngDts!$A$2),AND($I247>=FctrChngDts!$B$2,$J247>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I247<FctrChngDts!$A$2,$J247>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I247>=FctrChngDts!$A$2,$J247<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I247<FctrChngDts!$B$2,$J247>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K247<FctrChngDts!$A$2,$L247<FctrChngDts!$A$2),AND($K247>=FctrChngDts!$B$2,$L247>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K247<FctrChngDts!$A$2,$L247>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K247>=FctrChngDts!$A$2,$L247<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K247<FctrChngDts!$B$2,$L247>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I247=\"\",$J247=0),0,IF(AND($N247=TRUE,$I247<>0),SUM($J247-$I247+1),IF($O247=TRUE,SUM(FctrChngDts!$A$2-$I247),IF($P247=TRUE,0,IF($Q247=TRUE,SUM($J247-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I247=\"\",$J247=0),0,IF($N247=TRUE,0,IF($O247=TRUE,SUM($J247-FctrChngDts!$A$2+1),IF(AND($P247=TRUE,$I247<>0),SUM($J247-$I247+1),IF($Q247=TRUE,SUM(FctrChngDts!$B$2-$I247),0)))))","v":0},0,{"$f":"IF(OR($K247=\"\",$L247=0),0,IF(AND($R247=TRUE,$K247<>0),SUM($L247-$K247+1),IF($S247=TRUE,SUM(FctrChngDts!$A$2-$K247),IF($T247=TRUE,0,IF($U247=TRUE,SUM($L247-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K247=\"\",$L247=0),0,IF($R247=TRUE,0,IF($S247=TRUE,SUM($L247-FctrChngDts!$A$2+1),IF(AND($T247=TRUE,$K247<>0),SUM($L247-$K247+1),IF($U247=TRUE,SUM(FctrChngDts!$B$2-$K247),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A247,Tenant!$A247:$J746,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR247=FALSE,VLOOKUP($AQ247,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ247,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR247=FALSE,VLOOKUP($AQ247,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ247,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR247=FALSE,VLOOKUP($AQ247,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ247,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR247=FALSE,VLOOKUP($AQ247,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ247,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A247,Tenant!$A247:$J746,6,FALSE)","v":0},{"$f":"VLOOKUP($A247,Tenant!$A247:$J746,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG247=FALSE,0,IF($DQ247=TRUE,SUM($BS247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS247*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DQ247=TRUE,SUM($BT247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT247*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DQ247=TRUE,SUM($BU247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU247*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DQ247=TRUE,SUM($BV247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DQ247=TRUE,SUM($BW247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW247*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DQ247=TRUE,SUM($BX247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX247*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN247=FALSE,0,ROUND(SUM($BY247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP247=FALSE,0,ROUND(SUM($X247*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY247=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X247),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X247)),2)","v":0},0,false,{"$f":"ROUND(IF($CT247=FALSE,0,IF($DU247=TRUE,SUM($BZ247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ247*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT247=FALSE,0,IF($DU247=TRUE,SUM($CA247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA247*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT247=FALSE,0,IF($DU247=TRUE,SUM($CB247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB247*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT247=FALSE,0,IF($DU247=TRUE,SUM($CC247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC247*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT247=FALSE,0,IF($DU247=TRUE,SUM($CD247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD247*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT247=FALSE,0,IF($DU247=TRUE,SUM($CE247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE247*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA247=FALSE,0,ROUND(SUM($CF247*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC247=FALSE,0,ROUND(SUM($AA247*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY247=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA247),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA247)),2)","v":0},0,0,{"$f":"SUM($DG247*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG247*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH247,IF(VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI247,$DG247))","v":0},0,false,0,false,0,{"$f":"IF(AND($X247>0,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ247=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH247:$CM247,$CQ247,$DZ247,$EF247,$EN247:$ES247)-SUM($BY247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH247:$CM247,$CQ247,$DZ247,$EF247,$EH247:$EM247)-SUM($BY247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X247>0,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS247=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH247:$CM247,$CO247,$CQ247,$CU247:$CZ247,$DB247,$DD247,$DZ247,$EB247,$ED247,$EF247,$EN247:$ES247,$FC247,$FE247,$FG247,$FI247,$FQ247:$FV247)/$AD247*$X247)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH247:$CM247,$CO247,$CQ247,$CU247:$CZ247,$DB247,$DD247,$DZ247,$EB247,$ED247,$EF247,$EH247:$EM247,$FC247,$FE247,$FG247,$FI247,$FK247:$FP247)/$AD247*$X247)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA247>0,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU247=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU247:$CZ247,$DD247,$DZ247,$FI247,$FQ247:$FV247)-SUM($CF247*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU247:$CZ247,$DD247,$DZ247,$FI247,$FK247:$FP247)-SUM($CF247*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA247>0,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW247=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH247:$CM247,$CO247,$CQ247,$CU247:$CZ247,$DB247,$DD247,$DZ247,$EB247,$ED247,$EF247,$EN247:$ES247,$FC247,$FE247,$FG247,$FI247,$FQ247:$FV247)/$AD247*$AA247)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH247:$CM247,$CO247,$CQ247,$CU247:$CZ247,$DB247,$DD247,$DZ247,$EB247,$ED247,$EF247,$EH247:$EM247,$FC247,$FE247,$FG247,$FI247,$FK247:$FP247)/$AD247*$AA247)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X247>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E247<>\"D-CARE\",Tenant!$F247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY247=FALSE,0,ROUND(SUM($AE247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X247>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X247>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X247>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA247=FALSE,0,SUM($BY247*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X247>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC247=FALSE,0,SUM($BY247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X247>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE247=TRUE,$X247>0),SUM($BY247*Account!$T$2),0)","v":0},{"$f":"IF(AND($X247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG247=FALSE,0,ROUND(SUM($BS247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG247=FALSE,0,ROUND(SUM($BT247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG247=FALSE,0,ROUND(SUM($BU247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG247=FALSE,0,ROUND(SUM($BV247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG247=FALSE,0,ROUND(SUM($BW247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG247=FALSE,0,ROUND(SUM($BX247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H247/$AD247*$X247),2),0)","v":0},{"$f":"ROUND(SUM($EU247*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET247=FALSE,$EV247,ROUND(MAX(0,SUM(SUM($EN247:$ES247)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY247=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I247","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ247*Account!$AA$2),SUM($EZ247*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA247>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E247<>\"D-CARE\",Tenant!$F247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB247=FALSE,0,ROUND(SUM($AF247*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA247>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA247>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA247>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD247=FALSE,0,SUM($CF247*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA247>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF247=FALSE,0,SUM($CF247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA247>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH247=TRUE,$AA247>0),SUM($CF247*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ247=FALSE,0,ROUND(SUM($BZ247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ247=FALSE,0,ROUND(SUM($CA247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ247=FALSE,0,ROUND(SUM($CB247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ247=FALSE,0,ROUND(SUM($CC247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ247=FALSE,0,ROUND(SUM($CD247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ247=FALSE,0,ROUND(SUM($CE247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H247/$AD247*$AA247),2),0)","v":0},{"$f":"ROUND(SUM($FX247*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW247=FALSE,$FY247,ROUND(MAX(0,SUM(SUM($FQ247:$FV247)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB247=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I247","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC247*Account!$AA$2),SUM($GC247*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D247<=FctrChngDts!$B$14,$E247>FctrChngDts!$B$14),AND($D247<=FctrChngDts!$C$14,$E247>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE247=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH247:$GJ247))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO247,$DB247,$GH247:$GJ247))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG247,$GK247,$GN247,$DR247,$DT247,$DV247,$DX247),IF(Account!$Q$2=TRUE,SUM($GG247,$GL247,$GN247,$DR247,$DT247,$DV247,$DX247),SUM($GG247,$GK247,$GL247,$GM247,$GN247,$DR247,$DT247,$DV247,$DX247)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D247,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A247,Tenant!$A:$J,8,FALSE)=TRUE,$GO247<0),0,SUM(SUM(SUM($GO247/$AD247*$GP247)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A247,Tenant!$A:$J,8,FALSE)=TRUE,$GO247<0),0,SUM(SUM(SUM($GO247/$AD247*$GQ247)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG247,$CO247,$DB247,$GM247)/$AD247)*$X247*FctrChngDts!$B$15),SUM(SUM(SUM($DG247,$CO247,$DB247,$GH247:$GJ247)/$AD247)*$X247*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG247,$CO247,$DB247,$GM247)/$AD247)*$AA247*FctrChngDts!$B$15),SUM(SUM(SUM($DG247,$CO247,$DB247,$GH247:$GJ247)/$AD247)*$AA247*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E247),$AD247,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D247,FctrChngDts!$C$17<=$E247),_xlfn.DAYS($D247,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E247),$AD247,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D247,FctrChngDts!$C$19<=$E247),_xlfn.DAYS($D247,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY247*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY247*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ247*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ247*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D247,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A247,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF247*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A247,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG247*Account!$AA$2)),2)","v":0}]
[247,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G248),0,IF($F248<=$G248,SUM($G248-$F248),IF($F248>$G248,SUM((Account!$L$2-$F248)+$G248+1))))","v":0},{"$f":"IF(AND($D248>=FctrChngDts!$C$2,$D248<=FctrChngDts!$D$2),$D248,\"\")","v":""},{"$f":"IF($I248=\"\",\"\",IF($E248<=FctrChngDts!$D$2,$E248,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D248<FctrChngDts!$E$2,$E248<FctrChngDts!$E$2),AND($D248>=FctrChngDts!$F$2,$E248>=FctrChngDts!$F$2)),\"\",IF(AND($D248>=FctrChngDts!$E$2,$D248<=FctrChngDts!$F$2),$D248,FctrChngDts!$E$2))","v":""},{"$f":"IF($K248=\"\",\"\",IF(AND($J248=$K248,$E248>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K248=$J248,$E248,IF(AND($E248>=FctrChngDts!$E$2,$E248<=FctrChngDts!$F$2),$E248,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D248<DATE(YEAR(Account!$J$2),6,1),$D248>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I248<FctrChngDts!$A$2,$J248<FctrChngDts!$A$2),AND($I248>=FctrChngDts!$B$2,$J248>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I248<FctrChngDts!$A$2,$J248>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I248>=FctrChngDts!$A$2,$J248<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I248<FctrChngDts!$B$2,$J248>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K248<FctrChngDts!$A$2,$L248<FctrChngDts!$A$2),AND($K248>=FctrChngDts!$B$2,$L248>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K248<FctrChngDts!$A$2,$L248>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K248>=FctrChngDts!$A$2,$L248<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K248<FctrChngDts!$B$2,$L248>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I248=\"\",$J248=0),0,IF(AND($N248=TRUE,$I248<>0),SUM($J248-$I248+1),IF($O248=TRUE,SUM(FctrChngDts!$A$2-$I248),IF($P248=TRUE,0,IF($Q248=TRUE,SUM($J248-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I248=\"\",$J248=0),0,IF($N248=TRUE,0,IF($O248=TRUE,SUM($J248-FctrChngDts!$A$2+1),IF(AND($P248=TRUE,$I248<>0),SUM($J248-$I248+1),IF($Q248=TRUE,SUM(FctrChngDts!$B$2-$I248),0)))))","v":0},0,{"$f":"IF(OR($K248=\"\",$L248=0),0,IF(AND($R248=TRUE,$K248<>0),SUM($L248-$K248+1),IF($S248=TRUE,SUM(FctrChngDts!$A$2-$K248),IF($T248=TRUE,0,IF($U248=TRUE,SUM($L248-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K248=\"\",$L248=0),0,IF($R248=TRUE,0,IF($S248=TRUE,SUM($L248-FctrChngDts!$A$2+1),IF(AND($T248=TRUE,$K248<>0),SUM($L248-$K248+1),IF($U248=TRUE,SUM(FctrChngDts!$B$2-$K248),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A248,Tenant!$A248:$J747,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR248=FALSE,VLOOKUP($AQ248,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ248,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR248=FALSE,VLOOKUP($AQ248,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ248,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR248=FALSE,VLOOKUP($AQ248,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ248,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR248=FALSE,VLOOKUP($AQ248,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ248,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A248,Tenant!$A248:$J747,6,FALSE)","v":0},{"$f":"VLOOKUP($A248,Tenant!$A248:$J747,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG248=FALSE,0,IF($DQ248=TRUE,SUM($BS248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS248*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DQ248=TRUE,SUM($BT248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT248*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DQ248=TRUE,SUM($BU248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU248*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DQ248=TRUE,SUM($BV248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DQ248=TRUE,SUM($BW248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW248*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DQ248=TRUE,SUM($BX248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX248*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN248=FALSE,0,ROUND(SUM($BY248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP248=FALSE,0,ROUND(SUM($X248*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY248=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X248),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X248)),2)","v":0},0,false,{"$f":"ROUND(IF($CT248=FALSE,0,IF($DU248=TRUE,SUM($BZ248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ248*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT248=FALSE,0,IF($DU248=TRUE,SUM($CA248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA248*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT248=FALSE,0,IF($DU248=TRUE,SUM($CB248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB248*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT248=FALSE,0,IF($DU248=TRUE,SUM($CC248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC248*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT248=FALSE,0,IF($DU248=TRUE,SUM($CD248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD248*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT248=FALSE,0,IF($DU248=TRUE,SUM($CE248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE248*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA248=FALSE,0,ROUND(SUM($CF248*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC248=FALSE,0,ROUND(SUM($AA248*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY248=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA248),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA248)),2)","v":0},0,0,{"$f":"SUM($DG248*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG248*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH248,IF(VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI248,$DG248))","v":0},0,false,0,false,0,{"$f":"IF(AND($X248>0,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ248=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH248:$CM248,$CQ248,$DZ248,$EF248,$EN248:$ES248)-SUM($BY248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH248:$CM248,$CQ248,$DZ248,$EF248,$EH248:$EM248)-SUM($BY248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X248>0,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS248=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH248:$CM248,$CO248,$CQ248,$CU248:$CZ248,$DB248,$DD248,$DZ248,$EB248,$ED248,$EF248,$EN248:$ES248,$FC248,$FE248,$FG248,$FI248,$FQ248:$FV248)/$AD248*$X248)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH248:$CM248,$CO248,$CQ248,$CU248:$CZ248,$DB248,$DD248,$DZ248,$EB248,$ED248,$EF248,$EH248:$EM248,$FC248,$FE248,$FG248,$FI248,$FK248:$FP248)/$AD248*$X248)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA248>0,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU248=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU248:$CZ248,$DD248,$DZ248,$FI248,$FQ248:$FV248)-SUM($CF248*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU248:$CZ248,$DD248,$DZ248,$FI248,$FK248:$FP248)-SUM($CF248*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA248>0,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW248=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH248:$CM248,$CO248,$CQ248,$CU248:$CZ248,$DB248,$DD248,$DZ248,$EB248,$ED248,$EF248,$EN248:$ES248,$FC248,$FE248,$FG248,$FI248,$FQ248:$FV248)/$AD248*$AA248)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH248:$CM248,$CO248,$CQ248,$CU248:$CZ248,$DB248,$DD248,$DZ248,$EB248,$ED248,$EF248,$EH248:$EM248,$FC248,$FE248,$FG248,$FI248,$FK248:$FP248)/$AD248*$AA248)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X248>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E248<>\"D-CARE\",Tenant!$F248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY248=FALSE,0,ROUND(SUM($AE248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X248>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X248>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X248>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA248=FALSE,0,SUM($BY248*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X248>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC248=FALSE,0,SUM($BY248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X248>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE248=TRUE,$X248>0),SUM($BY248*Account!$T$2),0)","v":0},{"$f":"IF(AND($X248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG248=FALSE,0,ROUND(SUM($BS248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG248=FALSE,0,ROUND(SUM($BT248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG248=FALSE,0,ROUND(SUM($BU248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG248=FALSE,0,ROUND(SUM($BV248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG248=FALSE,0,ROUND(SUM($BW248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG248=FALSE,0,ROUND(SUM($BX248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H248/$AD248*$X248),2),0)","v":0},{"$f":"ROUND(SUM($EU248*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET248=FALSE,$EV248,ROUND(MAX(0,SUM(SUM($EN248:$ES248)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY248=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I248","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ248*Account!$AA$2),SUM($EZ248*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA248>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E248<>\"D-CARE\",Tenant!$F248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB248=FALSE,0,ROUND(SUM($AF248*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA248>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA248>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA248>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD248=FALSE,0,SUM($CF248*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA248>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF248=FALSE,0,SUM($CF248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA248>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH248=TRUE,$AA248>0),SUM($CF248*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ248=FALSE,0,ROUND(SUM($BZ248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ248=FALSE,0,ROUND(SUM($CA248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ248=FALSE,0,ROUND(SUM($CB248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ248=FALSE,0,ROUND(SUM($CC248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ248=FALSE,0,ROUND(SUM($CD248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ248=FALSE,0,ROUND(SUM($CE248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H248/$AD248*$AA248),2),0)","v":0},{"$f":"ROUND(SUM($FX248*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW248=FALSE,$FY248,ROUND(MAX(0,SUM(SUM($FQ248:$FV248)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB248=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I248","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC248*Account!$AA$2),SUM($GC248*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D248<=FctrChngDts!$B$14,$E248>FctrChngDts!$B$14),AND($D248<=FctrChngDts!$C$14,$E248>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE248=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH248:$GJ248))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO248,$DB248,$GH248:$GJ248))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG248,$GK248,$GN248,$DR248,$DT248,$DV248,$DX248),IF(Account!$Q$2=TRUE,SUM($GG248,$GL248,$GN248,$DR248,$DT248,$DV248,$DX248),SUM($GG248,$GK248,$GL248,$GM248,$GN248,$DR248,$DT248,$DV248,$DX248)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D248,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A248,Tenant!$A:$J,8,FALSE)=TRUE,$GO248<0),0,SUM(SUM(SUM($GO248/$AD248*$GP248)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A248,Tenant!$A:$J,8,FALSE)=TRUE,$GO248<0),0,SUM(SUM(SUM($GO248/$AD248*$GQ248)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG248,$CO248,$DB248,$GM248)/$AD248)*$X248*FctrChngDts!$B$15),SUM(SUM(SUM($DG248,$CO248,$DB248,$GH248:$GJ248)/$AD248)*$X248*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG248,$CO248,$DB248,$GM248)/$AD248)*$AA248*FctrChngDts!$B$15),SUM(SUM(SUM($DG248,$CO248,$DB248,$GH248:$GJ248)/$AD248)*$AA248*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E248),$AD248,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D248,FctrChngDts!$C$17<=$E248),_xlfn.DAYS($D248,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E248),$AD248,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D248,FctrChngDts!$C$19<=$E248),_xlfn.DAYS($D248,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY248*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY248*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ248*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ248*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D248,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A248,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF248*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A248,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG248*Account!$AA$2)),2)","v":0}]
[248,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G249),0,IF($F249<=$G249,SUM($G249-$F249),IF($F249>$G249,SUM((Account!$L$2-$F249)+$G249+1))))","v":0},{"$f":"IF(AND($D249>=FctrChngDts!$C$2,$D249<=FctrChngDts!$D$2),$D249,\"\")","v":""},{"$f":"IF($I249=\"\",\"\",IF($E249<=FctrChngDts!$D$2,$E249,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D249<FctrChngDts!$E$2,$E249<FctrChngDts!$E$2),AND($D249>=FctrChngDts!$F$2,$E249>=FctrChngDts!$F$2)),\"\",IF(AND($D249>=FctrChngDts!$E$2,$D249<=FctrChngDts!$F$2),$D249,FctrChngDts!$E$2))","v":""},{"$f":"IF($K249=\"\",\"\",IF(AND($J249=$K249,$E249>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K249=$J249,$E249,IF(AND($E249>=FctrChngDts!$E$2,$E249<=FctrChngDts!$F$2),$E249,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D249<DATE(YEAR(Account!$J$2),6,1),$D249>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I249<FctrChngDts!$A$2,$J249<FctrChngDts!$A$2),AND($I249>=FctrChngDts!$B$2,$J249>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I249<FctrChngDts!$A$2,$J249>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I249>=FctrChngDts!$A$2,$J249<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I249<FctrChngDts!$B$2,$J249>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K249<FctrChngDts!$A$2,$L249<FctrChngDts!$A$2),AND($K249>=FctrChngDts!$B$2,$L249>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K249<FctrChngDts!$A$2,$L249>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K249>=FctrChngDts!$A$2,$L249<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K249<FctrChngDts!$B$2,$L249>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I249=\"\",$J249=0),0,IF(AND($N249=TRUE,$I249<>0),SUM($J249-$I249+1),IF($O249=TRUE,SUM(FctrChngDts!$A$2-$I249),IF($P249=TRUE,0,IF($Q249=TRUE,SUM($J249-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I249=\"\",$J249=0),0,IF($N249=TRUE,0,IF($O249=TRUE,SUM($J249-FctrChngDts!$A$2+1),IF(AND($P249=TRUE,$I249<>0),SUM($J249-$I249+1),IF($Q249=TRUE,SUM(FctrChngDts!$B$2-$I249),0)))))","v":0},0,{"$f":"IF(OR($K249=\"\",$L249=0),0,IF(AND($R249=TRUE,$K249<>0),SUM($L249-$K249+1),IF($S249=TRUE,SUM(FctrChngDts!$A$2-$K249),IF($T249=TRUE,0,IF($U249=TRUE,SUM($L249-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K249=\"\",$L249=0),0,IF($R249=TRUE,0,IF($S249=TRUE,SUM($L249-FctrChngDts!$A$2+1),IF(AND($T249=TRUE,$K249<>0),SUM($L249-$K249+1),IF($U249=TRUE,SUM(FctrChngDts!$B$2-$K249),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A249,Tenant!$A249:$J748,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR249=FALSE,VLOOKUP($AQ249,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ249,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR249=FALSE,VLOOKUP($AQ249,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ249,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR249=FALSE,VLOOKUP($AQ249,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ249,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR249=FALSE,VLOOKUP($AQ249,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ249,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A249,Tenant!$A249:$J748,6,FALSE)","v":0},{"$f":"VLOOKUP($A249,Tenant!$A249:$J748,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG249=FALSE,0,IF($DQ249=TRUE,SUM($BS249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS249*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DQ249=TRUE,SUM($BT249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT249*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DQ249=TRUE,SUM($BU249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU249*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DQ249=TRUE,SUM($BV249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DQ249=TRUE,SUM($BW249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW249*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DQ249=TRUE,SUM($BX249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX249*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN249=FALSE,0,ROUND(SUM($BY249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP249=FALSE,0,ROUND(SUM($X249*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY249=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X249),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X249)),2)","v":0},0,false,{"$f":"ROUND(IF($CT249=FALSE,0,IF($DU249=TRUE,SUM($BZ249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ249*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT249=FALSE,0,IF($DU249=TRUE,SUM($CA249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA249*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT249=FALSE,0,IF($DU249=TRUE,SUM($CB249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB249*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT249=FALSE,0,IF($DU249=TRUE,SUM($CC249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC249*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT249=FALSE,0,IF($DU249=TRUE,SUM($CD249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD249*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT249=FALSE,0,IF($DU249=TRUE,SUM($CE249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE249*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA249=FALSE,0,ROUND(SUM($CF249*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC249=FALSE,0,ROUND(SUM($AA249*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY249=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA249),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA249)),2)","v":0},0,0,{"$f":"SUM($DG249*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG249*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH249,IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI249,$DG249))","v":0},0,false,0,false,0,{"$f":"IF(AND($X249>0,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ249=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH249:$CM249,$CQ249,$DZ249,$EF249,$EN249:$ES249)-SUM($BY249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH249:$CM249,$CQ249,$DZ249,$EF249,$EH249:$EM249)-SUM($BY249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X249>0,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS249=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH249:$CM249,$CO249,$CQ249,$CU249:$CZ249,$DB249,$DD249,$DZ249,$EB249,$ED249,$EF249,$EN249:$ES249,$FC249,$FE249,$FG249,$FI249,$FQ249:$FV249)/$AD249*$X249)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH249:$CM249,$CO249,$CQ249,$CU249:$CZ249,$DB249,$DD249,$DZ249,$EB249,$ED249,$EF249,$EH249:$EM249,$FC249,$FE249,$FG249,$FI249,$FK249:$FP249)/$AD249*$X249)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA249>0,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU249=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU249:$CZ249,$DD249,$DZ249,$FI249,$FQ249:$FV249)-SUM($CF249*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU249:$CZ249,$DD249,$DZ249,$FI249,$FK249:$FP249)-SUM($CF249*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA249>0,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW249=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH249:$CM249,$CO249,$CQ249,$CU249:$CZ249,$DB249,$DD249,$DZ249,$EB249,$ED249,$EF249,$EN249:$ES249,$FC249,$FE249,$FG249,$FI249,$FQ249:$FV249)/$AD249*$AA249)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH249:$CM249,$CO249,$CQ249,$CU249:$CZ249,$DB249,$DD249,$DZ249,$EB249,$ED249,$EF249,$EH249:$EM249,$FC249,$FE249,$FG249,$FI249,$FK249:$FP249)/$AD249*$AA249)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E249<>\"D-CARE\",Tenant!$F249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY249=FALSE,0,ROUND(SUM($AE249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA249=FALSE,0,SUM($BY249*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X249>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC249=FALSE,0,SUM($BY249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X249>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE249=TRUE,$X249>0),SUM($BY249*Account!$T$2),0)","v":0},{"$f":"IF(AND($X249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG249=FALSE,0,ROUND(SUM($BS249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG249=FALSE,0,ROUND(SUM($BT249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG249=FALSE,0,ROUND(SUM($BU249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG249=FALSE,0,ROUND(SUM($BV249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG249=FALSE,0,ROUND(SUM($BW249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG249=FALSE,0,ROUND(SUM($BX249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H249/$AD249*$X249),2),0)","v":0},{"$f":"ROUND(SUM($EU249*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET249=FALSE,$EV249,ROUND(MAX(0,SUM(SUM($EN249:$ES249)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY249=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I249","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ249*Account!$AA$2),SUM($EZ249*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E249<>\"D-CARE\",Tenant!$F249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB249=FALSE,0,ROUND(SUM($AF249*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD249=FALSE,0,SUM($CF249*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA249>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF249=FALSE,0,SUM($CF249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA249>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH249=TRUE,$AA249>0),SUM($CF249*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ249=FALSE,0,ROUND(SUM($BZ249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ249=FALSE,0,ROUND(SUM($CA249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ249=FALSE,0,ROUND(SUM($CB249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ249=FALSE,0,ROUND(SUM($CC249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ249=FALSE,0,ROUND(SUM($CD249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ249=FALSE,0,ROUND(SUM($CE249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H249/$AD249*$AA249),2),0)","v":0},{"$f":"ROUND(SUM($FX249*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW249=FALSE,$FY249,ROUND(MAX(0,SUM(SUM($FQ249:$FV249)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB249=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I249","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC249*Account!$AA$2),SUM($GC249*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D249<=FctrChngDts!$B$14,$E249>FctrChngDts!$B$14),AND($D249<=FctrChngDts!$C$14,$E249>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE249=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH249:$GJ249))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO249,$DB249,$GH249:$GJ249))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG249,$GK249,$GN249,$DR249,$DT249,$DV249,$DX249),IF(Account!$Q$2=TRUE,SUM($GG249,$GL249,$GN249,$DR249,$DT249,$DV249,$DX249),SUM($GG249,$GK249,$GL249,$GM249,$GN249,$DR249,$DT249,$DV249,$DX249)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D249,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,8,FALSE)=TRUE,$GO249<0),0,SUM(SUM(SUM($GO249/$AD249*$GP249)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,8,FALSE)=TRUE,$GO249<0),0,SUM(SUM(SUM($GO249/$AD249*$GQ249)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG249,$CO249,$DB249,$GM249)/$AD249)*$X249*FctrChngDts!$B$15),SUM(SUM(SUM($DG249,$CO249,$DB249,$GH249:$GJ249)/$AD249)*$X249*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG249,$CO249,$DB249,$GM249)/$AD249)*$AA249*FctrChngDts!$B$15),SUM(SUM(SUM($DG249,$CO249,$DB249,$GH249:$GJ249)/$AD249)*$AA249*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E249),$AD249,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D249,FctrChngDts!$C$17<=$E249),_xlfn.DAYS($D249,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E249),$AD249,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D249,FctrChngDts!$C$19<=$E249),_xlfn.DAYS($D249,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY249*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY249*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ249*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ249*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D249,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF249*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG249*Account!$AA$2)),2)","v":0}]
[249,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G250),0,IF($F250<=$G250,SUM($G250-$F250),IF($F250>$G250,SUM((Account!$L$2-$F250)+$G250+1))))","v":0},{"$f":"IF(AND($D250>=FctrChngDts!$C$2,$D250<=FctrChngDts!$D$2),$D250,\"\")","v":""},{"$f":"IF($I250=\"\",\"\",IF($E250<=FctrChngDts!$D$2,$E250,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D250<FctrChngDts!$E$2,$E250<FctrChngDts!$E$2),AND($D250>=FctrChngDts!$F$2,$E250>=FctrChngDts!$F$2)),\"\",IF(AND($D250>=FctrChngDts!$E$2,$D250<=FctrChngDts!$F$2),$D250,FctrChngDts!$E$2))","v":""},{"$f":"IF($K250=\"\",\"\",IF(AND($J250=$K250,$E250>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K250=$J250,$E250,IF(AND($E250>=FctrChngDts!$E$2,$E250<=FctrChngDts!$F$2),$E250,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D250<DATE(YEAR(Account!$J$2),6,1),$D250>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I250<FctrChngDts!$A$2,$J250<FctrChngDts!$A$2),AND($I250>=FctrChngDts!$B$2,$J250>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I250<FctrChngDts!$A$2,$J250>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I250>=FctrChngDts!$A$2,$J250<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I250<FctrChngDts!$B$2,$J250>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K250<FctrChngDts!$A$2,$L250<FctrChngDts!$A$2),AND($K250>=FctrChngDts!$B$2,$L250>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K250<FctrChngDts!$A$2,$L250>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K250>=FctrChngDts!$A$2,$L250<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K250<FctrChngDts!$B$2,$L250>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I250=\"\",$J250=0),0,IF(AND($N250=TRUE,$I250<>0),SUM($J250-$I250+1),IF($O250=TRUE,SUM(FctrChngDts!$A$2-$I250),IF($P250=TRUE,0,IF($Q250=TRUE,SUM($J250-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I250=\"\",$J250=0),0,IF($N250=TRUE,0,IF($O250=TRUE,SUM($J250-FctrChngDts!$A$2+1),IF(AND($P250=TRUE,$I250<>0),SUM($J250-$I250+1),IF($Q250=TRUE,SUM(FctrChngDts!$B$2-$I250),0)))))","v":0},0,{"$f":"IF(OR($K250=\"\",$L250=0),0,IF(AND($R250=TRUE,$K250<>0),SUM($L250-$K250+1),IF($S250=TRUE,SUM(FctrChngDts!$A$2-$K250),IF($T250=TRUE,0,IF($U250=TRUE,SUM($L250-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K250=\"\",$L250=0),0,IF($R250=TRUE,0,IF($S250=TRUE,SUM($L250-FctrChngDts!$A$2+1),IF(AND($T250=TRUE,$K250<>0),SUM($L250-$K250+1),IF($U250=TRUE,SUM(FctrChngDts!$B$2-$K250),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A250,Tenant!$A250:$J749,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR250=FALSE,VLOOKUP($AQ250,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ250,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR250=FALSE,VLOOKUP($AQ250,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ250,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR250=FALSE,VLOOKUP($AQ250,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ250,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR250=FALSE,VLOOKUP($AQ250,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ250,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A250,Tenant!$A250:$J749,6,FALSE)","v":0},{"$f":"VLOOKUP($A250,Tenant!$A250:$J749,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG250=FALSE,0,IF($DQ250=TRUE,SUM($BS250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS250*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DQ250=TRUE,SUM($BT250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT250*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DQ250=TRUE,SUM($BU250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU250*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DQ250=TRUE,SUM($BV250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DQ250=TRUE,SUM($BW250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW250*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DQ250=TRUE,SUM($BX250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX250*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN250=FALSE,0,ROUND(SUM($BY250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP250=FALSE,0,ROUND(SUM($X250*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY250=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X250),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X250)),2)","v":0},0,false,{"$f":"ROUND(IF($CT250=FALSE,0,IF($DU250=TRUE,SUM($BZ250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ250*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT250=FALSE,0,IF($DU250=TRUE,SUM($CA250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA250*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT250=FALSE,0,IF($DU250=TRUE,SUM($CB250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB250*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT250=FALSE,0,IF($DU250=TRUE,SUM($CC250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC250*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT250=FALSE,0,IF($DU250=TRUE,SUM($CD250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD250*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT250=FALSE,0,IF($DU250=TRUE,SUM($CE250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE250*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA250=FALSE,0,ROUND(SUM($CF250*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC250=FALSE,0,ROUND(SUM($AA250*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY250=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA250),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA250)),2)","v":0},0,0,{"$f":"SUM($DG250*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG250*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH250,IF(VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI250,$DG250))","v":0},0,false,0,false,0,{"$f":"IF(AND($X250>0,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ250=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH250:$CM250,$CQ250,$DZ250,$EF250,$EN250:$ES250)-SUM($BY250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH250:$CM250,$CQ250,$DZ250,$EF250,$EH250:$EM250)-SUM($BY250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X250>0,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS250=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH250:$CM250,$CO250,$CQ250,$CU250:$CZ250,$DB250,$DD250,$DZ250,$EB250,$ED250,$EF250,$EN250:$ES250,$FC250,$FE250,$FG250,$FI250,$FQ250:$FV250)/$AD250*$X250)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH250:$CM250,$CO250,$CQ250,$CU250:$CZ250,$DB250,$DD250,$DZ250,$EB250,$ED250,$EF250,$EH250:$EM250,$FC250,$FE250,$FG250,$FI250,$FK250:$FP250)/$AD250*$X250)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA250>0,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU250=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU250:$CZ250,$DD250,$DZ250,$FI250,$FQ250:$FV250)-SUM($CF250*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU250:$CZ250,$DD250,$DZ250,$FI250,$FK250:$FP250)-SUM($CF250*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA250>0,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW250=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH250:$CM250,$CO250,$CQ250,$CU250:$CZ250,$DB250,$DD250,$DZ250,$EB250,$ED250,$EF250,$EN250:$ES250,$FC250,$FE250,$FG250,$FI250,$FQ250:$FV250)/$AD250*$AA250)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH250:$CM250,$CO250,$CQ250,$CU250:$CZ250,$DB250,$DD250,$DZ250,$EB250,$ED250,$EF250,$EH250:$EM250,$FC250,$FE250,$FG250,$FI250,$FK250:$FP250)/$AD250*$AA250)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X250>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E250<>\"D-CARE\",Tenant!$F250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY250=FALSE,0,ROUND(SUM($AE250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X250>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X250>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X250>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA250=FALSE,0,SUM($BY250*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X250>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC250=FALSE,0,SUM($BY250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X250>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE250=TRUE,$X250>0),SUM($BY250*Account!$T$2),0)","v":0},{"$f":"IF(AND($X250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG250=FALSE,0,ROUND(SUM($BS250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG250=FALSE,0,ROUND(SUM($BT250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG250=FALSE,0,ROUND(SUM($BU250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG250=FALSE,0,ROUND(SUM($BV250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG250=FALSE,0,ROUND(SUM($BW250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG250=FALSE,0,ROUND(SUM($BX250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H250/$AD250*$X250),2),0)","v":0},{"$f":"ROUND(SUM($EU250*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET250=FALSE,$EV250,ROUND(MAX(0,SUM(SUM($EN250:$ES250)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY250=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I250","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ250*Account!$AA$2),SUM($EZ250*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA250>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E250<>\"D-CARE\",Tenant!$F250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB250=FALSE,0,ROUND(SUM($AF250*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA250>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA250>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA250>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD250=FALSE,0,SUM($CF250*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA250>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF250=FALSE,0,SUM($CF250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA250>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH250=TRUE,$AA250>0),SUM($CF250*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ250=FALSE,0,ROUND(SUM($BZ250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ250=FALSE,0,ROUND(SUM($CA250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ250=FALSE,0,ROUND(SUM($CB250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ250=FALSE,0,ROUND(SUM($CC250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ250=FALSE,0,ROUND(SUM($CD250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ250=FALSE,0,ROUND(SUM($CE250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H250/$AD250*$AA250),2),0)","v":0},{"$f":"ROUND(SUM($FX250*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW250=FALSE,$FY250,ROUND(MAX(0,SUM(SUM($FQ250:$FV250)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB250=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I250","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC250*Account!$AA$2),SUM($GC250*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D250<=FctrChngDts!$B$14,$E250>FctrChngDts!$B$14),AND($D250<=FctrChngDts!$C$14,$E250>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE250=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH250:$GJ250))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO250,$DB250,$GH250:$GJ250))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG250,$GK250,$GN250,$DR250,$DT250,$DV250,$DX250),IF(Account!$Q$2=TRUE,SUM($GG250,$GL250,$GN250,$DR250,$DT250,$DV250,$DX250),SUM($GG250,$GK250,$GL250,$GM250,$GN250,$DR250,$DT250,$DV250,$DX250)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D250,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A250,Tenant!$A:$J,8,FALSE)=TRUE,$GO250<0),0,SUM(SUM(SUM($GO250/$AD250*$GP250)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A250,Tenant!$A:$J,8,FALSE)=TRUE,$GO250<0),0,SUM(SUM(SUM($GO250/$AD250*$GQ250)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG250,$CO250,$DB250,$GM250)/$AD250)*$X250*FctrChngDts!$B$15),SUM(SUM(SUM($DG250,$CO250,$DB250,$GH250:$GJ250)/$AD250)*$X250*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG250,$CO250,$DB250,$GM250)/$AD250)*$AA250*FctrChngDts!$B$15),SUM(SUM(SUM($DG250,$CO250,$DB250,$GH250:$GJ250)/$AD250)*$AA250*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E250),$AD250,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D250,FctrChngDts!$C$17<=$E250),_xlfn.DAYS($D250,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E250),$AD250,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D250,FctrChngDts!$C$19<=$E250),_xlfn.DAYS($D250,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY250*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY250*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ250*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ250*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D250,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A250,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF250*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A250,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG250*Account!$AA$2)),2)","v":0}]
[250,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G251),0,IF($F251<=$G251,SUM($G251-$F251),IF($F251>$G251,SUM((Account!$L$2-$F251)+$G251+1))))","v":0},{"$f":"IF(AND($D251>=FctrChngDts!$C$2,$D251<=FctrChngDts!$D$2),$D251,\"\")","v":""},{"$f":"IF($I251=\"\",\"\",IF($E251<=FctrChngDts!$D$2,$E251,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D251<FctrChngDts!$E$2,$E251<FctrChngDts!$E$2),AND($D251>=FctrChngDts!$F$2,$E251>=FctrChngDts!$F$2)),\"\",IF(AND($D251>=FctrChngDts!$E$2,$D251<=FctrChngDts!$F$2),$D251,FctrChngDts!$E$2))","v":""},{"$f":"IF($K251=\"\",\"\",IF(AND($J251=$K251,$E251>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K251=$J251,$E251,IF(AND($E251>=FctrChngDts!$E$2,$E251<=FctrChngDts!$F$2),$E251,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D251<DATE(YEAR(Account!$J$2),6,1),$D251>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I251<FctrChngDts!$A$2,$J251<FctrChngDts!$A$2),AND($I251>=FctrChngDts!$B$2,$J251>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I251<FctrChngDts!$A$2,$J251>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I251>=FctrChngDts!$A$2,$J251<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I251<FctrChngDts!$B$2,$J251>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K251<FctrChngDts!$A$2,$L251<FctrChngDts!$A$2),AND($K251>=FctrChngDts!$B$2,$L251>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K251<FctrChngDts!$A$2,$L251>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K251>=FctrChngDts!$A$2,$L251<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K251<FctrChngDts!$B$2,$L251>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I251=\"\",$J251=0),0,IF(AND($N251=TRUE,$I251<>0),SUM($J251-$I251+1),IF($O251=TRUE,SUM(FctrChngDts!$A$2-$I251),IF($P251=TRUE,0,IF($Q251=TRUE,SUM($J251-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I251=\"\",$J251=0),0,IF($N251=TRUE,0,IF($O251=TRUE,SUM($J251-FctrChngDts!$A$2+1),IF(AND($P251=TRUE,$I251<>0),SUM($J251-$I251+1),IF($Q251=TRUE,SUM(FctrChngDts!$B$2-$I251),0)))))","v":0},0,{"$f":"IF(OR($K251=\"\",$L251=0),0,IF(AND($R251=TRUE,$K251<>0),SUM($L251-$K251+1),IF($S251=TRUE,SUM(FctrChngDts!$A$2-$K251),IF($T251=TRUE,0,IF($U251=TRUE,SUM($L251-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K251=\"\",$L251=0),0,IF($R251=TRUE,0,IF($S251=TRUE,SUM($L251-FctrChngDts!$A$2+1),IF(AND($T251=TRUE,$K251<>0),SUM($L251-$K251+1),IF($U251=TRUE,SUM(FctrChngDts!$B$2-$K251),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A251,Tenant!$A251:$J750,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR251=FALSE,VLOOKUP($AQ251,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ251,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR251=FALSE,VLOOKUP($AQ251,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ251,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR251=FALSE,VLOOKUP($AQ251,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ251,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR251=FALSE,VLOOKUP($AQ251,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ251,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A251,Tenant!$A251:$J750,6,FALSE)","v":0},{"$f":"VLOOKUP($A251,Tenant!$A251:$J750,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG251=FALSE,0,IF($DQ251=TRUE,SUM($BS251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS251*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DQ251=TRUE,SUM($BT251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT251*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DQ251=TRUE,SUM($BU251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU251*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DQ251=TRUE,SUM($BV251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DQ251=TRUE,SUM($BW251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW251*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DQ251=TRUE,SUM($BX251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX251*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN251=FALSE,0,ROUND(SUM($BY251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP251=FALSE,0,ROUND(SUM($X251*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY251=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X251),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X251)),2)","v":0},0,false,{"$f":"ROUND(IF($CT251=FALSE,0,IF($DU251=TRUE,SUM($BZ251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ251*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT251=FALSE,0,IF($DU251=TRUE,SUM($CA251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA251*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT251=FALSE,0,IF($DU251=TRUE,SUM($CB251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB251*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT251=FALSE,0,IF($DU251=TRUE,SUM($CC251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC251*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT251=FALSE,0,IF($DU251=TRUE,SUM($CD251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD251*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT251=FALSE,0,IF($DU251=TRUE,SUM($CE251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE251*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA251=FALSE,0,ROUND(SUM($CF251*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC251=FALSE,0,ROUND(SUM($AA251*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY251=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA251),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA251)),2)","v":0},0,0,{"$f":"SUM($DG251*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG251*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH251,IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI251,$DG251))","v":0},0,false,0,false,0,{"$f":"IF(AND($X251>0,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ251=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH251:$CM251,$CQ251,$DZ251,$EF251,$EN251:$ES251)-SUM($BY251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH251:$CM251,$CQ251,$DZ251,$EF251,$EH251:$EM251)-SUM($BY251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X251>0,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS251=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH251:$CM251,$CO251,$CQ251,$CU251:$CZ251,$DB251,$DD251,$DZ251,$EB251,$ED251,$EF251,$EN251:$ES251,$FC251,$FE251,$FG251,$FI251,$FQ251:$FV251)/$AD251*$X251)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH251:$CM251,$CO251,$CQ251,$CU251:$CZ251,$DB251,$DD251,$DZ251,$EB251,$ED251,$EF251,$EH251:$EM251,$FC251,$FE251,$FG251,$FI251,$FK251:$FP251)/$AD251*$X251)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA251>0,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU251=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU251:$CZ251,$DD251,$DZ251,$FI251,$FQ251:$FV251)-SUM($CF251*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU251:$CZ251,$DD251,$DZ251,$FI251,$FK251:$FP251)-SUM($CF251*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA251>0,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW251=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH251:$CM251,$CO251,$CQ251,$CU251:$CZ251,$DB251,$DD251,$DZ251,$EB251,$ED251,$EF251,$EN251:$ES251,$FC251,$FE251,$FG251,$FI251,$FQ251:$FV251)/$AD251*$AA251)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH251:$CM251,$CO251,$CQ251,$CU251:$CZ251,$DB251,$DD251,$DZ251,$EB251,$ED251,$EF251,$EH251:$EM251,$FC251,$FE251,$FG251,$FI251,$FK251:$FP251)/$AD251*$AA251)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E251<>\"D-CARE\",Tenant!$F251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY251=FALSE,0,ROUND(SUM($AE251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA251=FALSE,0,SUM($BY251*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X251>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC251=FALSE,0,SUM($BY251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X251>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE251=TRUE,$X251>0),SUM($BY251*Account!$T$2),0)","v":0},{"$f":"IF(AND($X251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG251=FALSE,0,ROUND(SUM($BS251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG251=FALSE,0,ROUND(SUM($BT251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG251=FALSE,0,ROUND(SUM($BU251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG251=FALSE,0,ROUND(SUM($BV251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG251=FALSE,0,ROUND(SUM($BW251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG251=FALSE,0,ROUND(SUM($BX251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H251/$AD251*$X251),2),0)","v":0},{"$f":"ROUND(SUM($EU251*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET251=FALSE,$EV251,ROUND(MAX(0,SUM(SUM($EN251:$ES251)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY251=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I251","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ251*Account!$AA$2),SUM($EZ251*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E251<>\"D-CARE\",Tenant!$F251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB251=FALSE,0,ROUND(SUM($AF251*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD251=FALSE,0,SUM($CF251*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA251>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF251=FALSE,0,SUM($CF251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA251>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH251=TRUE,$AA251>0),SUM($CF251*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ251=FALSE,0,ROUND(SUM($BZ251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ251=FALSE,0,ROUND(SUM($CA251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ251=FALSE,0,ROUND(SUM($CB251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ251=FALSE,0,ROUND(SUM($CC251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ251=FALSE,0,ROUND(SUM($CD251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ251=FALSE,0,ROUND(SUM($CE251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H251/$AD251*$AA251),2),0)","v":0},{"$f":"ROUND(SUM($FX251*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW251=FALSE,$FY251,ROUND(MAX(0,SUM(SUM($FQ251:$FV251)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB251=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I251","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC251*Account!$AA$2),SUM($GC251*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D251<=FctrChngDts!$B$14,$E251>FctrChngDts!$B$14),AND($D251<=FctrChngDts!$C$14,$E251>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE251=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH251:$GJ251))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO251,$DB251,$GH251:$GJ251))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG251,$GK251,$GN251,$DR251,$DT251,$DV251,$DX251),IF(Account!$Q$2=TRUE,SUM($GG251,$GL251,$GN251,$DR251,$DT251,$DV251,$DX251),SUM($GG251,$GK251,$GL251,$GM251,$GN251,$DR251,$DT251,$DV251,$DX251)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D251,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,8,FALSE)=TRUE,$GO251<0),0,SUM(SUM(SUM($GO251/$AD251*$GP251)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,8,FALSE)=TRUE,$GO251<0),0,SUM(SUM(SUM($GO251/$AD251*$GQ251)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG251,$CO251,$DB251,$GM251)/$AD251)*$X251*FctrChngDts!$B$15),SUM(SUM(SUM($DG251,$CO251,$DB251,$GH251:$GJ251)/$AD251)*$X251*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG251,$CO251,$DB251,$GM251)/$AD251)*$AA251*FctrChngDts!$B$15),SUM(SUM(SUM($DG251,$CO251,$DB251,$GH251:$GJ251)/$AD251)*$AA251*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E251),$AD251,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D251,FctrChngDts!$C$17<=$E251),_xlfn.DAYS($D251,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E251),$AD251,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D251,FctrChngDts!$C$19<=$E251),_xlfn.DAYS($D251,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY251*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY251*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ251*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ251*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D251,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF251*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG251*Account!$AA$2)),2)","v":0}]
[251,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G252),0,IF($F252<=$G252,SUM($G252-$F252),IF($F252>$G252,SUM((Account!$L$2-$F252)+$G252+1))))","v":0},{"$f":"IF(AND($D252>=FctrChngDts!$C$2,$D252<=FctrChngDts!$D$2),$D252,\"\")","v":""},{"$f":"IF($I252=\"\",\"\",IF($E252<=FctrChngDts!$D$2,$E252,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D252<FctrChngDts!$E$2,$E252<FctrChngDts!$E$2),AND($D252>=FctrChngDts!$F$2,$E252>=FctrChngDts!$F$2)),\"\",IF(AND($D252>=FctrChngDts!$E$2,$D252<=FctrChngDts!$F$2),$D252,FctrChngDts!$E$2))","v":""},{"$f":"IF($K252=\"\",\"\",IF(AND($J252=$K252,$E252>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K252=$J252,$E252,IF(AND($E252>=FctrChngDts!$E$2,$E252<=FctrChngDts!$F$2),$E252,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D252<DATE(YEAR(Account!$J$2),6,1),$D252>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I252<FctrChngDts!$A$2,$J252<FctrChngDts!$A$2),AND($I252>=FctrChngDts!$B$2,$J252>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I252<FctrChngDts!$A$2,$J252>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I252>=FctrChngDts!$A$2,$J252<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I252<FctrChngDts!$B$2,$J252>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K252<FctrChngDts!$A$2,$L252<FctrChngDts!$A$2),AND($K252>=FctrChngDts!$B$2,$L252>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K252<FctrChngDts!$A$2,$L252>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K252>=FctrChngDts!$A$2,$L252<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K252<FctrChngDts!$B$2,$L252>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I252=\"\",$J252=0),0,IF(AND($N252=TRUE,$I252<>0),SUM($J252-$I252+1),IF($O252=TRUE,SUM(FctrChngDts!$A$2-$I252),IF($P252=TRUE,0,IF($Q252=TRUE,SUM($J252-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I252=\"\",$J252=0),0,IF($N252=TRUE,0,IF($O252=TRUE,SUM($J252-FctrChngDts!$A$2+1),IF(AND($P252=TRUE,$I252<>0),SUM($J252-$I252+1),IF($Q252=TRUE,SUM(FctrChngDts!$B$2-$I252),0)))))","v":0},0,{"$f":"IF(OR($K252=\"\",$L252=0),0,IF(AND($R252=TRUE,$K252<>0),SUM($L252-$K252+1),IF($S252=TRUE,SUM(FctrChngDts!$A$2-$K252),IF($T252=TRUE,0,IF($U252=TRUE,SUM($L252-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K252=\"\",$L252=0),0,IF($R252=TRUE,0,IF($S252=TRUE,SUM($L252-FctrChngDts!$A$2+1),IF(AND($T252=TRUE,$K252<>0),SUM($L252-$K252+1),IF($U252=TRUE,SUM(FctrChngDts!$B$2-$K252),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A252,Tenant!$A252:$J751,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR252=FALSE,VLOOKUP($AQ252,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ252,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR252=FALSE,VLOOKUP($AQ252,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ252,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR252=FALSE,VLOOKUP($AQ252,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ252,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR252=FALSE,VLOOKUP($AQ252,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ252,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A252,Tenant!$A252:$J751,6,FALSE)","v":0},{"$f":"VLOOKUP($A252,Tenant!$A252:$J751,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG252=FALSE,0,IF($DQ252=TRUE,SUM($BS252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS252*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DQ252=TRUE,SUM($BT252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT252*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DQ252=TRUE,SUM($BU252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU252*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DQ252=TRUE,SUM($BV252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DQ252=TRUE,SUM($BW252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW252*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DQ252=TRUE,SUM($BX252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX252*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN252=FALSE,0,ROUND(SUM($BY252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP252=FALSE,0,ROUND(SUM($X252*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY252=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X252),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X252)),2)","v":0},0,false,{"$f":"ROUND(IF($CT252=FALSE,0,IF($DU252=TRUE,SUM($BZ252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ252*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT252=FALSE,0,IF($DU252=TRUE,SUM($CA252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA252*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT252=FALSE,0,IF($DU252=TRUE,SUM($CB252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB252*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT252=FALSE,0,IF($DU252=TRUE,SUM($CC252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC252*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT252=FALSE,0,IF($DU252=TRUE,SUM($CD252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD252*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT252=FALSE,0,IF($DU252=TRUE,SUM($CE252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE252*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA252=FALSE,0,ROUND(SUM($CF252*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC252=FALSE,0,ROUND(SUM($AA252*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY252=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA252),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA252)),2)","v":0},0,0,{"$f":"SUM($DG252*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG252*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH252,IF(VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI252,$DG252))","v":0},0,false,0,false,0,{"$f":"IF(AND($X252>0,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ252=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH252:$CM252,$CQ252,$DZ252,$EF252,$EN252:$ES252)-SUM($BY252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH252:$CM252,$CQ252,$DZ252,$EF252,$EH252:$EM252)-SUM($BY252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X252>0,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS252=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH252:$CM252,$CO252,$CQ252,$CU252:$CZ252,$DB252,$DD252,$DZ252,$EB252,$ED252,$EF252,$EN252:$ES252,$FC252,$FE252,$FG252,$FI252,$FQ252:$FV252)/$AD252*$X252)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH252:$CM252,$CO252,$CQ252,$CU252:$CZ252,$DB252,$DD252,$DZ252,$EB252,$ED252,$EF252,$EH252:$EM252,$FC252,$FE252,$FG252,$FI252,$FK252:$FP252)/$AD252*$X252)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA252>0,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU252=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU252:$CZ252,$DD252,$DZ252,$FI252,$FQ252:$FV252)-SUM($CF252*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU252:$CZ252,$DD252,$DZ252,$FI252,$FK252:$FP252)-SUM($CF252*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA252>0,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW252=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH252:$CM252,$CO252,$CQ252,$CU252:$CZ252,$DB252,$DD252,$DZ252,$EB252,$ED252,$EF252,$EN252:$ES252,$FC252,$FE252,$FG252,$FI252,$FQ252:$FV252)/$AD252*$AA252)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH252:$CM252,$CO252,$CQ252,$CU252:$CZ252,$DB252,$DD252,$DZ252,$EB252,$ED252,$EF252,$EH252:$EM252,$FC252,$FE252,$FG252,$FI252,$FK252:$FP252)/$AD252*$AA252)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X252>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E252<>\"D-CARE\",Tenant!$F252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY252=FALSE,0,ROUND(SUM($AE252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X252>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X252>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X252>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA252=FALSE,0,SUM($BY252*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X252>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC252=FALSE,0,SUM($BY252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X252>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE252=TRUE,$X252>0),SUM($BY252*Account!$T$2),0)","v":0},{"$f":"IF(AND($X252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG252=FALSE,0,ROUND(SUM($BS252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG252=FALSE,0,ROUND(SUM($BT252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG252=FALSE,0,ROUND(SUM($BU252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG252=FALSE,0,ROUND(SUM($BV252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG252=FALSE,0,ROUND(SUM($BW252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG252=FALSE,0,ROUND(SUM($BX252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H252/$AD252*$X252),2),0)","v":0},{"$f":"ROUND(SUM($EU252*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET252=FALSE,$EV252,ROUND(MAX(0,SUM(SUM($EN252:$ES252)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY252=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I252","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ252*Account!$AA$2),SUM($EZ252*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA252>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E252<>\"D-CARE\",Tenant!$F252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB252=FALSE,0,ROUND(SUM($AF252*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA252>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA252>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA252>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD252=FALSE,0,SUM($CF252*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA252>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF252=FALSE,0,SUM($CF252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA252>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH252=TRUE,$AA252>0),SUM($CF252*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ252=FALSE,0,ROUND(SUM($BZ252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ252=FALSE,0,ROUND(SUM($CA252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ252=FALSE,0,ROUND(SUM($CB252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ252=FALSE,0,ROUND(SUM($CC252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ252=FALSE,0,ROUND(SUM($CD252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ252=FALSE,0,ROUND(SUM($CE252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H252/$AD252*$AA252),2),0)","v":0},{"$f":"ROUND(SUM($FX252*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW252=FALSE,$FY252,ROUND(MAX(0,SUM(SUM($FQ252:$FV252)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB252=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I252","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC252*Account!$AA$2),SUM($GC252*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D252<=FctrChngDts!$B$14,$E252>FctrChngDts!$B$14),AND($D252<=FctrChngDts!$C$14,$E252>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE252=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH252:$GJ252))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO252,$DB252,$GH252:$GJ252))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG252,$GK252,$GN252,$DR252,$DT252,$DV252,$DX252),IF(Account!$Q$2=TRUE,SUM($GG252,$GL252,$GN252,$DR252,$DT252,$DV252,$DX252),SUM($GG252,$GK252,$GL252,$GM252,$GN252,$DR252,$DT252,$DV252,$DX252)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D252,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A252,Tenant!$A:$J,8,FALSE)=TRUE,$GO252<0),0,SUM(SUM(SUM($GO252/$AD252*$GP252)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A252,Tenant!$A:$J,8,FALSE)=TRUE,$GO252<0),0,SUM(SUM(SUM($GO252/$AD252*$GQ252)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG252,$CO252,$DB252,$GM252)/$AD252)*$X252*FctrChngDts!$B$15),SUM(SUM(SUM($DG252,$CO252,$DB252,$GH252:$GJ252)/$AD252)*$X252*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG252,$CO252,$DB252,$GM252)/$AD252)*$AA252*FctrChngDts!$B$15),SUM(SUM(SUM($DG252,$CO252,$DB252,$GH252:$GJ252)/$AD252)*$AA252*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E252),$AD252,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D252,FctrChngDts!$C$17<=$E252),_xlfn.DAYS($D252,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E252),$AD252,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D252,FctrChngDts!$C$19<=$E252),_xlfn.DAYS($D252,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY252*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY252*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ252*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ252*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D252,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A252,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF252*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A252,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG252*Account!$AA$2)),2)","v":0}]
[252,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G253),0,IF($F253<=$G253,SUM($G253-$F253),IF($F253>$G253,SUM((Account!$L$2-$F253)+$G253+1))))","v":0},{"$f":"IF(AND($D253>=FctrChngDts!$C$2,$D253<=FctrChngDts!$D$2),$D253,\"\")","v":""},{"$f":"IF($I253=\"\",\"\",IF($E253<=FctrChngDts!$D$2,$E253,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D253<FctrChngDts!$E$2,$E253<FctrChngDts!$E$2),AND($D253>=FctrChngDts!$F$2,$E253>=FctrChngDts!$F$2)),\"\",IF(AND($D253>=FctrChngDts!$E$2,$D253<=FctrChngDts!$F$2),$D253,FctrChngDts!$E$2))","v":""},{"$f":"IF($K253=\"\",\"\",IF(AND($J253=$K253,$E253>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K253=$J253,$E253,IF(AND($E253>=FctrChngDts!$E$2,$E253<=FctrChngDts!$F$2),$E253,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D253<DATE(YEAR(Account!$J$2),6,1),$D253>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I253<FctrChngDts!$A$2,$J253<FctrChngDts!$A$2),AND($I253>=FctrChngDts!$B$2,$J253>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I253<FctrChngDts!$A$2,$J253>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I253>=FctrChngDts!$A$2,$J253<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I253<FctrChngDts!$B$2,$J253>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K253<FctrChngDts!$A$2,$L253<FctrChngDts!$A$2),AND($K253>=FctrChngDts!$B$2,$L253>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K253<FctrChngDts!$A$2,$L253>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K253>=FctrChngDts!$A$2,$L253<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K253<FctrChngDts!$B$2,$L253>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I253=\"\",$J253=0),0,IF(AND($N253=TRUE,$I253<>0),SUM($J253-$I253+1),IF($O253=TRUE,SUM(FctrChngDts!$A$2-$I253),IF($P253=TRUE,0,IF($Q253=TRUE,SUM($J253-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I253=\"\",$J253=0),0,IF($N253=TRUE,0,IF($O253=TRUE,SUM($J253-FctrChngDts!$A$2+1),IF(AND($P253=TRUE,$I253<>0),SUM($J253-$I253+1),IF($Q253=TRUE,SUM(FctrChngDts!$B$2-$I253),0)))))","v":0},0,{"$f":"IF(OR($K253=\"\",$L253=0),0,IF(AND($R253=TRUE,$K253<>0),SUM($L253-$K253+1),IF($S253=TRUE,SUM(FctrChngDts!$A$2-$K253),IF($T253=TRUE,0,IF($U253=TRUE,SUM($L253-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K253=\"\",$L253=0),0,IF($R253=TRUE,0,IF($S253=TRUE,SUM($L253-FctrChngDts!$A$2+1),IF(AND($T253=TRUE,$K253<>0),SUM($L253-$K253+1),IF($U253=TRUE,SUM(FctrChngDts!$B$2-$K253),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A253,Tenant!$A253:$J752,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR253=FALSE,VLOOKUP($AQ253,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ253,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR253=FALSE,VLOOKUP($AQ253,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ253,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR253=FALSE,VLOOKUP($AQ253,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ253,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR253=FALSE,VLOOKUP($AQ253,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ253,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A253,Tenant!$A253:$J752,6,FALSE)","v":0},{"$f":"VLOOKUP($A253,Tenant!$A253:$J752,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG253=FALSE,0,IF($DQ253=TRUE,SUM($BS253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS253*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DQ253=TRUE,SUM($BT253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT253*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DQ253=TRUE,SUM($BU253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU253*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DQ253=TRUE,SUM($BV253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DQ253=TRUE,SUM($BW253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW253*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DQ253=TRUE,SUM($BX253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX253*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN253=FALSE,0,ROUND(SUM($BY253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP253=FALSE,0,ROUND(SUM($X253*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY253=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X253),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X253)),2)","v":0},0,false,{"$f":"ROUND(IF($CT253=FALSE,0,IF($DU253=TRUE,SUM($BZ253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ253*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT253=FALSE,0,IF($DU253=TRUE,SUM($CA253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA253*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT253=FALSE,0,IF($DU253=TRUE,SUM($CB253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB253*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT253=FALSE,0,IF($DU253=TRUE,SUM($CC253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC253*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT253=FALSE,0,IF($DU253=TRUE,SUM($CD253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD253*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT253=FALSE,0,IF($DU253=TRUE,SUM($CE253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE253*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA253=FALSE,0,ROUND(SUM($CF253*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC253=FALSE,0,ROUND(SUM($AA253*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY253=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA253),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA253)),2)","v":0},0,0,{"$f":"SUM($DG253*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG253*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH253,IF(VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI253,$DG253))","v":0},0,false,0,false,0,{"$f":"IF(AND($X253>0,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ253=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH253:$CM253,$CQ253,$DZ253,$EF253,$EN253:$ES253)-SUM($BY253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH253:$CM253,$CQ253,$DZ253,$EF253,$EH253:$EM253)-SUM($BY253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X253>0,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS253=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH253:$CM253,$CO253,$CQ253,$CU253:$CZ253,$DB253,$DD253,$DZ253,$EB253,$ED253,$EF253,$EN253:$ES253,$FC253,$FE253,$FG253,$FI253,$FQ253:$FV253)/$AD253*$X253)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH253:$CM253,$CO253,$CQ253,$CU253:$CZ253,$DB253,$DD253,$DZ253,$EB253,$ED253,$EF253,$EH253:$EM253,$FC253,$FE253,$FG253,$FI253,$FK253:$FP253)/$AD253*$X253)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA253>0,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU253=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU253:$CZ253,$DD253,$DZ253,$FI253,$FQ253:$FV253)-SUM($CF253*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU253:$CZ253,$DD253,$DZ253,$FI253,$FK253:$FP253)-SUM($CF253*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA253>0,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW253=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH253:$CM253,$CO253,$CQ253,$CU253:$CZ253,$DB253,$DD253,$DZ253,$EB253,$ED253,$EF253,$EN253:$ES253,$FC253,$FE253,$FG253,$FI253,$FQ253:$FV253)/$AD253*$AA253)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH253:$CM253,$CO253,$CQ253,$CU253:$CZ253,$DB253,$DD253,$DZ253,$EB253,$ED253,$EF253,$EH253:$EM253,$FC253,$FE253,$FG253,$FI253,$FK253:$FP253)/$AD253*$AA253)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X253>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E253<>\"D-CARE\",Tenant!$F253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY253=FALSE,0,ROUND(SUM($AE253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X253>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X253>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X253>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA253=FALSE,0,SUM($BY253*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X253>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC253=FALSE,0,SUM($BY253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X253>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE253=TRUE,$X253>0),SUM($BY253*Account!$T$2),0)","v":0},{"$f":"IF(AND($X253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG253=FALSE,0,ROUND(SUM($BS253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG253=FALSE,0,ROUND(SUM($BT253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG253=FALSE,0,ROUND(SUM($BU253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG253=FALSE,0,ROUND(SUM($BV253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG253=FALSE,0,ROUND(SUM($BW253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG253=FALSE,0,ROUND(SUM($BX253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H253/$AD253*$X253),2),0)","v":0},{"$f":"ROUND(SUM($EU253*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET253=FALSE,$EV253,ROUND(MAX(0,SUM(SUM($EN253:$ES253)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY253=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I253","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ253*Account!$AA$2),SUM($EZ253*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA253>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E253<>\"D-CARE\",Tenant!$F253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB253=FALSE,0,ROUND(SUM($AF253*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA253>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA253>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA253>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD253=FALSE,0,SUM($CF253*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA253>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF253=FALSE,0,SUM($CF253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA253>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH253=TRUE,$AA253>0),SUM($CF253*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ253=FALSE,0,ROUND(SUM($BZ253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ253=FALSE,0,ROUND(SUM($CA253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ253=FALSE,0,ROUND(SUM($CB253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ253=FALSE,0,ROUND(SUM($CC253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ253=FALSE,0,ROUND(SUM($CD253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ253=FALSE,0,ROUND(SUM($CE253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H253/$AD253*$AA253),2),0)","v":0},{"$f":"ROUND(SUM($FX253*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW253=FALSE,$FY253,ROUND(MAX(0,SUM(SUM($FQ253:$FV253)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB253=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I253","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC253*Account!$AA$2),SUM($GC253*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D253<=FctrChngDts!$B$14,$E253>FctrChngDts!$B$14),AND($D253<=FctrChngDts!$C$14,$E253>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE253=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH253:$GJ253))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO253,$DB253,$GH253:$GJ253))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG253,$GK253,$GN253,$DR253,$DT253,$DV253,$DX253),IF(Account!$Q$2=TRUE,SUM($GG253,$GL253,$GN253,$DR253,$DT253,$DV253,$DX253),SUM($GG253,$GK253,$GL253,$GM253,$GN253,$DR253,$DT253,$DV253,$DX253)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D253,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A253,Tenant!$A:$J,8,FALSE)=TRUE,$GO253<0),0,SUM(SUM(SUM($GO253/$AD253*$GP253)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A253,Tenant!$A:$J,8,FALSE)=TRUE,$GO253<0),0,SUM(SUM(SUM($GO253/$AD253*$GQ253)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG253,$CO253,$DB253,$GM253)/$AD253)*$X253*FctrChngDts!$B$15),SUM(SUM(SUM($DG253,$CO253,$DB253,$GH253:$GJ253)/$AD253)*$X253*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG253,$CO253,$DB253,$GM253)/$AD253)*$AA253*FctrChngDts!$B$15),SUM(SUM(SUM($DG253,$CO253,$DB253,$GH253:$GJ253)/$AD253)*$AA253*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E253),$AD253,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D253,FctrChngDts!$C$17<=$E253),_xlfn.DAYS($D253,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E253),$AD253,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D253,FctrChngDts!$C$19<=$E253),_xlfn.DAYS($D253,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY253*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY253*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ253*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ253*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D253,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A253,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF253*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A253,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG253*Account!$AA$2)),2)","v":0}]
[253,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G254),0,IF($F254<=$G254,SUM($G254-$F254),IF($F254>$G254,SUM((Account!$L$2-$F254)+$G254+1))))","v":0},{"$f":"IF(AND($D254>=FctrChngDts!$C$2,$D254<=FctrChngDts!$D$2),$D254,\"\")","v":""},{"$f":"IF($I254=\"\",\"\",IF($E254<=FctrChngDts!$D$2,$E254,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D254<FctrChngDts!$E$2,$E254<FctrChngDts!$E$2),AND($D254>=FctrChngDts!$F$2,$E254>=FctrChngDts!$F$2)),\"\",IF(AND($D254>=FctrChngDts!$E$2,$D254<=FctrChngDts!$F$2),$D254,FctrChngDts!$E$2))","v":""},{"$f":"IF($K254=\"\",\"\",IF(AND($J254=$K254,$E254>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K254=$J254,$E254,IF(AND($E254>=FctrChngDts!$E$2,$E254<=FctrChngDts!$F$2),$E254,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D254<DATE(YEAR(Account!$J$2),6,1),$D254>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I254<FctrChngDts!$A$2,$J254<FctrChngDts!$A$2),AND($I254>=FctrChngDts!$B$2,$J254>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I254<FctrChngDts!$A$2,$J254>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I254>=FctrChngDts!$A$2,$J254<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I254<FctrChngDts!$B$2,$J254>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K254<FctrChngDts!$A$2,$L254<FctrChngDts!$A$2),AND($K254>=FctrChngDts!$B$2,$L254>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K254<FctrChngDts!$A$2,$L254>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K254>=FctrChngDts!$A$2,$L254<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K254<FctrChngDts!$B$2,$L254>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I254=\"\",$J254=0),0,IF(AND($N254=TRUE,$I254<>0),SUM($J254-$I254+1),IF($O254=TRUE,SUM(FctrChngDts!$A$2-$I254),IF($P254=TRUE,0,IF($Q254=TRUE,SUM($J254-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I254=\"\",$J254=0),0,IF($N254=TRUE,0,IF($O254=TRUE,SUM($J254-FctrChngDts!$A$2+1),IF(AND($P254=TRUE,$I254<>0),SUM($J254-$I254+1),IF($Q254=TRUE,SUM(FctrChngDts!$B$2-$I254),0)))))","v":0},0,{"$f":"IF(OR($K254=\"\",$L254=0),0,IF(AND($R254=TRUE,$K254<>0),SUM($L254-$K254+1),IF($S254=TRUE,SUM(FctrChngDts!$A$2-$K254),IF($T254=TRUE,0,IF($U254=TRUE,SUM($L254-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K254=\"\",$L254=0),0,IF($R254=TRUE,0,IF($S254=TRUE,SUM($L254-FctrChngDts!$A$2+1),IF(AND($T254=TRUE,$K254<>0),SUM($L254-$K254+1),IF($U254=TRUE,SUM(FctrChngDts!$B$2-$K254),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A254,Tenant!$A254:$J753,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR254=FALSE,VLOOKUP($AQ254,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ254,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR254=FALSE,VLOOKUP($AQ254,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ254,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR254=FALSE,VLOOKUP($AQ254,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ254,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR254=FALSE,VLOOKUP($AQ254,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ254,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A254,Tenant!$A254:$J753,6,FALSE)","v":0},{"$f":"VLOOKUP($A254,Tenant!$A254:$J753,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG254=FALSE,0,IF($DQ254=TRUE,SUM($BS254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS254*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DQ254=TRUE,SUM($BT254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT254*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DQ254=TRUE,SUM($BU254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU254*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DQ254=TRUE,SUM($BV254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DQ254=TRUE,SUM($BW254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW254*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DQ254=TRUE,SUM($BX254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX254*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN254=FALSE,0,ROUND(SUM($BY254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP254=FALSE,0,ROUND(SUM($X254*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY254=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X254),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X254)),2)","v":0},0,false,{"$f":"ROUND(IF($CT254=FALSE,0,IF($DU254=TRUE,SUM($BZ254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ254*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT254=FALSE,0,IF($DU254=TRUE,SUM($CA254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA254*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT254=FALSE,0,IF($DU254=TRUE,SUM($CB254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB254*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT254=FALSE,0,IF($DU254=TRUE,SUM($CC254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC254*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT254=FALSE,0,IF($DU254=TRUE,SUM($CD254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD254*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT254=FALSE,0,IF($DU254=TRUE,SUM($CE254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE254*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA254=FALSE,0,ROUND(SUM($CF254*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC254=FALSE,0,ROUND(SUM($AA254*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY254=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA254),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA254)),2)","v":0},0,0,{"$f":"SUM($DG254*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG254*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH254,IF(VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI254,$DG254))","v":0},0,false,0,false,0,{"$f":"IF(AND($X254>0,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ254=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH254:$CM254,$CQ254,$DZ254,$EF254,$EN254:$ES254)-SUM($BY254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH254:$CM254,$CQ254,$DZ254,$EF254,$EH254:$EM254)-SUM($BY254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X254>0,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS254=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH254:$CM254,$CO254,$CQ254,$CU254:$CZ254,$DB254,$DD254,$DZ254,$EB254,$ED254,$EF254,$EN254:$ES254,$FC254,$FE254,$FG254,$FI254,$FQ254:$FV254)/$AD254*$X254)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH254:$CM254,$CO254,$CQ254,$CU254:$CZ254,$DB254,$DD254,$DZ254,$EB254,$ED254,$EF254,$EH254:$EM254,$FC254,$FE254,$FG254,$FI254,$FK254:$FP254)/$AD254*$X254)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA254>0,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU254=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU254:$CZ254,$DD254,$DZ254,$FI254,$FQ254:$FV254)-SUM($CF254*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU254:$CZ254,$DD254,$DZ254,$FI254,$FK254:$FP254)-SUM($CF254*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA254>0,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW254=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH254:$CM254,$CO254,$CQ254,$CU254:$CZ254,$DB254,$DD254,$DZ254,$EB254,$ED254,$EF254,$EN254:$ES254,$FC254,$FE254,$FG254,$FI254,$FQ254:$FV254)/$AD254*$AA254)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH254:$CM254,$CO254,$CQ254,$CU254:$CZ254,$DB254,$DD254,$DZ254,$EB254,$ED254,$EF254,$EH254:$EM254,$FC254,$FE254,$FG254,$FI254,$FK254:$FP254)/$AD254*$AA254)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X254>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E254<>\"D-CARE\",Tenant!$F254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY254=FALSE,0,ROUND(SUM($AE254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X254>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X254>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X254>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA254=FALSE,0,SUM($BY254*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X254>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC254=FALSE,0,SUM($BY254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X254>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE254=TRUE,$X254>0),SUM($BY254*Account!$T$2),0)","v":0},{"$f":"IF(AND($X254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG254=FALSE,0,ROUND(SUM($BS254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG254=FALSE,0,ROUND(SUM($BT254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG254=FALSE,0,ROUND(SUM($BU254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG254=FALSE,0,ROUND(SUM($BV254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG254=FALSE,0,ROUND(SUM($BW254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG254=FALSE,0,ROUND(SUM($BX254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H254/$AD254*$X254),2),0)","v":0},{"$f":"ROUND(SUM($EU254*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET254=FALSE,$EV254,ROUND(MAX(0,SUM(SUM($EN254:$ES254)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY254=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I254","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ254*Account!$AA$2),SUM($EZ254*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA254>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E254<>\"D-CARE\",Tenant!$F254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB254=FALSE,0,ROUND(SUM($AF254*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA254>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA254>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA254>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD254=FALSE,0,SUM($CF254*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA254>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF254=FALSE,0,SUM($CF254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA254>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH254=TRUE,$AA254>0),SUM($CF254*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ254=FALSE,0,ROUND(SUM($BZ254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ254=FALSE,0,ROUND(SUM($CA254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ254=FALSE,0,ROUND(SUM($CB254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ254=FALSE,0,ROUND(SUM($CC254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ254=FALSE,0,ROUND(SUM($CD254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ254=FALSE,0,ROUND(SUM($CE254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H254/$AD254*$AA254),2),0)","v":0},{"$f":"ROUND(SUM($FX254*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW254=FALSE,$FY254,ROUND(MAX(0,SUM(SUM($FQ254:$FV254)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB254=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I254","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC254*Account!$AA$2),SUM($GC254*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D254<=FctrChngDts!$B$14,$E254>FctrChngDts!$B$14),AND($D254<=FctrChngDts!$C$14,$E254>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE254=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH254:$GJ254))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO254,$DB254,$GH254:$GJ254))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG254,$GK254,$GN254,$DR254,$DT254,$DV254,$DX254),IF(Account!$Q$2=TRUE,SUM($GG254,$GL254,$GN254,$DR254,$DT254,$DV254,$DX254),SUM($GG254,$GK254,$GL254,$GM254,$GN254,$DR254,$DT254,$DV254,$DX254)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D254,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A254,Tenant!$A:$J,8,FALSE)=TRUE,$GO254<0),0,SUM(SUM(SUM($GO254/$AD254*$GP254)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A254,Tenant!$A:$J,8,FALSE)=TRUE,$GO254<0),0,SUM(SUM(SUM($GO254/$AD254*$GQ254)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG254,$CO254,$DB254,$GM254)/$AD254)*$X254*FctrChngDts!$B$15),SUM(SUM(SUM($DG254,$CO254,$DB254,$GH254:$GJ254)/$AD254)*$X254*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG254,$CO254,$DB254,$GM254)/$AD254)*$AA254*FctrChngDts!$B$15),SUM(SUM(SUM($DG254,$CO254,$DB254,$GH254:$GJ254)/$AD254)*$AA254*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E254),$AD254,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D254,FctrChngDts!$C$17<=$E254),_xlfn.DAYS($D254,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E254),$AD254,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D254,FctrChngDts!$C$19<=$E254),_xlfn.DAYS($D254,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY254*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY254*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ254*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ254*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D254,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A254,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF254*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A254,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG254*Account!$AA$2)),2)","v":0}]
[254,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G255),0,IF($F255<=$G255,SUM($G255-$F255),IF($F255>$G255,SUM((Account!$L$2-$F255)+$G255+1))))","v":0},{"$f":"IF(AND($D255>=FctrChngDts!$C$2,$D255<=FctrChngDts!$D$2),$D255,\"\")","v":""},{"$f":"IF($I255=\"\",\"\",IF($E255<=FctrChngDts!$D$2,$E255,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D255<FctrChngDts!$E$2,$E255<FctrChngDts!$E$2),AND($D255>=FctrChngDts!$F$2,$E255>=FctrChngDts!$F$2)),\"\",IF(AND($D255>=FctrChngDts!$E$2,$D255<=FctrChngDts!$F$2),$D255,FctrChngDts!$E$2))","v":""},{"$f":"IF($K255=\"\",\"\",IF(AND($J255=$K255,$E255>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K255=$J255,$E255,IF(AND($E255>=FctrChngDts!$E$2,$E255<=FctrChngDts!$F$2),$E255,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D255<DATE(YEAR(Account!$J$2),6,1),$D255>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I255<FctrChngDts!$A$2,$J255<FctrChngDts!$A$2),AND($I255>=FctrChngDts!$B$2,$J255>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I255<FctrChngDts!$A$2,$J255>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I255>=FctrChngDts!$A$2,$J255<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I255<FctrChngDts!$B$2,$J255>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K255<FctrChngDts!$A$2,$L255<FctrChngDts!$A$2),AND($K255>=FctrChngDts!$B$2,$L255>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K255<FctrChngDts!$A$2,$L255>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K255>=FctrChngDts!$A$2,$L255<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K255<FctrChngDts!$B$2,$L255>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I255=\"\",$J255=0),0,IF(AND($N255=TRUE,$I255<>0),SUM($J255-$I255+1),IF($O255=TRUE,SUM(FctrChngDts!$A$2-$I255),IF($P255=TRUE,0,IF($Q255=TRUE,SUM($J255-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I255=\"\",$J255=0),0,IF($N255=TRUE,0,IF($O255=TRUE,SUM($J255-FctrChngDts!$A$2+1),IF(AND($P255=TRUE,$I255<>0),SUM($J255-$I255+1),IF($Q255=TRUE,SUM(FctrChngDts!$B$2-$I255),0)))))","v":0},0,{"$f":"IF(OR($K255=\"\",$L255=0),0,IF(AND($R255=TRUE,$K255<>0),SUM($L255-$K255+1),IF($S255=TRUE,SUM(FctrChngDts!$A$2-$K255),IF($T255=TRUE,0,IF($U255=TRUE,SUM($L255-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K255=\"\",$L255=0),0,IF($R255=TRUE,0,IF($S255=TRUE,SUM($L255-FctrChngDts!$A$2+1),IF(AND($T255=TRUE,$K255<>0),SUM($L255-$K255+1),IF($U255=TRUE,SUM(FctrChngDts!$B$2-$K255),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A255,Tenant!$A255:$J754,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR255=FALSE,VLOOKUP($AQ255,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ255,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR255=FALSE,VLOOKUP($AQ255,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ255,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR255=FALSE,VLOOKUP($AQ255,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ255,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR255=FALSE,VLOOKUP($AQ255,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ255,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A255,Tenant!$A255:$J754,6,FALSE)","v":0},{"$f":"VLOOKUP($A255,Tenant!$A255:$J754,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG255=FALSE,0,IF($DQ255=TRUE,SUM($BS255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS255*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DQ255=TRUE,SUM($BT255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT255*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DQ255=TRUE,SUM($BU255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU255*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DQ255=TRUE,SUM($BV255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DQ255=TRUE,SUM($BW255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW255*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DQ255=TRUE,SUM($BX255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX255*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN255=FALSE,0,ROUND(SUM($BY255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP255=FALSE,0,ROUND(SUM($X255*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY255=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X255),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X255)),2)","v":0},0,false,{"$f":"ROUND(IF($CT255=FALSE,0,IF($DU255=TRUE,SUM($BZ255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ255*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT255=FALSE,0,IF($DU255=TRUE,SUM($CA255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA255*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT255=FALSE,0,IF($DU255=TRUE,SUM($CB255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB255*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT255=FALSE,0,IF($DU255=TRUE,SUM($CC255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC255*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT255=FALSE,0,IF($DU255=TRUE,SUM($CD255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD255*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT255=FALSE,0,IF($DU255=TRUE,SUM($CE255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE255*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA255=FALSE,0,ROUND(SUM($CF255*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC255=FALSE,0,ROUND(SUM($AA255*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY255=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA255),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA255)),2)","v":0},0,0,{"$f":"SUM($DG255*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG255*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH255,IF(VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI255,$DG255))","v":0},0,false,0,false,0,{"$f":"IF(AND($X255>0,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ255=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH255:$CM255,$CQ255,$DZ255,$EF255,$EN255:$ES255)-SUM($BY255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH255:$CM255,$CQ255,$DZ255,$EF255,$EH255:$EM255)-SUM($BY255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X255>0,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS255=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH255:$CM255,$CO255,$CQ255,$CU255:$CZ255,$DB255,$DD255,$DZ255,$EB255,$ED255,$EF255,$EN255:$ES255,$FC255,$FE255,$FG255,$FI255,$FQ255:$FV255)/$AD255*$X255)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH255:$CM255,$CO255,$CQ255,$CU255:$CZ255,$DB255,$DD255,$DZ255,$EB255,$ED255,$EF255,$EH255:$EM255,$FC255,$FE255,$FG255,$FI255,$FK255:$FP255)/$AD255*$X255)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA255>0,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU255=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU255:$CZ255,$DD255,$DZ255,$FI255,$FQ255:$FV255)-SUM($CF255*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU255:$CZ255,$DD255,$DZ255,$FI255,$FK255:$FP255)-SUM($CF255*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA255>0,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW255=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH255:$CM255,$CO255,$CQ255,$CU255:$CZ255,$DB255,$DD255,$DZ255,$EB255,$ED255,$EF255,$EN255:$ES255,$FC255,$FE255,$FG255,$FI255,$FQ255:$FV255)/$AD255*$AA255)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH255:$CM255,$CO255,$CQ255,$CU255:$CZ255,$DB255,$DD255,$DZ255,$EB255,$ED255,$EF255,$EH255:$EM255,$FC255,$FE255,$FG255,$FI255,$FK255:$FP255)/$AD255*$AA255)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X255>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E255<>\"D-CARE\",Tenant!$F255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY255=FALSE,0,ROUND(SUM($AE255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X255>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X255>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X255>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA255=FALSE,0,SUM($BY255*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X255>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC255=FALSE,0,SUM($BY255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X255>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE255=TRUE,$X255>0),SUM($BY255*Account!$T$2),0)","v":0},{"$f":"IF(AND($X255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG255=FALSE,0,ROUND(SUM($BS255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG255=FALSE,0,ROUND(SUM($BT255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG255=FALSE,0,ROUND(SUM($BU255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG255=FALSE,0,ROUND(SUM($BV255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG255=FALSE,0,ROUND(SUM($BW255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG255=FALSE,0,ROUND(SUM($BX255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H255/$AD255*$X255),2),0)","v":0},{"$f":"ROUND(SUM($EU255*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET255=FALSE,$EV255,ROUND(MAX(0,SUM(SUM($EN255:$ES255)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY255=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I255","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ255*Account!$AA$2),SUM($EZ255*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA255>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E255<>\"D-CARE\",Tenant!$F255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB255=FALSE,0,ROUND(SUM($AF255*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA255>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA255>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA255>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD255=FALSE,0,SUM($CF255*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA255>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF255=FALSE,0,SUM($CF255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA255>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH255=TRUE,$AA255>0),SUM($CF255*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ255=FALSE,0,ROUND(SUM($BZ255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ255=FALSE,0,ROUND(SUM($CA255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ255=FALSE,0,ROUND(SUM($CB255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ255=FALSE,0,ROUND(SUM($CC255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ255=FALSE,0,ROUND(SUM($CD255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ255=FALSE,0,ROUND(SUM($CE255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H255/$AD255*$AA255),2),0)","v":0},{"$f":"ROUND(SUM($FX255*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW255=FALSE,$FY255,ROUND(MAX(0,SUM(SUM($FQ255:$FV255)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB255=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I255","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC255*Account!$AA$2),SUM($GC255*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D255<=FctrChngDts!$B$14,$E255>FctrChngDts!$B$14),AND($D255<=FctrChngDts!$C$14,$E255>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE255=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH255:$GJ255))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO255,$DB255,$GH255:$GJ255))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG255,$GK255,$GN255,$DR255,$DT255,$DV255,$DX255),IF(Account!$Q$2=TRUE,SUM($GG255,$GL255,$GN255,$DR255,$DT255,$DV255,$DX255),SUM($GG255,$GK255,$GL255,$GM255,$GN255,$DR255,$DT255,$DV255,$DX255)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D255,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A255,Tenant!$A:$J,8,FALSE)=TRUE,$GO255<0),0,SUM(SUM(SUM($GO255/$AD255*$GP255)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A255,Tenant!$A:$J,8,FALSE)=TRUE,$GO255<0),0,SUM(SUM(SUM($GO255/$AD255*$GQ255)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG255,$CO255,$DB255,$GM255)/$AD255)*$X255*FctrChngDts!$B$15),SUM(SUM(SUM($DG255,$CO255,$DB255,$GH255:$GJ255)/$AD255)*$X255*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG255,$CO255,$DB255,$GM255)/$AD255)*$AA255*FctrChngDts!$B$15),SUM(SUM(SUM($DG255,$CO255,$DB255,$GH255:$GJ255)/$AD255)*$AA255*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E255),$AD255,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D255,FctrChngDts!$C$17<=$E255),_xlfn.DAYS($D255,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E255),$AD255,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D255,FctrChngDts!$C$19<=$E255),_xlfn.DAYS($D255,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY255*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY255*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ255*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ255*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D255,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A255,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF255*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A255,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG255*Account!$AA$2)),2)","v":0}]
[255,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G256),0,IF($F256<=$G256,SUM($G256-$F256),IF($F256>$G256,SUM((Account!$L$2-$F256)+$G256+1))))","v":0},{"$f":"IF(AND($D256>=FctrChngDts!$C$2,$D256<=FctrChngDts!$D$2),$D256,\"\")","v":""},{"$f":"IF($I256=\"\",\"\",IF($E256<=FctrChngDts!$D$2,$E256,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D256<FctrChngDts!$E$2,$E256<FctrChngDts!$E$2),AND($D256>=FctrChngDts!$F$2,$E256>=FctrChngDts!$F$2)),\"\",IF(AND($D256>=FctrChngDts!$E$2,$D256<=FctrChngDts!$F$2),$D256,FctrChngDts!$E$2))","v":""},{"$f":"IF($K256=\"\",\"\",IF(AND($J256=$K256,$E256>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K256=$J256,$E256,IF(AND($E256>=FctrChngDts!$E$2,$E256<=FctrChngDts!$F$2),$E256,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D256<DATE(YEAR(Account!$J$2),6,1),$D256>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I256<FctrChngDts!$A$2,$J256<FctrChngDts!$A$2),AND($I256>=FctrChngDts!$B$2,$J256>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I256<FctrChngDts!$A$2,$J256>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I256>=FctrChngDts!$A$2,$J256<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I256<FctrChngDts!$B$2,$J256>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K256<FctrChngDts!$A$2,$L256<FctrChngDts!$A$2),AND($K256>=FctrChngDts!$B$2,$L256>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K256<FctrChngDts!$A$2,$L256>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K256>=FctrChngDts!$A$2,$L256<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K256<FctrChngDts!$B$2,$L256>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I256=\"\",$J256=0),0,IF(AND($N256=TRUE,$I256<>0),SUM($J256-$I256+1),IF($O256=TRUE,SUM(FctrChngDts!$A$2-$I256),IF($P256=TRUE,0,IF($Q256=TRUE,SUM($J256-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I256=\"\",$J256=0),0,IF($N256=TRUE,0,IF($O256=TRUE,SUM($J256-FctrChngDts!$A$2+1),IF(AND($P256=TRUE,$I256<>0),SUM($J256-$I256+1),IF($Q256=TRUE,SUM(FctrChngDts!$B$2-$I256),0)))))","v":0},0,{"$f":"IF(OR($K256=\"\",$L256=0),0,IF(AND($R256=TRUE,$K256<>0),SUM($L256-$K256+1),IF($S256=TRUE,SUM(FctrChngDts!$A$2-$K256),IF($T256=TRUE,0,IF($U256=TRUE,SUM($L256-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K256=\"\",$L256=0),0,IF($R256=TRUE,0,IF($S256=TRUE,SUM($L256-FctrChngDts!$A$2+1),IF(AND($T256=TRUE,$K256<>0),SUM($L256-$K256+1),IF($U256=TRUE,SUM(FctrChngDts!$B$2-$K256),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A256,Tenant!$A256:$J755,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR256=FALSE,VLOOKUP($AQ256,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ256,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR256=FALSE,VLOOKUP($AQ256,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ256,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR256=FALSE,VLOOKUP($AQ256,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ256,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR256=FALSE,VLOOKUP($AQ256,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ256,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A256,Tenant!$A256:$J755,6,FALSE)","v":0},{"$f":"VLOOKUP($A256,Tenant!$A256:$J755,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG256=FALSE,0,IF($DQ256=TRUE,SUM($BS256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS256*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DQ256=TRUE,SUM($BT256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT256*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DQ256=TRUE,SUM($BU256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU256*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DQ256=TRUE,SUM($BV256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DQ256=TRUE,SUM($BW256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW256*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DQ256=TRUE,SUM($BX256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX256*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN256=FALSE,0,ROUND(SUM($BY256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP256=FALSE,0,ROUND(SUM($X256*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY256=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X256),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X256)),2)","v":0},0,false,{"$f":"ROUND(IF($CT256=FALSE,0,IF($DU256=TRUE,SUM($BZ256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ256*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT256=FALSE,0,IF($DU256=TRUE,SUM($CA256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA256*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT256=FALSE,0,IF($DU256=TRUE,SUM($CB256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB256*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT256=FALSE,0,IF($DU256=TRUE,SUM($CC256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC256*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT256=FALSE,0,IF($DU256=TRUE,SUM($CD256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD256*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT256=FALSE,0,IF($DU256=TRUE,SUM($CE256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE256*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA256=FALSE,0,ROUND(SUM($CF256*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC256=FALSE,0,ROUND(SUM($AA256*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY256=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA256),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA256)),2)","v":0},0,0,{"$f":"SUM($DG256*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG256*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH256,IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI256,$DG256))","v":0},0,false,0,false,0,{"$f":"IF(AND($X256>0,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ256=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH256:$CM256,$CQ256,$DZ256,$EF256,$EN256:$ES256)-SUM($BY256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH256:$CM256,$CQ256,$DZ256,$EF256,$EH256:$EM256)-SUM($BY256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X256>0,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS256=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH256:$CM256,$CO256,$CQ256,$CU256:$CZ256,$DB256,$DD256,$DZ256,$EB256,$ED256,$EF256,$EN256:$ES256,$FC256,$FE256,$FG256,$FI256,$FQ256:$FV256)/$AD256*$X256)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH256:$CM256,$CO256,$CQ256,$CU256:$CZ256,$DB256,$DD256,$DZ256,$EB256,$ED256,$EF256,$EH256:$EM256,$FC256,$FE256,$FG256,$FI256,$FK256:$FP256)/$AD256*$X256)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA256>0,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU256=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU256:$CZ256,$DD256,$DZ256,$FI256,$FQ256:$FV256)-SUM($CF256*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU256:$CZ256,$DD256,$DZ256,$FI256,$FK256:$FP256)-SUM($CF256*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA256>0,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW256=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH256:$CM256,$CO256,$CQ256,$CU256:$CZ256,$DB256,$DD256,$DZ256,$EB256,$ED256,$EF256,$EN256:$ES256,$FC256,$FE256,$FG256,$FI256,$FQ256:$FV256)/$AD256*$AA256)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH256:$CM256,$CO256,$CQ256,$CU256:$CZ256,$DB256,$DD256,$DZ256,$EB256,$ED256,$EF256,$EH256:$EM256,$FC256,$FE256,$FG256,$FI256,$FK256:$FP256)/$AD256*$AA256)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E256<>\"D-CARE\",Tenant!$F256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY256=FALSE,0,ROUND(SUM($AE256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA256=FALSE,0,SUM($BY256*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X256>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC256=FALSE,0,SUM($BY256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X256>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE256=TRUE,$X256>0),SUM($BY256*Account!$T$2),0)","v":0},{"$f":"IF(AND($X256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG256=FALSE,0,ROUND(SUM($BS256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG256=FALSE,0,ROUND(SUM($BT256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG256=FALSE,0,ROUND(SUM($BU256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG256=FALSE,0,ROUND(SUM($BV256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG256=FALSE,0,ROUND(SUM($BW256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG256=FALSE,0,ROUND(SUM($BX256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H256/$AD256*$X256),2),0)","v":0},{"$f":"ROUND(SUM($EU256*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET256=FALSE,$EV256,ROUND(MAX(0,SUM(SUM($EN256:$ES256)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY256=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I256","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ256*Account!$AA$2),SUM($EZ256*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E256<>\"D-CARE\",Tenant!$F256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB256=FALSE,0,ROUND(SUM($AF256*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD256=FALSE,0,SUM($CF256*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA256>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF256=FALSE,0,SUM($CF256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA256>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH256=TRUE,$AA256>0),SUM($CF256*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ256=FALSE,0,ROUND(SUM($BZ256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ256=FALSE,0,ROUND(SUM($CA256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ256=FALSE,0,ROUND(SUM($CB256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ256=FALSE,0,ROUND(SUM($CC256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ256=FALSE,0,ROUND(SUM($CD256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ256=FALSE,0,ROUND(SUM($CE256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H256/$AD256*$AA256),2),0)","v":0},{"$f":"ROUND(SUM($FX256*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW256=FALSE,$FY256,ROUND(MAX(0,SUM(SUM($FQ256:$FV256)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB256=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I256","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC256*Account!$AA$2),SUM($GC256*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D256<=FctrChngDts!$B$14,$E256>FctrChngDts!$B$14),AND($D256<=FctrChngDts!$C$14,$E256>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE256=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH256:$GJ256))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO256,$DB256,$GH256:$GJ256))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG256,$GK256,$GN256,$DR256,$DT256,$DV256,$DX256),IF(Account!$Q$2=TRUE,SUM($GG256,$GL256,$GN256,$DR256,$DT256,$DV256,$DX256),SUM($GG256,$GK256,$GL256,$GM256,$GN256,$DR256,$DT256,$DV256,$DX256)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D256,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,8,FALSE)=TRUE,$GO256<0),0,SUM(SUM(SUM($GO256/$AD256*$GP256)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,8,FALSE)=TRUE,$GO256<0),0,SUM(SUM(SUM($GO256/$AD256*$GQ256)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG256,$CO256,$DB256,$GM256)/$AD256)*$X256*FctrChngDts!$B$15),SUM(SUM(SUM($DG256,$CO256,$DB256,$GH256:$GJ256)/$AD256)*$X256*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG256,$CO256,$DB256,$GM256)/$AD256)*$AA256*FctrChngDts!$B$15),SUM(SUM(SUM($DG256,$CO256,$DB256,$GH256:$GJ256)/$AD256)*$AA256*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E256),$AD256,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D256,FctrChngDts!$C$17<=$E256),_xlfn.DAYS($D256,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E256),$AD256,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D256,FctrChngDts!$C$19<=$E256),_xlfn.DAYS($D256,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY256*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY256*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ256*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ256*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D256,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF256*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG256*Account!$AA$2)),2)","v":0}]
[256,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G257),0,IF($F257<=$G257,SUM($G257-$F257),IF($F257>$G257,SUM((Account!$L$2-$F257)+$G257+1))))","v":0},{"$f":"IF(AND($D257>=FctrChngDts!$C$2,$D257<=FctrChngDts!$D$2),$D257,\"\")","v":""},{"$f":"IF($I257=\"\",\"\",IF($E257<=FctrChngDts!$D$2,$E257,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D257<FctrChngDts!$E$2,$E257<FctrChngDts!$E$2),AND($D257>=FctrChngDts!$F$2,$E257>=FctrChngDts!$F$2)),\"\",IF(AND($D257>=FctrChngDts!$E$2,$D257<=FctrChngDts!$F$2),$D257,FctrChngDts!$E$2))","v":""},{"$f":"IF($K257=\"\",\"\",IF(AND($J257=$K257,$E257>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K257=$J257,$E257,IF(AND($E257>=FctrChngDts!$E$2,$E257<=FctrChngDts!$F$2),$E257,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D257<DATE(YEAR(Account!$J$2),6,1),$D257>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I257<FctrChngDts!$A$2,$J257<FctrChngDts!$A$2),AND($I257>=FctrChngDts!$B$2,$J257>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I257<FctrChngDts!$A$2,$J257>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I257>=FctrChngDts!$A$2,$J257<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I257<FctrChngDts!$B$2,$J257>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K257<FctrChngDts!$A$2,$L257<FctrChngDts!$A$2),AND($K257>=FctrChngDts!$B$2,$L257>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K257<FctrChngDts!$A$2,$L257>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K257>=FctrChngDts!$A$2,$L257<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K257<FctrChngDts!$B$2,$L257>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I257=\"\",$J257=0),0,IF(AND($N257=TRUE,$I257<>0),SUM($J257-$I257+1),IF($O257=TRUE,SUM(FctrChngDts!$A$2-$I257),IF($P257=TRUE,0,IF($Q257=TRUE,SUM($J257-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I257=\"\",$J257=0),0,IF($N257=TRUE,0,IF($O257=TRUE,SUM($J257-FctrChngDts!$A$2+1),IF(AND($P257=TRUE,$I257<>0),SUM($J257-$I257+1),IF($Q257=TRUE,SUM(FctrChngDts!$B$2-$I257),0)))))","v":0},0,{"$f":"IF(OR($K257=\"\",$L257=0),0,IF(AND($R257=TRUE,$K257<>0),SUM($L257-$K257+1),IF($S257=TRUE,SUM(FctrChngDts!$A$2-$K257),IF($T257=TRUE,0,IF($U257=TRUE,SUM($L257-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K257=\"\",$L257=0),0,IF($R257=TRUE,0,IF($S257=TRUE,SUM($L257-FctrChngDts!$A$2+1),IF(AND($T257=TRUE,$K257<>0),SUM($L257-$K257+1),IF($U257=TRUE,SUM(FctrChngDts!$B$2-$K257),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A257,Tenant!$A257:$J756,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR257=FALSE,VLOOKUP($AQ257,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ257,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR257=FALSE,VLOOKUP($AQ257,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ257,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR257=FALSE,VLOOKUP($AQ257,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ257,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR257=FALSE,VLOOKUP($AQ257,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ257,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A257,Tenant!$A257:$J756,6,FALSE)","v":0},{"$f":"VLOOKUP($A257,Tenant!$A257:$J756,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG257=FALSE,0,IF($DQ257=TRUE,SUM($BS257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS257*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DQ257=TRUE,SUM($BT257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT257*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DQ257=TRUE,SUM($BU257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU257*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DQ257=TRUE,SUM($BV257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DQ257=TRUE,SUM($BW257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW257*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DQ257=TRUE,SUM($BX257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX257*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN257=FALSE,0,ROUND(SUM($BY257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP257=FALSE,0,ROUND(SUM($X257*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY257=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X257),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X257)),2)","v":0},0,false,{"$f":"ROUND(IF($CT257=FALSE,0,IF($DU257=TRUE,SUM($BZ257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ257*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT257=FALSE,0,IF($DU257=TRUE,SUM($CA257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA257*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT257=FALSE,0,IF($DU257=TRUE,SUM($CB257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB257*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT257=FALSE,0,IF($DU257=TRUE,SUM($CC257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC257*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT257=FALSE,0,IF($DU257=TRUE,SUM($CD257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD257*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT257=FALSE,0,IF($DU257=TRUE,SUM($CE257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE257*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA257=FALSE,0,ROUND(SUM($CF257*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC257=FALSE,0,ROUND(SUM($AA257*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY257=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA257),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA257)),2)","v":0},0,0,{"$f":"SUM($DG257*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG257*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH257,IF(VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI257,$DG257))","v":0},0,false,0,false,0,{"$f":"IF(AND($X257>0,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ257=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH257:$CM257,$CQ257,$DZ257,$EF257,$EN257:$ES257)-SUM($BY257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH257:$CM257,$CQ257,$DZ257,$EF257,$EH257:$EM257)-SUM($BY257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X257>0,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS257=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH257:$CM257,$CO257,$CQ257,$CU257:$CZ257,$DB257,$DD257,$DZ257,$EB257,$ED257,$EF257,$EN257:$ES257,$FC257,$FE257,$FG257,$FI257,$FQ257:$FV257)/$AD257*$X257)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH257:$CM257,$CO257,$CQ257,$CU257:$CZ257,$DB257,$DD257,$DZ257,$EB257,$ED257,$EF257,$EH257:$EM257,$FC257,$FE257,$FG257,$FI257,$FK257:$FP257)/$AD257*$X257)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA257>0,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU257=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU257:$CZ257,$DD257,$DZ257,$FI257,$FQ257:$FV257)-SUM($CF257*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU257:$CZ257,$DD257,$DZ257,$FI257,$FK257:$FP257)-SUM($CF257*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA257>0,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW257=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH257:$CM257,$CO257,$CQ257,$CU257:$CZ257,$DB257,$DD257,$DZ257,$EB257,$ED257,$EF257,$EN257:$ES257,$FC257,$FE257,$FG257,$FI257,$FQ257:$FV257)/$AD257*$AA257)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH257:$CM257,$CO257,$CQ257,$CU257:$CZ257,$DB257,$DD257,$DZ257,$EB257,$ED257,$EF257,$EH257:$EM257,$FC257,$FE257,$FG257,$FI257,$FK257:$FP257)/$AD257*$AA257)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X257>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E257<>\"D-CARE\",Tenant!$F257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY257=FALSE,0,ROUND(SUM($AE257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X257>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X257>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X257>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA257=FALSE,0,SUM($BY257*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X257>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC257=FALSE,0,SUM($BY257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X257>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE257=TRUE,$X257>0),SUM($BY257*Account!$T$2),0)","v":0},{"$f":"IF(AND($X257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG257=FALSE,0,ROUND(SUM($BS257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG257=FALSE,0,ROUND(SUM($BT257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG257=FALSE,0,ROUND(SUM($BU257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG257=FALSE,0,ROUND(SUM($BV257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG257=FALSE,0,ROUND(SUM($BW257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG257=FALSE,0,ROUND(SUM($BX257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H257/$AD257*$X257),2),0)","v":0},{"$f":"ROUND(SUM($EU257*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET257=FALSE,$EV257,ROUND(MAX(0,SUM(SUM($EN257:$ES257)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY257=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I257","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ257*Account!$AA$2),SUM($EZ257*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA257>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E257<>\"D-CARE\",Tenant!$F257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB257=FALSE,0,ROUND(SUM($AF257*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA257>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA257>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA257>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD257=FALSE,0,SUM($CF257*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA257>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF257=FALSE,0,SUM($CF257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA257>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH257=TRUE,$AA257>0),SUM($CF257*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ257=FALSE,0,ROUND(SUM($BZ257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ257=FALSE,0,ROUND(SUM($CA257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ257=FALSE,0,ROUND(SUM($CB257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ257=FALSE,0,ROUND(SUM($CC257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ257=FALSE,0,ROUND(SUM($CD257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ257=FALSE,0,ROUND(SUM($CE257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H257/$AD257*$AA257),2),0)","v":0},{"$f":"ROUND(SUM($FX257*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW257=FALSE,$FY257,ROUND(MAX(0,SUM(SUM($FQ257:$FV257)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB257=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I257","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC257*Account!$AA$2),SUM($GC257*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D257<=FctrChngDts!$B$14,$E257>FctrChngDts!$B$14),AND($D257<=FctrChngDts!$C$14,$E257>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE257=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH257:$GJ257))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO257,$DB257,$GH257:$GJ257))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG257,$GK257,$GN257,$DR257,$DT257,$DV257,$DX257),IF(Account!$Q$2=TRUE,SUM($GG257,$GL257,$GN257,$DR257,$DT257,$DV257,$DX257),SUM($GG257,$GK257,$GL257,$GM257,$GN257,$DR257,$DT257,$DV257,$DX257)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D257,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A257,Tenant!$A:$J,8,FALSE)=TRUE,$GO257<0),0,SUM(SUM(SUM($GO257/$AD257*$GP257)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A257,Tenant!$A:$J,8,FALSE)=TRUE,$GO257<0),0,SUM(SUM(SUM($GO257/$AD257*$GQ257)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG257,$CO257,$DB257,$GM257)/$AD257)*$X257*FctrChngDts!$B$15),SUM(SUM(SUM($DG257,$CO257,$DB257,$GH257:$GJ257)/$AD257)*$X257*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG257,$CO257,$DB257,$GM257)/$AD257)*$AA257*FctrChngDts!$B$15),SUM(SUM(SUM($DG257,$CO257,$DB257,$GH257:$GJ257)/$AD257)*$AA257*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E257),$AD257,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D257,FctrChngDts!$C$17<=$E257),_xlfn.DAYS($D257,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E257),$AD257,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D257,FctrChngDts!$C$19<=$E257),_xlfn.DAYS($D257,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY257*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY257*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ257*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ257*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D257,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A257,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF257*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A257,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG257*Account!$AA$2)),2)","v":0}]
[257,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G258),0,IF($F258<=$G258,SUM($G258-$F258),IF($F258>$G258,SUM((Account!$L$2-$F258)+$G258+1))))","v":0},{"$f":"IF(AND($D258>=FctrChngDts!$C$2,$D258<=FctrChngDts!$D$2),$D258,\"\")","v":""},{"$f":"IF($I258=\"\",\"\",IF($E258<=FctrChngDts!$D$2,$E258,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D258<FctrChngDts!$E$2,$E258<FctrChngDts!$E$2),AND($D258>=FctrChngDts!$F$2,$E258>=FctrChngDts!$F$2)),\"\",IF(AND($D258>=FctrChngDts!$E$2,$D258<=FctrChngDts!$F$2),$D258,FctrChngDts!$E$2))","v":""},{"$f":"IF($K258=\"\",\"\",IF(AND($J258=$K258,$E258>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K258=$J258,$E258,IF(AND($E258>=FctrChngDts!$E$2,$E258<=FctrChngDts!$F$2),$E258,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D258<DATE(YEAR(Account!$J$2),6,1),$D258>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I258<FctrChngDts!$A$2,$J258<FctrChngDts!$A$2),AND($I258>=FctrChngDts!$B$2,$J258>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I258<FctrChngDts!$A$2,$J258>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I258>=FctrChngDts!$A$2,$J258<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I258<FctrChngDts!$B$2,$J258>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K258<FctrChngDts!$A$2,$L258<FctrChngDts!$A$2),AND($K258>=FctrChngDts!$B$2,$L258>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K258<FctrChngDts!$A$2,$L258>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K258>=FctrChngDts!$A$2,$L258<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K258<FctrChngDts!$B$2,$L258>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I258=\"\",$J258=0),0,IF(AND($N258=TRUE,$I258<>0),SUM($J258-$I258+1),IF($O258=TRUE,SUM(FctrChngDts!$A$2-$I258),IF($P258=TRUE,0,IF($Q258=TRUE,SUM($J258-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I258=\"\",$J258=0),0,IF($N258=TRUE,0,IF($O258=TRUE,SUM($J258-FctrChngDts!$A$2+1),IF(AND($P258=TRUE,$I258<>0),SUM($J258-$I258+1),IF($Q258=TRUE,SUM(FctrChngDts!$B$2-$I258),0)))))","v":0},0,{"$f":"IF(OR($K258=\"\",$L258=0),0,IF(AND($R258=TRUE,$K258<>0),SUM($L258-$K258+1),IF($S258=TRUE,SUM(FctrChngDts!$A$2-$K258),IF($T258=TRUE,0,IF($U258=TRUE,SUM($L258-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K258=\"\",$L258=0),0,IF($R258=TRUE,0,IF($S258=TRUE,SUM($L258-FctrChngDts!$A$2+1),IF(AND($T258=TRUE,$K258<>0),SUM($L258-$K258+1),IF($U258=TRUE,SUM(FctrChngDts!$B$2-$K258),0)))))","v":0},0,0,0,{"$f":"SUM($X258,$AA258)","v":0},{"$f":"IF(ROUND(SUM($H258/$AD258*$X258),0)>ROUND(SUM($H258/$AD258*$AA258),0),SUM($H258-$AF258),ROUND(SUM($H258/$AD258*$X258),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AE258=0,0,SUM($AE258/$X258*$V258))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF258=0,0,SUM($AF258/$AA258*$Y258))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH258:$AI258)/SUM($AE258:$AF258)),2)>=0.5,ROUND(SUM(SUM($AH258:$AI258)/SUM($AE258:$AF258)),2),SUM(1-$AN258)),0)","v":0},{"$error":"#DIV/0!"},{"$f":"IF($AE258=0,0,SUM($AE258/$X258*$W258))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF258=0,0,SUM($AF258/$AA258*$Z258))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL258:$AM258)/SUM($AE258:$AF258)),2)>=0.5,ROUND(SUM(SUM($AL258:$AM258)/SUM($AE258:$AF258)),2),SUM(1-$AJ258)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE258/SUM(AE258:AF258)),2)>=0.5,ROUND(SUM(AE258/SUM(AE258:AF258)),2),SUM(1-AP258)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF258/SUM(AE258:AF258)),2)>=0.5,ROUND(SUM(AF258/SUM(AE258:AF258)),2),SUM(1-AO258)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A258,Tenant!$A258:$J757,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR258=FALSE,VLOOKUP($AQ258,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ258,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR258=FALSE,VLOOKUP($AQ258,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ258,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR258=FALSE,VLOOKUP($AQ258,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ258,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR258=FALSE,VLOOKUP($AQ258,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ258,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A258,Tenant!$A258:$J757,6,FALSE)","v":0},{"$f":"VLOOKUP($A258,Tenant!$A258:$J757,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,{"$f":"IF($BB258=\"FWP1\",SUM($V258*$AW258),IF($BB258=\"FWP2\",SUM($Y258*$AW258),IF($BB258=\"SSP1\",SUM(SUM(SUM($V258*$AW258),SUM($W258*$AX258))*$AJ258),IF($BB258=\"SSP2\",SUM(SUM(SUM($Y258*$AW258),SUM($Z258*$AX258))*$AJ258),0))))","v":0},{"$f":"IF($BB258=\"SSP1\",SUM(SUM(SUM($V258*$AW258),SUM($W258*$AX258))*$AN258),IF($BB258=\"SSP2\",SUM(SUM(SUM($Y258*$AW258),SUM($Z258*$AX258))*$AN258),IF($BB258=\"FSP1\",SUM($W258*$AX258),IF($BB258=\"FSP2\",SUM($Z258*$AX258),0))))","v":0},{"$f":"IF($BB258=\"FWP1P2\",SUM($AB258*$AW258*$AO258),IF($BB258=\"SSP1P2\",SUM(SUM(SUM($AB258*$AW258),SUM($AC258*$AX258))*$AO258),IF($BB258=\"FSP1P2\",SUM($AC258*$AX258*$AO258),0)))","v":0},{"$f":"IF($BB258=\"FWP1P2\",SUM($AB258*$AW258*$AP258),IF($BB258=\"SSP1P2\",SUM(SUM(SUM($AB258*$AW258),SUM($AC258*$AX258))*$AP258),IF($BB258=\"FSP1P2\",SUM($AC258*$AX258*$AP258),0)))","v":0},{"$f":"IF($BB258=\"FWP1\",SUM($V258*$AZ258*$BA258),IF($BB258=\"FWP2\",SUM($Y258*$AZ258*$BA258),IF($BB258=\"SSP1\",SUM($X258*$AZ258*$BA258*$AJ258),IF($BB258=\"SSP2\",SUM($AA258*$AZ258*$BA258*$AJ258),0))))","v":0},{"$f":"IF($BB258=\"SSP1\",SUM($X258*$AZ258*$BA258*$AN258),IF($BB258=\"SSP2\",SUM($AA258*$AZ258*$BA258*$AN258),IF($BB258=\"FSP1\",SUM($W258*$AZ258*$BA258),IF($BB258=\"FSP2\",SUM($Z258*$AZ258*$BA258),0))))","v":0},{"$f":"IF($BB258=\"FWP1P2\",SUM($AB258*$AZ258*$BA258*$AO258),IF($BB258=\"SSP1P2\",SUM($AD258*$AZ258*$BA258*$AO258),IF($BB258=\"FSP1P2\",SUM($AC258*$AZ258*$BA258*$AO258),0)))","v":0},{"$f":"IF($BB258=\"FWP1P2\",SUM($AB258*$AZ258*$BA258*$AP258),IF($BB258=\"SSP1P2\",SUM($AD258*$AZ258*$BA258*$AP258),IF($BB258=\"FSP1P2\",SUM($AC258*$AZ258*$BA258*$AP258),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($AH258,SUM($BK258,$BM258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH258-$BS258),SUM(SUM($BK258)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH258-$BS258-$BT258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL258,SUM($BO258,$BQ258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL258-$BV258),SUM(SUM($BO258)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL258-$BV258-$BW258)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MIN($AI258,SUM($BL258,$BN258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI258-$BZ258),SUM(SUM($BL258)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI258-$BZ258-$CA258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM258,SUM($BP258,$BR258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM258-$CC258),SUM(SUM($BP258)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM258-$CC258-$CD258)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG258=FALSE,0,IF($DQ258=TRUE,SUM($BS258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS258*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DQ258=TRUE,SUM($BT258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT258*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DQ258=TRUE,SUM($BU258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU258*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DQ258=TRUE,SUM($BV258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DQ258=TRUE,SUM($BW258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW258*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DQ258=TRUE,SUM($BX258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX258*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN258=FALSE,0,ROUND(SUM($BY258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP258=FALSE,0,ROUND(SUM($X258*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY258=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X258),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X258)),2)","v":0},0,false,{"$f":"ROUND(IF($CT258=FALSE,0,IF($DU258=TRUE,SUM($BZ258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ258*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT258=FALSE,0,IF($DU258=TRUE,SUM($CA258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA258*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT258=FALSE,0,IF($DU258=TRUE,SUM($CB258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB258*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT258=FALSE,0,IF($DU258=TRUE,SUM($CC258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC258*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT258=FALSE,0,IF($DU258=TRUE,SUM($CD258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD258*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT258=FALSE,0,IF($DU258=TRUE,SUM($CE258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE258*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA258=FALSE,0,ROUND(SUM($CF258*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC258=FALSE,0,ROUND(SUM($AA258*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY258=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA258),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA258)),2)","v":0},0,0,{"$f":"SUM($DG258*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG258*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH258,IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI258,$DG258))","v":0},0,{"$f":"IF(AND($X258>0,$DN258>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL258=0,0,SUM($DL258/$AD258*$X258)),2)","v":0},{"$f":"IF(AND($AA258>0,$DP258>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DL258=0,0,SUM($DL258/$AD258*$AA258)),2)","v":0},{"$f":"IF(AND($X258>0,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ258=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH258:$CM258,$CQ258,$DZ258,$EF258,$EN258:$ES258)-SUM($BY258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH258:$CM258,$CQ258,$DZ258,$EF258,$EH258:$EM258)-SUM($BY258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X258>0,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS258=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH258:$CM258,$CO258,$CQ258,$CU258:$CZ258,$DB258,$DD258,$DZ258,$EB258,$ED258,$EF258,$EN258:$ES258,$FC258,$FE258,$FG258,$FI258,$FQ258:$FV258)/$AD258*$X258)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH258:$CM258,$CO258,$CQ258,$CU258:$CZ258,$DB258,$DD258,$DZ258,$EB258,$ED258,$EF258,$EH258:$EM258,$FC258,$FE258,$FG258,$FI258,$FK258:$FP258)/$AD258*$X258)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA258>0,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU258=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU258:$CZ258,$DD258,$DZ258,$FI258,$FQ258:$FV258)-SUM($CF258*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU258:$CZ258,$DD258,$DZ258,$FI258,$FK258:$FP258)-SUM($CF258*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA258>0,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW258=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH258:$CM258,$CO258,$CQ258,$CU258:$CZ258,$DB258,$DD258,$DZ258,$EB258,$ED258,$EF258,$EN258:$ES258,$FC258,$FE258,$FG258,$FI258,$FQ258:$FV258)/$AD258*$AA258)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH258:$CM258,$CO258,$CQ258,$CU258:$CZ258,$DB258,$DD258,$DZ258,$EB258,$ED258,$EF258,$EH258:$EM258,$FC258,$FE258,$FG258,$FI258,$FK258:$FP258)/$AD258*$AA258)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E258<>\"D-CARE\",Tenant!$F258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY258=FALSE,0,ROUND(SUM($AE258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA258=FALSE,0,SUM($BY258*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X258>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC258=FALSE,0,SUM($BY258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X258>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE258=TRUE,$X258>0),SUM($BY258*Account!$T$2),0)","v":0},{"$f":"IF(AND($X258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG258=FALSE,0,ROUND(SUM($BS258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG258=FALSE,0,ROUND(SUM($BT258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG258=FALSE,0,ROUND(SUM($BU258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG258=FALSE,0,ROUND(SUM($BV258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG258=FALSE,0,ROUND(SUM($BW258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG258=FALSE,0,ROUND(SUM($BX258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H258/$AD258*$X258),2),0)","v":0},{"$f":"ROUND(SUM($EU258*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET258=FALSE,$EV258,ROUND(MAX(0,SUM(SUM($EN258:$ES258)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY258=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I258","v":0},{"$f":"IF($EX258=FALSE,0,$BY258)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ258*Account!$AA$2),SUM($EZ258*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E258<>\"D-CARE\",Tenant!$F258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB258=FALSE,0,ROUND(SUM($AF258*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD258=FALSE,0,SUM($CF258*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA258>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF258=FALSE,0,SUM($CF258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA258>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH258=TRUE,$AA258>0),SUM($CF258*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ258=FALSE,0,ROUND(SUM($BZ258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ258=FALSE,0,ROUND(SUM($CA258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ258=FALSE,0,ROUND(SUM($CB258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ258=FALSE,0,ROUND(SUM($CC258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ258=FALSE,0,ROUND(SUM($CD258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ258=FALSE,0,ROUND(SUM($CE258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H258/$AD258*$AA258),2),0)","v":0},{"$f":"ROUND(SUM($FX258*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW258=FALSE,$FY258,ROUND(MAX(0,SUM(SUM($FQ258:$FV258)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB258=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I258","v":0},{"$f":"IF($GA258=FALSE,0,$CF258)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC258*Account!$AA$2),SUM($GC258*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D258<=FctrChngDts!$B$14,$E258>FctrChngDts!$B$14),AND($D258<=FctrChngDts!$C$14,$E258>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE258=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},{"$f":"ROUND(SUM($CO258,$DB258,$DG258,$DL258,$GF258),2)","v":0},0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH258:$GJ258))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO258,$DB258,$GH258:$GJ258))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG258,$GK258,$GN258,$DR258,$DT258,$DV258,$DX258),IF(Account!$Q$2=TRUE,SUM($GG258,$GL258,$GN258,$DR258,$DT258,$DV258,$DX258),SUM($GG258,$GK258,$GL258,$GM258,$GN258,$DR258,$DT258,$DV258,$DX258)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D258,Account!$Z$2))","v":0},{"$f":"SUM($AD258-$GP258)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,8,FALSE)=TRUE,$GO258<0),0,SUM(SUM(SUM($GO258/$AD258*$GP258)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,8,FALSE)=TRUE,$GO258<0),0,SUM(SUM(SUM($GO258/$AD258*$GQ258)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG258,$CO258,$DB258,$GM258)/$AD258)*$X258*FctrChngDts!$B$15),SUM(SUM(SUM($DG258,$CO258,$DB258,$GH258:$GJ258)/$AD258)*$X258*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG258,$CO258,$DB258,$GM258)/$AD258)*$AA258*FctrChngDts!$B$15),SUM(SUM(SUM($DG258,$CO258,$DB258,$GH258:$GJ258)/$AD258)*$AA258*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E258),$AD258,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D258,FctrChngDts!$C$17<=$E258),_xlfn.DAYS($D258,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E258),$AD258,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D258,FctrChngDts!$C$19<=$E258),_xlfn.DAYS($D258,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD258-$GV258)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM($GX258/$AD258*$GV258)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY258*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY258*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ258*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ258*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D258,Account!$AC$2))","v":0},{"$f":"SUM($AD258-$HD258)","v":0},{"$f":"IF($HD258=0,0,SUM($H258/$AD258*$HD258))","v":0},{"$f":"SUM($H258-$HF258)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF258*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG258*Account!$AA$2)),2)","v":0}]
[258,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G259),0,IF($F259<=$G259,SUM($G259-$F259),IF($F259>$G259,SUM((Account!$L$2-$F259)+$G259+1))))","v":0},{"$f":"IF(AND($D259>=FctrChngDts!$C$2,$D259<=FctrChngDts!$D$2),$D259,\"\")","v":""},{"$f":"IF($I259=\"\",\"\",IF($E259<=FctrChngDts!$D$2,$E259,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D259<FctrChngDts!$E$2,$E259<FctrChngDts!$E$2),AND($D259>=FctrChngDts!$F$2,$E259>=FctrChngDts!$F$2)),\"\",IF(AND($D259>=FctrChngDts!$E$2,$D259<=FctrChngDts!$F$2),$D259,FctrChngDts!$E$2))","v":""},{"$f":"IF($K259=\"\",\"\",IF(AND($J259=$K259,$E259>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K259=$J259,$E259,IF(AND($E259>=FctrChngDts!$E$2,$E259<=FctrChngDts!$F$2),$E259,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D259<DATE(YEAR(Account!$J$2),6,1),$D259>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I259<FctrChngDts!$A$2,$J259<FctrChngDts!$A$2),AND($I259>=FctrChngDts!$B$2,$J259>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I259<FctrChngDts!$A$2,$J259>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I259>=FctrChngDts!$A$2,$J259<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I259<FctrChngDts!$B$2,$J259>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K259<FctrChngDts!$A$2,$L259<FctrChngDts!$A$2),AND($K259>=FctrChngDts!$B$2,$L259>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K259<FctrChngDts!$A$2,$L259>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K259>=FctrChngDts!$A$2,$L259<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K259<FctrChngDts!$B$2,$L259>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I259=\"\",$J259=0),0,IF(AND($N259=TRUE,$I259<>0),SUM($J259-$I259+1),IF($O259=TRUE,SUM(FctrChngDts!$A$2-$I259),IF($P259=TRUE,0,IF($Q259=TRUE,SUM($J259-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I259=\"\",$J259=0),0,IF($N259=TRUE,0,IF($O259=TRUE,SUM($J259-FctrChngDts!$A$2+1),IF(AND($P259=TRUE,$I259<>0),SUM($J259-$I259+1),IF($Q259=TRUE,SUM(FctrChngDts!$B$2-$I259),0)))))","v":0},{"$f":"SUM($V259:$W259)","v":0},{"$f":"IF(OR($K259=\"\",$L259=0),0,IF(AND($R259=TRUE,$K259<>0),SUM($L259-$K259+1),IF($S259=TRUE,SUM(FctrChngDts!$A$2-$K259),IF($T259=TRUE,0,IF($U259=TRUE,SUM($L259-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K259=\"\",$L259=0),0,IF($R259=TRUE,0,IF($S259=TRUE,SUM($L259-FctrChngDts!$A$2+1),IF(AND($T259=TRUE,$K259<>0),SUM($L259-$K259+1),IF($U259=TRUE,SUM(FctrChngDts!$B$2-$K259),0)))))","v":0},{"$f":"SUM($Y259:$Z259)","v":0},{"$f":"SUM($V259,$Y259)","v":0},{"$f":"SUM($W259,$Z259)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H259/$AD259*$AA259),0)>ROUND(SUM($H259/$AD259*$X259),0),SUM($H259-$AE259),ROUND(SUM($H259/$AD259*$AA259),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL259:$AM259)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A259,Tenant!$A259:$J758,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR259=FALSE,VLOOKUP($AQ259,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ259,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR259=FALSE,VLOOKUP($AQ259,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ259,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR259=FALSE,VLOOKUP($AQ259,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ259,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR259=FALSE,VLOOKUP($AQ259,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ259,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A259,Tenant!$A259:$J758,6,FALSE)","v":0},{"$f":"VLOOKUP($A259,Tenant!$A259:$J758,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N259=TRUE,$R259=TRUE,$V259>0,$W259=0,$AA259=0),\"FWP1\",IF(AND($N259=TRUE,$R259=TRUE,$V259>0,$Y259>0,$AC259=0),\"FWP1P2\",IF(AND($N259=TRUE,$R259=TRUE,$X259=0,$Y259>0,$Z259=0),\"FWP2\",IF(AND($O259=TRUE,$R259=TRUE,$V259>0,$W259>0,$AA259=0),\"SSP1\",IF(OR(AND($N259=TRUE,$T259=TRUE,$V259>0,$Z259>0),AND($P259=TRUE,$R259=TRUE,$W259>0,$Y259>0)),\"SSP1P2\",IF(AND($N259=TRUE,$U259=TRUE,$X259=0,$Y259>0,$Z259>0),\"SSP2\",IF(AND($P259=TRUE,$R259=TRUE,$V259=0,$W259>0,$AA259=0),\"FSP1\",IF(AND($P259=TRUE,$T259=TRUE,$W259>0,$Z259>0,$AB259=0),\"FSP1P2\",IF(AND($N259=TRUE,$T259=TRUE,$X259=0,$Y259=0,$Z259>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB259=\"FWP1\",$BB259=\"SSP1\"),$BC259,IF(OR($BB259=\"FWP1P2\",$BB259=\"SSP1P2\"),$BE259,0))","v":0},{"$f":"IF(OR($BB259=\"FWP1P2\",$BB259=\"SSP1P2\"),$BF259,IF(OR($BB259=\"FWP2\",$BB259=\"SSP2\"),$BC259,0))","v":0},{"$f":"IF(OR($BB259=\"FWP1\",$BB259=\"SSP1\"),$BG259,IF(OR($BB259=\"FWP1P2\",$BB259=\"SSP1P2\"),$BI259,0))","v":0},{"$f":"IF(OR($BB259=\"FWP1P2\",$BB259=\"SSP1P2\"),$BJ259,IF(OR($BB259=\"FWP2\",$BB259=\"SSP2\"),$BG259,0))","v":0},{"$f":"IF(OR($BB259=\"FSP1\",$BB259=\"SSP1\"),$BD259,IF(OR($BB259=\"FSP1P2\",$BB259=\"SSP1P2\"),$BE259,0))","v":0},{"$f":"IF(OR($BB259=\"FSP1P2\",$BB259=\"SSP1P2\"),$BF259,IF(OR($BB259=\"FSP2\",$BB259=\"SSP2\"),$BD259,0))","v":0},{"$f":"IF(OR($BB259=\"FSP1\",$BB259=\"SSP1\"),$BH259,IF(OR($BB259=\"FSP1P2\",$BB259=\"SSP1P2\"),$BI259,0))","v":0},{"$f":"IF(OR($BB259=\"FSP1P2\",$BB259=\"SSP1P2\"),$BJ259,IF(OR($BB259=\"FSP2\",$BB259=\"SSP2\"),$BH259,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS259:$BX259)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ259:$CE259)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X259>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DQ259=TRUE,SUM($BS259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS259*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DQ259=TRUE,SUM($BT259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT259*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DQ259=TRUE,SUM($BU259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU259*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DQ259=TRUE,SUM($BV259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DQ259=TRUE,SUM($BW259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW259*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DQ259=TRUE,SUM($BX259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX259*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN259=FALSE,0,ROUND(SUM($BY259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($X259>0,TRUE,FALSE)","v":false},{"$f":"IF($CP259=FALSE,0,ROUND(SUM($X259*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY259=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X259),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X259)),2)","v":0},{"$f":"SUM($CH259:$CM259,$CQ259)","v":0},{"$f":"IF($AA259>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CT259=FALSE,0,IF($DU259=TRUE,SUM($BZ259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ259*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT259=FALSE,0,IF($DU259=TRUE,SUM($CA259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA259*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT259=FALSE,0,IF($DU259=TRUE,SUM($CB259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB259*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT259=FALSE,0,IF($DU259=TRUE,SUM($CC259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC259*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT259=FALSE,0,IF($DU259=TRUE,SUM($CD259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD259*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT259=FALSE,0,IF($DU259=TRUE,SUM($CE259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE259*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA259=FALSE,0,ROUND(SUM($CF259*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF($AA259>0,TRUE,FALSE)","v":false},{"$f":"IF($DC259=FALSE,0,ROUND(SUM($AA259*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY259=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA259),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA259)),2)","v":0},{"$f":"SUM($CU259:$CZ259,$DD259)","v":0},{"$f":"SUM($CS259,$DF259)","v":0},{"$f":"SUM($DG259*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG259*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($CR259,$DE259)","v":0},{"$f":"IF(VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH259,IF(VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI259,$DG259))","v":0},{"$f":"IF($DJ259>$DK259,SUM($DJ259-$DK259),0)","v":0},false,0,false,0,{"$f":"IF(AND($X259>0,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ259=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH259:$CM259,$CQ259,$DZ259,$EF259,$EN259:$ES259)-SUM($BY259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH259:$CM259,$CQ259,$DZ259,$EF259,$EH259:$EM259)-SUM($BY259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X259>0,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS259=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH259:$CM259,$CO259,$CQ259,$CU259:$CZ259,$DB259,$DD259,$DZ259,$EB259,$ED259,$EF259,$EN259:$ES259,$FC259,$FE259,$FG259,$FI259,$FQ259:$FV259)/$AD259*$X259)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH259:$CM259,$CO259,$CQ259,$CU259:$CZ259,$DB259,$DD259,$DZ259,$EB259,$ED259,$EF259,$EH259:$EM259,$FC259,$FE259,$FG259,$FI259,$FK259:$FP259)/$AD259*$X259)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA259>0,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU259=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU259:$CZ259,$DD259,$DZ259,$FI259,$FQ259:$FV259)-SUM($CF259*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU259:$CZ259,$DD259,$DZ259,$FI259,$FK259:$FP259)-SUM($CF259*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA259>0,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW259=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH259:$CM259,$CO259,$CQ259,$CU259:$CZ259,$DB259,$DD259,$DZ259,$EB259,$ED259,$EF259,$EN259:$ES259,$FC259,$FE259,$FG259,$FI259,$FQ259:$FV259)/$AD259*$AA259)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH259:$CM259,$CO259,$CQ259,$CU259:$CZ259,$DB259,$DD259,$DZ259,$EB259,$ED259,$EF259,$EH259:$EM259,$FC259,$FE259,$FG259,$FI259,$FK259:$FP259)/$AD259*$AA259)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X259>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E259<>\"D-CARE\",Tenant!$F259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY259=FALSE,0,ROUND(SUM($AE259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X259>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X259>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X259>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA259=FALSE,0,SUM($BY259*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X259>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC259=FALSE,0,SUM($BY259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X259>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE259=TRUE,$X259>0),SUM($BY259*Account!$T$2),0)","v":0},{"$f":"IF(AND($X259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG259=FALSE,0,ROUND(SUM($BS259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG259=FALSE,0,ROUND(SUM($BT259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG259=FALSE,0,ROUND(SUM($BU259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG259=FALSE,0,ROUND(SUM($BV259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG259=FALSE,0,ROUND(SUM($BW259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG259=FALSE,0,ROUND(SUM($BX259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H259/$AD259*$X259),2),0)","v":0},{"$f":"ROUND(SUM($EU259*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET259=FALSE,$EV259,ROUND(MAX(0,SUM(SUM($EN259:$ES259)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY259=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I259","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ259*Account!$AA$2),SUM($EZ259*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA259>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E259<>\"D-CARE\",Tenant!$F259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB259=FALSE,0,ROUND(SUM($AF259*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA259>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA259>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA259>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD259=FALSE,0,SUM($CF259*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA259>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF259=FALSE,0,SUM($CF259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA259>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH259=TRUE,$AA259>0),SUM($CF259*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ259=FALSE,0,ROUND(SUM($BZ259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ259=FALSE,0,ROUND(SUM($CA259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ259=FALSE,0,ROUND(SUM($CB259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ259=FALSE,0,ROUND(SUM($CC259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ259=FALSE,0,ROUND(SUM($CD259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ259=FALSE,0,ROUND(SUM($CE259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H259/$AD259*$AA259),2),0)","v":0},{"$f":"ROUND(SUM($FX259*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW259=FALSE,$FY259,ROUND(MAX(0,SUM(SUM($FQ259:$FV259)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB259=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I259","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC259*Account!$AA$2),SUM($GC259*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D259<=FctrChngDts!$B$14,$E259>FctrChngDts!$B$14),AND($D259<=FctrChngDts!$C$14,$E259>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE259=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,{"$f":"SUM($DZ259,$FC259)","v":0},{"$f":"SUM($EB259,$FE259)","v":0},{"$f":"SUM($ED259,$FG259)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH259:$GJ259))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO259,$DB259,$GH259:$GJ259))","v":0},{"$f":"ROUND(SUM($EH259:$EM259,$FK259:$FP259),2)","v":0},{"$f":"IF(SUM($EV259:$EW259,$FY259:$FZ259)<0,0,SUM($EV259:$EW259,$FY259:$FZ259))","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GG259,$GK259,$GN259,$DR259,$DT259,$DV259,$DX259),IF(Account!$Q$2=TRUE,SUM($GG259,$GL259,$GN259,$DR259,$DT259,$DV259,$DX259),SUM($GG259,$GK259,$GL259,$GM259,$GN259,$DR259,$DT259,$DV259,$DX259)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D259,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A259,Tenant!$A:$J,8,FALSE)=TRUE,$GO259<0),0,SUM(SUM(SUM($GO259/$AD259*$GP259)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A259,Tenant!$A:$J,8,FALSE)=TRUE,$GO259<0),0,SUM(SUM(SUM($GO259/$AD259*$GQ259)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG259,$CO259,$DB259,$GM259)/$AD259)*$X259*FctrChngDts!$B$15),SUM(SUM(SUM($DG259,$CO259,$DB259,$GH259:$GJ259)/$AD259)*$X259*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG259,$CO259,$DB259,$GM259)/$AD259)*$AA259*FctrChngDts!$B$15),SUM(SUM(SUM($DG259,$CO259,$DB259,$GH259:$GJ259)/$AD259)*$AA259*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E259),$AD259,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D259,FctrChngDts!$C$17<=$E259),_xlfn.DAYS($D259,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E259),$AD259,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D259,FctrChngDts!$C$19<=$E259),_xlfn.DAYS($D259,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($GO259-SUM($GT259:$GU259))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($GX259-$GY259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY259*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY259*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ259*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ259*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HA259:$HB259)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D259,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A259,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF259*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A259,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG259*Account!$AA$2)),2)","v":0}]
[259,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G260),0,IF($F260<=$G260,SUM($G260-$F260),IF($F260>$G260,SUM((Account!$L$2-$F260)+$G260+1))))","v":0},{"$f":"IF(AND($D260>=FctrChngDts!$C$2,$D260<=FctrChngDts!$D$2),$D260,\"\")","v":""},{"$f":"IF($I260=\"\",\"\",IF($E260<=FctrChngDts!$D$2,$E260,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D260<FctrChngDts!$E$2,$E260<FctrChngDts!$E$2),AND($D260>=FctrChngDts!$F$2,$E260>=FctrChngDts!$F$2)),\"\",IF(AND($D260>=FctrChngDts!$E$2,$D260<=FctrChngDts!$F$2),$D260,FctrChngDts!$E$2))","v":""},{"$f":"IF($K260=\"\",\"\",IF(AND($J260=$K260,$E260>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K260=$J260,$E260,IF(AND($E260>=FctrChngDts!$E$2,$E260<=FctrChngDts!$F$2),$E260,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D260<DATE(YEAR(Account!$J$2),6,1),$D260>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I260<FctrChngDts!$A$2,$J260<FctrChngDts!$A$2),AND($I260>=FctrChngDts!$B$2,$J260>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I260<FctrChngDts!$A$2,$J260>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I260>=FctrChngDts!$A$2,$J260<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I260<FctrChngDts!$B$2,$J260>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K260<FctrChngDts!$A$2,$L260<FctrChngDts!$A$2),AND($K260>=FctrChngDts!$B$2,$L260>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K260<FctrChngDts!$A$2,$L260>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K260>=FctrChngDts!$A$2,$L260<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K260<FctrChngDts!$B$2,$L260>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I260=\"\",$J260=0),0,IF(AND($N260=TRUE,$I260<>0),SUM($J260-$I260+1),IF($O260=TRUE,SUM(FctrChngDts!$A$2-$I260),IF($P260=TRUE,0,IF($Q260=TRUE,SUM($J260-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I260=\"\",$J260=0),0,IF($N260=TRUE,0,IF($O260=TRUE,SUM($J260-FctrChngDts!$A$2+1),IF(AND($P260=TRUE,$I260<>0),SUM($J260-$I260+1),IF($Q260=TRUE,SUM(FctrChngDts!$B$2-$I260),0)))))","v":0},0,{"$f":"IF(OR($K260=\"\",$L260=0),0,IF(AND($R260=TRUE,$K260<>0),SUM($L260-$K260+1),IF($S260=TRUE,SUM(FctrChngDts!$A$2-$K260),IF($T260=TRUE,0,IF($U260=TRUE,SUM($L260-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K260=\"\",$L260=0),0,IF($R260=TRUE,0,IF($S260=TRUE,SUM($L260-FctrChngDts!$A$2+1),IF(AND($T260=TRUE,$K260<>0),SUM($L260-$K260+1),IF($U260=TRUE,SUM(FctrChngDts!$B$2-$K260),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A260,Tenant!$A260:$J759,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR260=FALSE,VLOOKUP($AQ260,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ260,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR260=FALSE,VLOOKUP($AQ260,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ260,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR260=FALSE,VLOOKUP($AQ260,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ260,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR260=FALSE,VLOOKUP($AQ260,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ260,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A260,Tenant!$A260:$J759,6,FALSE)","v":0},{"$f":"VLOOKUP($A260,Tenant!$A260:$J759,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG260=FALSE,0,IF($DQ260=TRUE,SUM($BS260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS260*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DQ260=TRUE,SUM($BT260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT260*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DQ260=TRUE,SUM($BU260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU260*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DQ260=TRUE,SUM($BV260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DQ260=TRUE,SUM($BW260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW260*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DQ260=TRUE,SUM($BX260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX260*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN260=FALSE,0,ROUND(SUM($BY260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP260=FALSE,0,ROUND(SUM($X260*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY260=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X260),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X260)),2)","v":0},0,false,{"$f":"ROUND(IF($CT260=FALSE,0,IF($DU260=TRUE,SUM($BZ260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ260*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT260=FALSE,0,IF($DU260=TRUE,SUM($CA260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA260*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT260=FALSE,0,IF($DU260=TRUE,SUM($CB260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB260*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT260=FALSE,0,IF($DU260=TRUE,SUM($CC260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC260*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT260=FALSE,0,IF($DU260=TRUE,SUM($CD260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD260*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT260=FALSE,0,IF($DU260=TRUE,SUM($CE260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE260*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA260=FALSE,0,ROUND(SUM($CF260*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC260=FALSE,0,ROUND(SUM($AA260*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY260=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA260),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA260)),2)","v":0},0,0,{"$f":"SUM($DG260*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG260*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH260,IF(VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI260,$DG260))","v":0},0,false,0,false,0,{"$f":"IF(AND($X260>0,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ260=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH260:$CM260,$CQ260,$DZ260,$EF260,$EN260:$ES260)-SUM($BY260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH260:$CM260,$CQ260,$DZ260,$EF260,$EH260:$EM260)-SUM($BY260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X260>0,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS260=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH260:$CM260,$CO260,$CQ260,$CU260:$CZ260,$DB260,$DD260,$DZ260,$EB260,$ED260,$EF260,$EN260:$ES260,$FC260,$FE260,$FG260,$FI260,$FQ260:$FV260)/$AD260*$X260)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH260:$CM260,$CO260,$CQ260,$CU260:$CZ260,$DB260,$DD260,$DZ260,$EB260,$ED260,$EF260,$EH260:$EM260,$FC260,$FE260,$FG260,$FI260,$FK260:$FP260)/$AD260*$X260)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA260>0,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU260=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU260:$CZ260,$DD260,$DZ260,$FI260,$FQ260:$FV260)-SUM($CF260*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU260:$CZ260,$DD260,$DZ260,$FI260,$FK260:$FP260)-SUM($CF260*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA260>0,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW260=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH260:$CM260,$CO260,$CQ260,$CU260:$CZ260,$DB260,$DD260,$DZ260,$EB260,$ED260,$EF260,$EN260:$ES260,$FC260,$FE260,$FG260,$FI260,$FQ260:$FV260)/$AD260*$AA260)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH260:$CM260,$CO260,$CQ260,$CU260:$CZ260,$DB260,$DD260,$DZ260,$EB260,$ED260,$EF260,$EH260:$EM260,$FC260,$FE260,$FG260,$FI260,$FK260:$FP260)/$AD260*$AA260)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X260>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E260<>\"D-CARE\",Tenant!$F260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY260=FALSE,0,ROUND(SUM($AE260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X260>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X260>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X260>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA260=FALSE,0,SUM($BY260*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X260>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC260=FALSE,0,SUM($BY260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X260>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE260=TRUE,$X260>0),SUM($BY260*Account!$T$2),0)","v":0},{"$f":"IF(AND($X260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG260=FALSE,0,ROUND(SUM($BS260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG260=FALSE,0,ROUND(SUM($BT260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG260=FALSE,0,ROUND(SUM($BU260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG260=FALSE,0,ROUND(SUM($BV260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG260=FALSE,0,ROUND(SUM($BW260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG260=FALSE,0,ROUND(SUM($BX260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H260/$AD260*$X260),2),0)","v":0},{"$f":"ROUND(SUM($EU260*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET260=FALSE,$EV260,ROUND(MAX(0,SUM(SUM($EN260:$ES260)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY260=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I260","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ260*Account!$AA$2),SUM($EZ260*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA260>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E260<>\"D-CARE\",Tenant!$F260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB260=FALSE,0,ROUND(SUM($AF260*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA260>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA260>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA260>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD260=FALSE,0,SUM($CF260*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA260>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF260=FALSE,0,SUM($CF260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA260>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH260=TRUE,$AA260>0),SUM($CF260*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ260=FALSE,0,ROUND(SUM($BZ260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ260=FALSE,0,ROUND(SUM($CA260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ260=FALSE,0,ROUND(SUM($CB260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ260=FALSE,0,ROUND(SUM($CC260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ260=FALSE,0,ROUND(SUM($CD260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ260=FALSE,0,ROUND(SUM($CE260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H260/$AD260*$AA260),2),0)","v":0},{"$f":"ROUND(SUM($FX260*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW260=FALSE,$FY260,ROUND(MAX(0,SUM(SUM($FQ260:$FV260)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB260=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I260","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC260*Account!$AA$2),SUM($GC260*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D260<=FctrChngDts!$B$14,$E260>FctrChngDts!$B$14),AND($D260<=FctrChngDts!$C$14,$E260>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE260=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH260:$GJ260))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO260,$DB260,$GH260:$GJ260))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG260,$GK260,$GN260,$DR260,$DT260,$DV260,$DX260),IF(Account!$Q$2=TRUE,SUM($GG260,$GL260,$GN260,$DR260,$DT260,$DV260,$DX260),SUM($GG260,$GK260,$GL260,$GM260,$GN260,$DR260,$DT260,$DV260,$DX260)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D260,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A260,Tenant!$A:$J,8,FALSE)=TRUE,$GO260<0),0,SUM(SUM(SUM($GO260/$AD260*$GP260)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A260,Tenant!$A:$J,8,FALSE)=TRUE,$GO260<0),0,SUM(SUM(SUM($GO260/$AD260*$GQ260)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG260,$CO260,$DB260,$GM260)/$AD260)*$X260*FctrChngDts!$B$15),SUM(SUM(SUM($DG260,$CO260,$DB260,$GH260:$GJ260)/$AD260)*$X260*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG260,$CO260,$DB260,$GM260)/$AD260)*$AA260*FctrChngDts!$B$15),SUM(SUM(SUM($DG260,$CO260,$DB260,$GH260:$GJ260)/$AD260)*$AA260*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E260),$AD260,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D260,FctrChngDts!$C$17<=$E260),_xlfn.DAYS($D260,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E260),$AD260,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D260,FctrChngDts!$C$19<=$E260),_xlfn.DAYS($D260,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY260*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY260*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ260*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ260*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D260,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A260,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF260*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A260,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG260*Account!$AA$2)),2)","v":0}]
[260,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G261),0,IF($F261<=$G261,SUM($G261-$F261),IF($F261>$G261,SUM((Account!$L$2-$F261)+$G261+1))))","v":0},{"$f":"IF(AND($D261>=FctrChngDts!$C$2,$D261<=FctrChngDts!$D$2),$D261,\"\")","v":""},{"$f":"IF($I261=\"\",\"\",IF($E261<=FctrChngDts!$D$2,$E261,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D261<FctrChngDts!$E$2,$E261<FctrChngDts!$E$2),AND($D261>=FctrChngDts!$F$2,$E261>=FctrChngDts!$F$2)),\"\",IF(AND($D261>=FctrChngDts!$E$2,$D261<=FctrChngDts!$F$2),$D261,FctrChngDts!$E$2))","v":""},{"$f":"IF($K261=\"\",\"\",IF(AND($J261=$K261,$E261>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K261=$J261,$E261,IF(AND($E261>=FctrChngDts!$E$2,$E261<=FctrChngDts!$F$2),$E261,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D261<DATE(YEAR(Account!$J$2),6,1),$D261>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I261<FctrChngDts!$A$2,$J261<FctrChngDts!$A$2),AND($I261>=FctrChngDts!$B$2,$J261>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I261<FctrChngDts!$A$2,$J261>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I261>=FctrChngDts!$A$2,$J261<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I261<FctrChngDts!$B$2,$J261>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K261<FctrChngDts!$A$2,$L261<FctrChngDts!$A$2),AND($K261>=FctrChngDts!$B$2,$L261>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K261<FctrChngDts!$A$2,$L261>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K261>=FctrChngDts!$A$2,$L261<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K261<FctrChngDts!$B$2,$L261>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I261=\"\",$J261=0),0,IF(AND($N261=TRUE,$I261<>0),SUM($J261-$I261+1),IF($O261=TRUE,SUM(FctrChngDts!$A$2-$I261),IF($P261=TRUE,0,IF($Q261=TRUE,SUM($J261-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I261=\"\",$J261=0),0,IF($N261=TRUE,0,IF($O261=TRUE,SUM($J261-FctrChngDts!$A$2+1),IF(AND($P261=TRUE,$I261<>0),SUM($J261-$I261+1),IF($Q261=TRUE,SUM(FctrChngDts!$B$2-$I261),0)))))","v":0},0,{"$f":"IF(OR($K261=\"\",$L261=0),0,IF(AND($R261=TRUE,$K261<>0),SUM($L261-$K261+1),IF($S261=TRUE,SUM(FctrChngDts!$A$2-$K261),IF($T261=TRUE,0,IF($U261=TRUE,SUM($L261-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K261=\"\",$L261=0),0,IF($R261=TRUE,0,IF($S261=TRUE,SUM($L261-FctrChngDts!$A$2+1),IF(AND($T261=TRUE,$K261<>0),SUM($L261-$K261+1),IF($U261=TRUE,SUM(FctrChngDts!$B$2-$K261),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A261,Tenant!$A261:$J760,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR261=FALSE,VLOOKUP($AQ261,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ261,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR261=FALSE,VLOOKUP($AQ261,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ261,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR261=FALSE,VLOOKUP($AQ261,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ261,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR261=FALSE,VLOOKUP($AQ261,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ261,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A261,Tenant!$A261:$J760,6,FALSE)","v":0},{"$f":"VLOOKUP($A261,Tenant!$A261:$J760,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG261=FALSE,0,IF($DQ261=TRUE,SUM($BS261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS261*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DQ261=TRUE,SUM($BT261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT261*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DQ261=TRUE,SUM($BU261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU261*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DQ261=TRUE,SUM($BV261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DQ261=TRUE,SUM($BW261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW261*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DQ261=TRUE,SUM($BX261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX261*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN261=FALSE,0,ROUND(SUM($BY261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP261=FALSE,0,ROUND(SUM($X261*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY261=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X261),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X261)),2)","v":0},0,false,{"$f":"ROUND(IF($CT261=FALSE,0,IF($DU261=TRUE,SUM($BZ261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ261*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT261=FALSE,0,IF($DU261=TRUE,SUM($CA261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA261*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT261=FALSE,0,IF($DU261=TRUE,SUM($CB261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB261*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT261=FALSE,0,IF($DU261=TRUE,SUM($CC261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC261*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT261=FALSE,0,IF($DU261=TRUE,SUM($CD261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD261*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT261=FALSE,0,IF($DU261=TRUE,SUM($CE261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE261*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA261=FALSE,0,ROUND(SUM($CF261*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC261=FALSE,0,ROUND(SUM($AA261*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY261=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA261),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA261)),2)","v":0},0,0,{"$f":"SUM($DG261*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG261*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH261,IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI261,$DG261))","v":0},0,false,0,false,0,{"$f":"IF(AND($X261>0,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ261=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH261:$CM261,$CQ261,$DZ261,$EF261,$EN261:$ES261)-SUM($BY261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH261:$CM261,$CQ261,$DZ261,$EF261,$EH261:$EM261)-SUM($BY261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X261>0,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS261=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH261:$CM261,$CO261,$CQ261,$CU261:$CZ261,$DB261,$DD261,$DZ261,$EB261,$ED261,$EF261,$EN261:$ES261,$FC261,$FE261,$FG261,$FI261,$FQ261:$FV261)/$AD261*$X261)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH261:$CM261,$CO261,$CQ261,$CU261:$CZ261,$DB261,$DD261,$DZ261,$EB261,$ED261,$EF261,$EH261:$EM261,$FC261,$FE261,$FG261,$FI261,$FK261:$FP261)/$AD261*$X261)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA261>0,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU261=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU261:$CZ261,$DD261,$DZ261,$FI261,$FQ261:$FV261)-SUM($CF261*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU261:$CZ261,$DD261,$DZ261,$FI261,$FK261:$FP261)-SUM($CF261*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA261>0,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW261=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH261:$CM261,$CO261,$CQ261,$CU261:$CZ261,$DB261,$DD261,$DZ261,$EB261,$ED261,$EF261,$EN261:$ES261,$FC261,$FE261,$FG261,$FI261,$FQ261:$FV261)/$AD261*$AA261)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH261:$CM261,$CO261,$CQ261,$CU261:$CZ261,$DB261,$DD261,$DZ261,$EB261,$ED261,$EF261,$EH261:$EM261,$FC261,$FE261,$FG261,$FI261,$FK261:$FP261)/$AD261*$AA261)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E261<>\"D-CARE\",Tenant!$F261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY261=FALSE,0,ROUND(SUM($AE261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA261=FALSE,0,SUM($BY261*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X261>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC261=FALSE,0,SUM($BY261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X261>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE261=TRUE,$X261>0),SUM($BY261*Account!$T$2),0)","v":0},{"$f":"IF(AND($X261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG261=FALSE,0,ROUND(SUM($BS261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG261=FALSE,0,ROUND(SUM($BT261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG261=FALSE,0,ROUND(SUM($BU261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG261=FALSE,0,ROUND(SUM($BV261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG261=FALSE,0,ROUND(SUM($BW261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG261=FALSE,0,ROUND(SUM($BX261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H261/$AD261*$X261),2),0)","v":0},{"$f":"ROUND(SUM($EU261*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET261=FALSE,$EV261,ROUND(MAX(0,SUM(SUM($EN261:$ES261)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY261=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I261","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ261*Account!$AA$2),SUM($EZ261*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E261<>\"D-CARE\",Tenant!$F261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB261=FALSE,0,ROUND(SUM($AF261*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD261=FALSE,0,SUM($CF261*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA261>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF261=FALSE,0,SUM($CF261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA261>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH261=TRUE,$AA261>0),SUM($CF261*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ261=FALSE,0,ROUND(SUM($BZ261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ261=FALSE,0,ROUND(SUM($CA261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ261=FALSE,0,ROUND(SUM($CB261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ261=FALSE,0,ROUND(SUM($CC261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ261=FALSE,0,ROUND(SUM($CD261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ261=FALSE,0,ROUND(SUM($CE261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H261/$AD261*$AA261),2),0)","v":0},{"$f":"ROUND(SUM($FX261*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW261=FALSE,$FY261,ROUND(MAX(0,SUM(SUM($FQ261:$FV261)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB261=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I261","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC261*Account!$AA$2),SUM($GC261*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D261<=FctrChngDts!$B$14,$E261>FctrChngDts!$B$14),AND($D261<=FctrChngDts!$C$14,$E261>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE261=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH261:$GJ261))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO261,$DB261,$GH261:$GJ261))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG261,$GK261,$GN261,$DR261,$DT261,$DV261,$DX261),IF(Account!$Q$2=TRUE,SUM($GG261,$GL261,$GN261,$DR261,$DT261,$DV261,$DX261),SUM($GG261,$GK261,$GL261,$GM261,$GN261,$DR261,$DT261,$DV261,$DX261)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D261,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,8,FALSE)=TRUE,$GO261<0),0,SUM(SUM(SUM($GO261/$AD261*$GP261)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,8,FALSE)=TRUE,$GO261<0),0,SUM(SUM(SUM($GO261/$AD261*$GQ261)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG261,$CO261,$DB261,$GM261)/$AD261)*$X261*FctrChngDts!$B$15),SUM(SUM(SUM($DG261,$CO261,$DB261,$GH261:$GJ261)/$AD261)*$X261*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG261,$CO261,$DB261,$GM261)/$AD261)*$AA261*FctrChngDts!$B$15),SUM(SUM(SUM($DG261,$CO261,$DB261,$GH261:$GJ261)/$AD261)*$AA261*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E261),$AD261,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D261,FctrChngDts!$C$17<=$E261),_xlfn.DAYS($D261,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E261),$AD261,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D261,FctrChngDts!$C$19<=$E261),_xlfn.DAYS($D261,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY261*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY261*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ261*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ261*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D261,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF261*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG261*Account!$AA$2)),2)","v":0}]
[261,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G262),0,IF($F262<=$G262,SUM($G262-$F262),IF($F262>$G262,SUM((Account!$L$2-$F262)+$G262+1))))","v":0},{"$f":"IF(AND($D262>=FctrChngDts!$C$2,$D262<=FctrChngDts!$D$2),$D262,\"\")","v":""},{"$f":"IF($I262=\"\",\"\",IF($E262<=FctrChngDts!$D$2,$E262,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D262<FctrChngDts!$E$2,$E262<FctrChngDts!$E$2),AND($D262>=FctrChngDts!$F$2,$E262>=FctrChngDts!$F$2)),\"\",IF(AND($D262>=FctrChngDts!$E$2,$D262<=FctrChngDts!$F$2),$D262,FctrChngDts!$E$2))","v":""},{"$f":"IF($K262=\"\",\"\",IF(AND($J262=$K262,$E262>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K262=$J262,$E262,IF(AND($E262>=FctrChngDts!$E$2,$E262<=FctrChngDts!$F$2),$E262,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D262<DATE(YEAR(Account!$J$2),6,1),$D262>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I262<FctrChngDts!$A$2,$J262<FctrChngDts!$A$2),AND($I262>=FctrChngDts!$B$2,$J262>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I262<FctrChngDts!$A$2,$J262>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I262>=FctrChngDts!$A$2,$J262<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I262<FctrChngDts!$B$2,$J262>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K262<FctrChngDts!$A$2,$L262<FctrChngDts!$A$2),AND($K262>=FctrChngDts!$B$2,$L262>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K262<FctrChngDts!$A$2,$L262>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K262>=FctrChngDts!$A$2,$L262<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K262<FctrChngDts!$B$2,$L262>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I262=\"\",$J262=0),0,IF(AND($N262=TRUE,$I262<>0),SUM($J262-$I262+1),IF($O262=TRUE,SUM(FctrChngDts!$A$2-$I262),IF($P262=TRUE,0,IF($Q262=TRUE,SUM($J262-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I262=\"\",$J262=0),0,IF($N262=TRUE,0,IF($O262=TRUE,SUM($J262-FctrChngDts!$A$2+1),IF(AND($P262=TRUE,$I262<>0),SUM($J262-$I262+1),IF($Q262=TRUE,SUM(FctrChngDts!$B$2-$I262),0)))))","v":0},0,{"$f":"IF(OR($K262=\"\",$L262=0),0,IF(AND($R262=TRUE,$K262<>0),SUM($L262-$K262+1),IF($S262=TRUE,SUM(FctrChngDts!$A$2-$K262),IF($T262=TRUE,0,IF($U262=TRUE,SUM($L262-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K262=\"\",$L262=0),0,IF($R262=TRUE,0,IF($S262=TRUE,SUM($L262-FctrChngDts!$A$2+1),IF(AND($T262=TRUE,$K262<>0),SUM($L262-$K262+1),IF($U262=TRUE,SUM(FctrChngDts!$B$2-$K262),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A262,Tenant!$A262:$J761,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR262=FALSE,VLOOKUP($AQ262,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ262,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR262=FALSE,VLOOKUP($AQ262,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ262,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR262=FALSE,VLOOKUP($AQ262,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ262,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR262=FALSE,VLOOKUP($AQ262,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ262,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A262,Tenant!$A262:$J761,6,FALSE)","v":0},{"$f":"VLOOKUP($A262,Tenant!$A262:$J761,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG262=FALSE,0,IF($DQ262=TRUE,SUM($BS262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS262*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DQ262=TRUE,SUM($BT262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT262*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DQ262=TRUE,SUM($BU262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU262*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DQ262=TRUE,SUM($BV262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DQ262=TRUE,SUM($BW262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW262*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DQ262=TRUE,SUM($BX262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX262*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN262=FALSE,0,ROUND(SUM($BY262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP262=FALSE,0,ROUND(SUM($X262*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY262=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X262),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X262)),2)","v":0},0,false,{"$f":"ROUND(IF($CT262=FALSE,0,IF($DU262=TRUE,SUM($BZ262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ262*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT262=FALSE,0,IF($DU262=TRUE,SUM($CA262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA262*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT262=FALSE,0,IF($DU262=TRUE,SUM($CB262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB262*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT262=FALSE,0,IF($DU262=TRUE,SUM($CC262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC262*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT262=FALSE,0,IF($DU262=TRUE,SUM($CD262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD262*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT262=FALSE,0,IF($DU262=TRUE,SUM($CE262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE262*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA262=FALSE,0,ROUND(SUM($CF262*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC262=FALSE,0,ROUND(SUM($AA262*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY262=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA262),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA262)),2)","v":0},0,0,{"$f":"SUM($DG262*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG262*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH262,IF(VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI262,$DG262))","v":0},0,false,0,false,0,{"$f":"IF(AND($X262>0,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ262=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH262:$CM262,$CQ262,$DZ262,$EF262,$EN262:$ES262)-SUM($BY262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH262:$CM262,$CQ262,$DZ262,$EF262,$EH262:$EM262)-SUM($BY262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X262>0,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS262=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH262:$CM262,$CO262,$CQ262,$CU262:$CZ262,$DB262,$DD262,$DZ262,$EB262,$ED262,$EF262,$EN262:$ES262,$FC262,$FE262,$FG262,$FI262,$FQ262:$FV262)/$AD262*$X262)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH262:$CM262,$CO262,$CQ262,$CU262:$CZ262,$DB262,$DD262,$DZ262,$EB262,$ED262,$EF262,$EH262:$EM262,$FC262,$FE262,$FG262,$FI262,$FK262:$FP262)/$AD262*$X262)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA262>0,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU262=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU262:$CZ262,$DD262,$DZ262,$FI262,$FQ262:$FV262)-SUM($CF262*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU262:$CZ262,$DD262,$DZ262,$FI262,$FK262:$FP262)-SUM($CF262*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA262>0,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW262=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH262:$CM262,$CO262,$CQ262,$CU262:$CZ262,$DB262,$DD262,$DZ262,$EB262,$ED262,$EF262,$EN262:$ES262,$FC262,$FE262,$FG262,$FI262,$FQ262:$FV262)/$AD262*$AA262)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH262:$CM262,$CO262,$CQ262,$CU262:$CZ262,$DB262,$DD262,$DZ262,$EB262,$ED262,$EF262,$EH262:$EM262,$FC262,$FE262,$FG262,$FI262,$FK262:$FP262)/$AD262*$AA262)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X262>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E262<>\"D-CARE\",Tenant!$F262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY262=FALSE,0,ROUND(SUM($AE262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X262>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X262>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X262>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA262=FALSE,0,SUM($BY262*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X262>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC262=FALSE,0,SUM($BY262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X262>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE262=TRUE,$X262>0),SUM($BY262*Account!$T$2),0)","v":0},{"$f":"IF(AND($X262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG262=FALSE,0,ROUND(SUM($BS262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG262=FALSE,0,ROUND(SUM($BT262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG262=FALSE,0,ROUND(SUM($BU262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG262=FALSE,0,ROUND(SUM($BV262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG262=FALSE,0,ROUND(SUM($BW262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG262=FALSE,0,ROUND(SUM($BX262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H262/$AD262*$X262),2),0)","v":0},{"$f":"ROUND(SUM($EU262*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET262=FALSE,$EV262,ROUND(MAX(0,SUM(SUM($EN262:$ES262)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY262=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I262","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ262*Account!$AA$2),SUM($EZ262*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA262>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E262<>\"D-CARE\",Tenant!$F262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB262=FALSE,0,ROUND(SUM($AF262*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA262>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA262>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA262>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD262=FALSE,0,SUM($CF262*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA262>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF262=FALSE,0,SUM($CF262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA262>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH262=TRUE,$AA262>0),SUM($CF262*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ262=FALSE,0,ROUND(SUM($BZ262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ262=FALSE,0,ROUND(SUM($CA262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ262=FALSE,0,ROUND(SUM($CB262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ262=FALSE,0,ROUND(SUM($CC262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ262=FALSE,0,ROUND(SUM($CD262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ262=FALSE,0,ROUND(SUM($CE262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H262/$AD262*$AA262),2),0)","v":0},{"$f":"ROUND(SUM($FX262*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW262=FALSE,$FY262,ROUND(MAX(0,SUM(SUM($FQ262:$FV262)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB262=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I262","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC262*Account!$AA$2),SUM($GC262*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D262<=FctrChngDts!$B$14,$E262>FctrChngDts!$B$14),AND($D262<=FctrChngDts!$C$14,$E262>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE262=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH262:$GJ262))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO262,$DB262,$GH262:$GJ262))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG262,$GK262,$GN262,$DR262,$DT262,$DV262,$DX262),IF(Account!$Q$2=TRUE,SUM($GG262,$GL262,$GN262,$DR262,$DT262,$DV262,$DX262),SUM($GG262,$GK262,$GL262,$GM262,$GN262,$DR262,$DT262,$DV262,$DX262)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D262,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A262,Tenant!$A:$J,8,FALSE)=TRUE,$GO262<0),0,SUM(SUM(SUM($GO262/$AD262*$GP262)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A262,Tenant!$A:$J,8,FALSE)=TRUE,$GO262<0),0,SUM(SUM(SUM($GO262/$AD262*$GQ262)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG262,$CO262,$DB262,$GM262)/$AD262)*$X262*FctrChngDts!$B$15),SUM(SUM(SUM($DG262,$CO262,$DB262,$GH262:$GJ262)/$AD262)*$X262*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG262,$CO262,$DB262,$GM262)/$AD262)*$AA262*FctrChngDts!$B$15),SUM(SUM(SUM($DG262,$CO262,$DB262,$GH262:$GJ262)/$AD262)*$AA262*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E262),$AD262,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D262,FctrChngDts!$C$17<=$E262),_xlfn.DAYS($D262,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E262),$AD262,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D262,FctrChngDts!$C$19<=$E262),_xlfn.DAYS($D262,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY262*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY262*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ262*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ262*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D262,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A262,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF262*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A262,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG262*Account!$AA$2)),2)","v":0}]
[262,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G263),0,IF($F263<=$G263,SUM($G263-$F263),IF($F263>$G263,SUM((Account!$L$2-$F263)+$G263+1))))","v":0},{"$f":"IF(AND($D263>=FctrChngDts!$C$2,$D263<=FctrChngDts!$D$2),$D263,\"\")","v":""},{"$f":"IF($I263=\"\",\"\",IF($E263<=FctrChngDts!$D$2,$E263,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D263<FctrChngDts!$E$2,$E263<FctrChngDts!$E$2),AND($D263>=FctrChngDts!$F$2,$E263>=FctrChngDts!$F$2)),\"\",IF(AND($D263>=FctrChngDts!$E$2,$D263<=FctrChngDts!$F$2),$D263,FctrChngDts!$E$2))","v":""},{"$f":"IF($K263=\"\",\"\",IF(AND($J263=$K263,$E263>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K263=$J263,$E263,IF(AND($E263>=FctrChngDts!$E$2,$E263<=FctrChngDts!$F$2),$E263,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D263<DATE(YEAR(Account!$J$2),6,1),$D263>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I263<FctrChngDts!$A$2,$J263<FctrChngDts!$A$2),AND($I263>=FctrChngDts!$B$2,$J263>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I263<FctrChngDts!$A$2,$J263>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I263>=FctrChngDts!$A$2,$J263<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I263<FctrChngDts!$B$2,$J263>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K263<FctrChngDts!$A$2,$L263<FctrChngDts!$A$2),AND($K263>=FctrChngDts!$B$2,$L263>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K263<FctrChngDts!$A$2,$L263>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K263>=FctrChngDts!$A$2,$L263<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K263<FctrChngDts!$B$2,$L263>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I263=\"\",$J263=0),0,IF(AND($N263=TRUE,$I263<>0),SUM($J263-$I263+1),IF($O263=TRUE,SUM(FctrChngDts!$A$2-$I263),IF($P263=TRUE,0,IF($Q263=TRUE,SUM($J263-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I263=\"\",$J263=0),0,IF($N263=TRUE,0,IF($O263=TRUE,SUM($J263-FctrChngDts!$A$2+1),IF(AND($P263=TRUE,$I263<>0),SUM($J263-$I263+1),IF($Q263=TRUE,SUM(FctrChngDts!$B$2-$I263),0)))))","v":0},0,{"$f":"IF(OR($K263=\"\",$L263=0),0,IF(AND($R263=TRUE,$K263<>0),SUM($L263-$K263+1),IF($S263=TRUE,SUM(FctrChngDts!$A$2-$K263),IF($T263=TRUE,0,IF($U263=TRUE,SUM($L263-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K263=\"\",$L263=0),0,IF($R263=TRUE,0,IF($S263=TRUE,SUM($L263-FctrChngDts!$A$2+1),IF(AND($T263=TRUE,$K263<>0),SUM($L263-$K263+1),IF($U263=TRUE,SUM(FctrChngDts!$B$2-$K263),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A263,Tenant!$A263:$J762,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR263=FALSE,VLOOKUP($AQ263,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ263,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR263=FALSE,VLOOKUP($AQ263,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ263,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR263=FALSE,VLOOKUP($AQ263,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ263,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR263=FALSE,VLOOKUP($AQ263,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ263,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A263,Tenant!$A263:$J762,6,FALSE)","v":0},{"$f":"VLOOKUP($A263,Tenant!$A263:$J762,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG263=FALSE,0,IF($DQ263=TRUE,SUM($BS263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS263*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DQ263=TRUE,SUM($BT263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT263*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DQ263=TRUE,SUM($BU263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU263*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DQ263=TRUE,SUM($BV263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DQ263=TRUE,SUM($BW263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW263*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DQ263=TRUE,SUM($BX263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX263*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN263=FALSE,0,ROUND(SUM($BY263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP263=FALSE,0,ROUND(SUM($X263*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY263=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X263),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X263)),2)","v":0},0,false,{"$f":"ROUND(IF($CT263=FALSE,0,IF($DU263=TRUE,SUM($BZ263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ263*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT263=FALSE,0,IF($DU263=TRUE,SUM($CA263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA263*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT263=FALSE,0,IF($DU263=TRUE,SUM($CB263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB263*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT263=FALSE,0,IF($DU263=TRUE,SUM($CC263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC263*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT263=FALSE,0,IF($DU263=TRUE,SUM($CD263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD263*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT263=FALSE,0,IF($DU263=TRUE,SUM($CE263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE263*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA263=FALSE,0,ROUND(SUM($CF263*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC263=FALSE,0,ROUND(SUM($AA263*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY263=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA263),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA263)),2)","v":0},0,0,{"$f":"SUM($DG263*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG263*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH263,IF(VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI263,$DG263))","v":0},0,false,0,false,0,{"$f":"IF(AND($X263>0,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ263=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH263:$CM263,$CQ263,$DZ263,$EF263,$EN263:$ES263)-SUM($BY263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH263:$CM263,$CQ263,$DZ263,$EF263,$EH263:$EM263)-SUM($BY263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X263>0,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS263=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH263:$CM263,$CO263,$CQ263,$CU263:$CZ263,$DB263,$DD263,$DZ263,$EB263,$ED263,$EF263,$EN263:$ES263,$FC263,$FE263,$FG263,$FI263,$FQ263:$FV263)/$AD263*$X263)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH263:$CM263,$CO263,$CQ263,$CU263:$CZ263,$DB263,$DD263,$DZ263,$EB263,$ED263,$EF263,$EH263:$EM263,$FC263,$FE263,$FG263,$FI263,$FK263:$FP263)/$AD263*$X263)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA263>0,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU263=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU263:$CZ263,$DD263,$DZ263,$FI263,$FQ263:$FV263)-SUM($CF263*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU263:$CZ263,$DD263,$DZ263,$FI263,$FK263:$FP263)-SUM($CF263*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA263>0,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW263=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH263:$CM263,$CO263,$CQ263,$CU263:$CZ263,$DB263,$DD263,$DZ263,$EB263,$ED263,$EF263,$EN263:$ES263,$FC263,$FE263,$FG263,$FI263,$FQ263:$FV263)/$AD263*$AA263)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH263:$CM263,$CO263,$CQ263,$CU263:$CZ263,$DB263,$DD263,$DZ263,$EB263,$ED263,$EF263,$EH263:$EM263,$FC263,$FE263,$FG263,$FI263,$FK263:$FP263)/$AD263*$AA263)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X263>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E263<>\"D-CARE\",Tenant!$F263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY263=FALSE,0,ROUND(SUM($AE263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X263>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X263>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X263>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA263=FALSE,0,SUM($BY263*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X263>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC263=FALSE,0,SUM($BY263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X263>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE263=TRUE,$X263>0),SUM($BY263*Account!$T$2),0)","v":0},{"$f":"IF(AND($X263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG263=FALSE,0,ROUND(SUM($BS263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG263=FALSE,0,ROUND(SUM($BT263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG263=FALSE,0,ROUND(SUM($BU263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG263=FALSE,0,ROUND(SUM($BV263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG263=FALSE,0,ROUND(SUM($BW263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG263=FALSE,0,ROUND(SUM($BX263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H263/$AD263*$X263),2),0)","v":0},{"$f":"ROUND(SUM($EU263*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET263=FALSE,$EV263,ROUND(MAX(0,SUM(SUM($EN263:$ES263)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY263=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I263","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ263*Account!$AA$2),SUM($EZ263*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA263>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E263<>\"D-CARE\",Tenant!$F263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB263=FALSE,0,ROUND(SUM($AF263*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA263>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA263>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA263>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD263=FALSE,0,SUM($CF263*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA263>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF263=FALSE,0,SUM($CF263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA263>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH263=TRUE,$AA263>0),SUM($CF263*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ263=FALSE,0,ROUND(SUM($BZ263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ263=FALSE,0,ROUND(SUM($CA263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ263=FALSE,0,ROUND(SUM($CB263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ263=FALSE,0,ROUND(SUM($CC263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ263=FALSE,0,ROUND(SUM($CD263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ263=FALSE,0,ROUND(SUM($CE263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H263/$AD263*$AA263),2),0)","v":0},{"$f":"ROUND(SUM($FX263*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW263=FALSE,$FY263,ROUND(MAX(0,SUM(SUM($FQ263:$FV263)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB263=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I263","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC263*Account!$AA$2),SUM($GC263*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D263<=FctrChngDts!$B$14,$E263>FctrChngDts!$B$14),AND($D263<=FctrChngDts!$C$14,$E263>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE263=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH263:$GJ263))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO263,$DB263,$GH263:$GJ263))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG263,$GK263,$GN263,$DR263,$DT263,$DV263,$DX263),IF(Account!$Q$2=TRUE,SUM($GG263,$GL263,$GN263,$DR263,$DT263,$DV263,$DX263),SUM($GG263,$GK263,$GL263,$GM263,$GN263,$DR263,$DT263,$DV263,$DX263)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D263,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A263,Tenant!$A:$J,8,FALSE)=TRUE,$GO263<0),0,SUM(SUM(SUM($GO263/$AD263*$GP263)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A263,Tenant!$A:$J,8,FALSE)=TRUE,$GO263<0),0,SUM(SUM(SUM($GO263/$AD263*$GQ263)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG263,$CO263,$DB263,$GM263)/$AD263)*$X263*FctrChngDts!$B$15),SUM(SUM(SUM($DG263,$CO263,$DB263,$GH263:$GJ263)/$AD263)*$X263*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG263,$CO263,$DB263,$GM263)/$AD263)*$AA263*FctrChngDts!$B$15),SUM(SUM(SUM($DG263,$CO263,$DB263,$GH263:$GJ263)/$AD263)*$AA263*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E263),$AD263,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D263,FctrChngDts!$C$17<=$E263),_xlfn.DAYS($D263,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E263),$AD263,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D263,FctrChngDts!$C$19<=$E263),_xlfn.DAYS($D263,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY263*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY263*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ263*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ263*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D263,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A263,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF263*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A263,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG263*Account!$AA$2)),2)","v":0}]
[263,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G264),0,IF($F264<=$G264,SUM($G264-$F264),IF($F264>$G264,SUM((Account!$L$2-$F264)+$G264+1))))","v":0},{"$f":"IF(AND($D264>=FctrChngDts!$C$2,$D264<=FctrChngDts!$D$2),$D264,\"\")","v":""},{"$f":"IF($I264=\"\",\"\",IF($E264<=FctrChngDts!$D$2,$E264,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D264<FctrChngDts!$E$2,$E264<FctrChngDts!$E$2),AND($D264>=FctrChngDts!$F$2,$E264>=FctrChngDts!$F$2)),\"\",IF(AND($D264>=FctrChngDts!$E$2,$D264<=FctrChngDts!$F$2),$D264,FctrChngDts!$E$2))","v":""},{"$f":"IF($K264=\"\",\"\",IF(AND($J264=$K264,$E264>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K264=$J264,$E264,IF(AND($E264>=FctrChngDts!$E$2,$E264<=FctrChngDts!$F$2),$E264,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D264<DATE(YEAR(Account!$J$2),6,1),$D264>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I264<FctrChngDts!$A$2,$J264<FctrChngDts!$A$2),AND($I264>=FctrChngDts!$B$2,$J264>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I264<FctrChngDts!$A$2,$J264>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I264>=FctrChngDts!$A$2,$J264<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I264<FctrChngDts!$B$2,$J264>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K264<FctrChngDts!$A$2,$L264<FctrChngDts!$A$2),AND($K264>=FctrChngDts!$B$2,$L264>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K264<FctrChngDts!$A$2,$L264>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K264>=FctrChngDts!$A$2,$L264<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K264<FctrChngDts!$B$2,$L264>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I264=\"\",$J264=0),0,IF(AND($N264=TRUE,$I264<>0),SUM($J264-$I264+1),IF($O264=TRUE,SUM(FctrChngDts!$A$2-$I264),IF($P264=TRUE,0,IF($Q264=TRUE,SUM($J264-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I264=\"\",$J264=0),0,IF($N264=TRUE,0,IF($O264=TRUE,SUM($J264-FctrChngDts!$A$2+1),IF(AND($P264=TRUE,$I264<>0),SUM($J264-$I264+1),IF($Q264=TRUE,SUM(FctrChngDts!$B$2-$I264),0)))))","v":0},0,{"$f":"IF(OR($K264=\"\",$L264=0),0,IF(AND($R264=TRUE,$K264<>0),SUM($L264-$K264+1),IF($S264=TRUE,SUM(FctrChngDts!$A$2-$K264),IF($T264=TRUE,0,IF($U264=TRUE,SUM($L264-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K264=\"\",$L264=0),0,IF($R264=TRUE,0,IF($S264=TRUE,SUM($L264-FctrChngDts!$A$2+1),IF(AND($T264=TRUE,$K264<>0),SUM($L264-$K264+1),IF($U264=TRUE,SUM(FctrChngDts!$B$2-$K264),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A264,Tenant!$A264:$J763,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR264=FALSE,VLOOKUP($AQ264,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ264,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR264=FALSE,VLOOKUP($AQ264,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ264,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR264=FALSE,VLOOKUP($AQ264,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ264,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR264=FALSE,VLOOKUP($AQ264,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ264,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A264,Tenant!$A264:$J763,6,FALSE)","v":0},{"$f":"VLOOKUP($A264,Tenant!$A264:$J763,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG264=FALSE,0,IF($DQ264=TRUE,SUM($BS264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS264*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DQ264=TRUE,SUM($BT264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT264*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DQ264=TRUE,SUM($BU264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU264*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DQ264=TRUE,SUM($BV264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DQ264=TRUE,SUM($BW264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW264*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DQ264=TRUE,SUM($BX264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX264*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN264=FALSE,0,ROUND(SUM($BY264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP264=FALSE,0,ROUND(SUM($X264*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY264=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X264),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X264)),2)","v":0},0,false,{"$f":"ROUND(IF($CT264=FALSE,0,IF($DU264=TRUE,SUM($BZ264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ264*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT264=FALSE,0,IF($DU264=TRUE,SUM($CA264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA264*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT264=FALSE,0,IF($DU264=TRUE,SUM($CB264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB264*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT264=FALSE,0,IF($DU264=TRUE,SUM($CC264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC264*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT264=FALSE,0,IF($DU264=TRUE,SUM($CD264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD264*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT264=FALSE,0,IF($DU264=TRUE,SUM($CE264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE264*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA264=FALSE,0,ROUND(SUM($CF264*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC264=FALSE,0,ROUND(SUM($AA264*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY264=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA264),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA264)),2)","v":0},0,0,{"$f":"SUM($DG264*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG264*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH264,IF(VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI264,$DG264))","v":0},0,false,0,false,0,{"$f":"IF(AND($X264>0,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ264=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH264:$CM264,$CQ264,$DZ264,$EF264,$EN264:$ES264)-SUM($BY264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH264:$CM264,$CQ264,$DZ264,$EF264,$EH264:$EM264)-SUM($BY264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X264>0,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS264=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH264:$CM264,$CO264,$CQ264,$CU264:$CZ264,$DB264,$DD264,$DZ264,$EB264,$ED264,$EF264,$EN264:$ES264,$FC264,$FE264,$FG264,$FI264,$FQ264:$FV264)/$AD264*$X264)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH264:$CM264,$CO264,$CQ264,$CU264:$CZ264,$DB264,$DD264,$DZ264,$EB264,$ED264,$EF264,$EH264:$EM264,$FC264,$FE264,$FG264,$FI264,$FK264:$FP264)/$AD264*$X264)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA264>0,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU264=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU264:$CZ264,$DD264,$DZ264,$FI264,$FQ264:$FV264)-SUM($CF264*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU264:$CZ264,$DD264,$DZ264,$FI264,$FK264:$FP264)-SUM($CF264*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA264>0,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW264=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH264:$CM264,$CO264,$CQ264,$CU264:$CZ264,$DB264,$DD264,$DZ264,$EB264,$ED264,$EF264,$EN264:$ES264,$FC264,$FE264,$FG264,$FI264,$FQ264:$FV264)/$AD264*$AA264)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH264:$CM264,$CO264,$CQ264,$CU264:$CZ264,$DB264,$DD264,$DZ264,$EB264,$ED264,$EF264,$EH264:$EM264,$FC264,$FE264,$FG264,$FI264,$FK264:$FP264)/$AD264*$AA264)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X264>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E264<>\"D-CARE\",Tenant!$F264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY264=FALSE,0,ROUND(SUM($AE264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X264>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X264>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X264>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA264=FALSE,0,SUM($BY264*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X264>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC264=FALSE,0,SUM($BY264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X264>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE264=TRUE,$X264>0),SUM($BY264*Account!$T$2),0)","v":0},{"$f":"IF(AND($X264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG264=FALSE,0,ROUND(SUM($BS264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG264=FALSE,0,ROUND(SUM($BT264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG264=FALSE,0,ROUND(SUM($BU264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG264=FALSE,0,ROUND(SUM($BV264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG264=FALSE,0,ROUND(SUM($BW264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG264=FALSE,0,ROUND(SUM($BX264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H264/$AD264*$X264),2),0)","v":0},{"$f":"ROUND(SUM($EU264*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET264=FALSE,$EV264,ROUND(MAX(0,SUM(SUM($EN264:$ES264)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY264=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I264","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ264*Account!$AA$2),SUM($EZ264*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA264>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E264<>\"D-CARE\",Tenant!$F264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB264=FALSE,0,ROUND(SUM($AF264*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA264>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA264>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA264>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD264=FALSE,0,SUM($CF264*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA264>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF264=FALSE,0,SUM($CF264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA264>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH264=TRUE,$AA264>0),SUM($CF264*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ264=FALSE,0,ROUND(SUM($BZ264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ264=FALSE,0,ROUND(SUM($CA264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ264=FALSE,0,ROUND(SUM($CB264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ264=FALSE,0,ROUND(SUM($CC264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ264=FALSE,0,ROUND(SUM($CD264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ264=FALSE,0,ROUND(SUM($CE264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H264/$AD264*$AA264),2),0)","v":0},{"$f":"ROUND(SUM($FX264*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW264=FALSE,$FY264,ROUND(MAX(0,SUM(SUM($FQ264:$FV264)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB264=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I264","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC264*Account!$AA$2),SUM($GC264*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D264<=FctrChngDts!$B$14,$E264>FctrChngDts!$B$14),AND($D264<=FctrChngDts!$C$14,$E264>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE264=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH264:$GJ264))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO264,$DB264,$GH264:$GJ264))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG264,$GK264,$GN264,$DR264,$DT264,$DV264,$DX264),IF(Account!$Q$2=TRUE,SUM($GG264,$GL264,$GN264,$DR264,$DT264,$DV264,$DX264),SUM($GG264,$GK264,$GL264,$GM264,$GN264,$DR264,$DT264,$DV264,$DX264)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D264,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A264,Tenant!$A:$J,8,FALSE)=TRUE,$GO264<0),0,SUM(SUM(SUM($GO264/$AD264*$GP264)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A264,Tenant!$A:$J,8,FALSE)=TRUE,$GO264<0),0,SUM(SUM(SUM($GO264/$AD264*$GQ264)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG264,$CO264,$DB264,$GM264)/$AD264)*$X264*FctrChngDts!$B$15),SUM(SUM(SUM($DG264,$CO264,$DB264,$GH264:$GJ264)/$AD264)*$X264*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG264,$CO264,$DB264,$GM264)/$AD264)*$AA264*FctrChngDts!$B$15),SUM(SUM(SUM($DG264,$CO264,$DB264,$GH264:$GJ264)/$AD264)*$AA264*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E264),$AD264,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D264,FctrChngDts!$C$17<=$E264),_xlfn.DAYS($D264,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E264),$AD264,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D264,FctrChngDts!$C$19<=$E264),_xlfn.DAYS($D264,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY264*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY264*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ264*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ264*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D264,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A264,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF264*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A264,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG264*Account!$AA$2)),2)","v":0}]
[264,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G265),0,IF($F265<=$G265,SUM($G265-$F265),IF($F265>$G265,SUM((Account!$L$2-$F265)+$G265+1))))","v":0},{"$f":"IF(AND($D265>=FctrChngDts!$C$2,$D265<=FctrChngDts!$D$2),$D265,\"\")","v":""},{"$f":"IF($I265=\"\",\"\",IF($E265<=FctrChngDts!$D$2,$E265,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D265<FctrChngDts!$E$2,$E265<FctrChngDts!$E$2),AND($D265>=FctrChngDts!$F$2,$E265>=FctrChngDts!$F$2)),\"\",IF(AND($D265>=FctrChngDts!$E$2,$D265<=FctrChngDts!$F$2),$D265,FctrChngDts!$E$2))","v":""},{"$f":"IF($K265=\"\",\"\",IF(AND($J265=$K265,$E265>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K265=$J265,$E265,IF(AND($E265>=FctrChngDts!$E$2,$E265<=FctrChngDts!$F$2),$E265,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D265<DATE(YEAR(Account!$J$2),6,1),$D265>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I265<FctrChngDts!$A$2,$J265<FctrChngDts!$A$2),AND($I265>=FctrChngDts!$B$2,$J265>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I265<FctrChngDts!$A$2,$J265>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I265>=FctrChngDts!$A$2,$J265<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I265<FctrChngDts!$B$2,$J265>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K265<FctrChngDts!$A$2,$L265<FctrChngDts!$A$2),AND($K265>=FctrChngDts!$B$2,$L265>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K265<FctrChngDts!$A$2,$L265>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K265>=FctrChngDts!$A$2,$L265<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K265<FctrChngDts!$B$2,$L265>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I265=\"\",$J265=0),0,IF(AND($N265=TRUE,$I265<>0),SUM($J265-$I265+1),IF($O265=TRUE,SUM(FctrChngDts!$A$2-$I265),IF($P265=TRUE,0,IF($Q265=TRUE,SUM($J265-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I265=\"\",$J265=0),0,IF($N265=TRUE,0,IF($O265=TRUE,SUM($J265-FctrChngDts!$A$2+1),IF(AND($P265=TRUE,$I265<>0),SUM($J265-$I265+1),IF($Q265=TRUE,SUM(FctrChngDts!$B$2-$I265),0)))))","v":0},0,{"$f":"IF(OR($K265=\"\",$L265=0),0,IF(AND($R265=TRUE,$K265<>0),SUM($L265-$K265+1),IF($S265=TRUE,SUM(FctrChngDts!$A$2-$K265),IF($T265=TRUE,0,IF($U265=TRUE,SUM($L265-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K265=\"\",$L265=0),0,IF($R265=TRUE,0,IF($S265=TRUE,SUM($L265-FctrChngDts!$A$2+1),IF(AND($T265=TRUE,$K265<>0),SUM($L265-$K265+1),IF($U265=TRUE,SUM(FctrChngDts!$B$2-$K265),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A265,Tenant!$A265:$J764,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR265=FALSE,VLOOKUP($AQ265,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ265,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR265=FALSE,VLOOKUP($AQ265,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ265,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR265=FALSE,VLOOKUP($AQ265,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ265,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR265=FALSE,VLOOKUP($AQ265,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ265,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A265,Tenant!$A265:$J764,6,FALSE)","v":0},{"$f":"VLOOKUP($A265,Tenant!$A265:$J764,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG265=FALSE,0,IF($DQ265=TRUE,SUM($BS265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS265*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DQ265=TRUE,SUM($BT265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT265*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DQ265=TRUE,SUM($BU265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU265*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DQ265=TRUE,SUM($BV265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DQ265=TRUE,SUM($BW265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW265*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DQ265=TRUE,SUM($BX265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX265*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN265=FALSE,0,ROUND(SUM($BY265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP265=FALSE,0,ROUND(SUM($X265*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY265=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X265),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X265)),2)","v":0},0,false,{"$f":"ROUND(IF($CT265=FALSE,0,IF($DU265=TRUE,SUM($BZ265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ265*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT265=FALSE,0,IF($DU265=TRUE,SUM($CA265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA265*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT265=FALSE,0,IF($DU265=TRUE,SUM($CB265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB265*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT265=FALSE,0,IF($DU265=TRUE,SUM($CC265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC265*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT265=FALSE,0,IF($DU265=TRUE,SUM($CD265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD265*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT265=FALSE,0,IF($DU265=TRUE,SUM($CE265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE265*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA265=FALSE,0,ROUND(SUM($CF265*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC265=FALSE,0,ROUND(SUM($AA265*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY265=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA265),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA265)),2)","v":0},0,0,{"$f":"SUM($DG265*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG265*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH265,IF(VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI265,$DG265))","v":0},0,false,0,false,0,{"$f":"IF(AND($X265>0,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ265=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH265:$CM265,$CQ265,$DZ265,$EF265,$EN265:$ES265)-SUM($BY265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH265:$CM265,$CQ265,$DZ265,$EF265,$EH265:$EM265)-SUM($BY265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X265>0,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS265=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH265:$CM265,$CO265,$CQ265,$CU265:$CZ265,$DB265,$DD265,$DZ265,$EB265,$ED265,$EF265,$EN265:$ES265,$FC265,$FE265,$FG265,$FI265,$FQ265:$FV265)/$AD265*$X265)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH265:$CM265,$CO265,$CQ265,$CU265:$CZ265,$DB265,$DD265,$DZ265,$EB265,$ED265,$EF265,$EH265:$EM265,$FC265,$FE265,$FG265,$FI265,$FK265:$FP265)/$AD265*$X265)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA265>0,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU265=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU265:$CZ265,$DD265,$DZ265,$FI265,$FQ265:$FV265)-SUM($CF265*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU265:$CZ265,$DD265,$DZ265,$FI265,$FK265:$FP265)-SUM($CF265*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA265>0,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW265=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH265:$CM265,$CO265,$CQ265,$CU265:$CZ265,$DB265,$DD265,$DZ265,$EB265,$ED265,$EF265,$EN265:$ES265,$FC265,$FE265,$FG265,$FI265,$FQ265:$FV265)/$AD265*$AA265)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH265:$CM265,$CO265,$CQ265,$CU265:$CZ265,$DB265,$DD265,$DZ265,$EB265,$ED265,$EF265,$EH265:$EM265,$FC265,$FE265,$FG265,$FI265,$FK265:$FP265)/$AD265*$AA265)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X265>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E265<>\"D-CARE\",Tenant!$F265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY265=FALSE,0,ROUND(SUM($AE265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X265>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X265>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X265>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA265=FALSE,0,SUM($BY265*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X265>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC265=FALSE,0,SUM($BY265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X265>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE265=TRUE,$X265>0),SUM($BY265*Account!$T$2),0)","v":0},{"$f":"IF(AND($X265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG265=FALSE,0,ROUND(SUM($BS265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG265=FALSE,0,ROUND(SUM($BT265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG265=FALSE,0,ROUND(SUM($BU265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG265=FALSE,0,ROUND(SUM($BV265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG265=FALSE,0,ROUND(SUM($BW265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG265=FALSE,0,ROUND(SUM($BX265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H265/$AD265*$X265),2),0)","v":0},{"$f":"ROUND(SUM($EU265*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET265=FALSE,$EV265,ROUND(MAX(0,SUM(SUM($EN265:$ES265)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY265=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I265","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ265*Account!$AA$2),SUM($EZ265*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA265>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E265<>\"D-CARE\",Tenant!$F265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB265=FALSE,0,ROUND(SUM($AF265*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA265>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA265>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA265>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD265=FALSE,0,SUM($CF265*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA265>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF265=FALSE,0,SUM($CF265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA265>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH265=TRUE,$AA265>0),SUM($CF265*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ265=FALSE,0,ROUND(SUM($BZ265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ265=FALSE,0,ROUND(SUM($CA265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ265=FALSE,0,ROUND(SUM($CB265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ265=FALSE,0,ROUND(SUM($CC265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ265=FALSE,0,ROUND(SUM($CD265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ265=FALSE,0,ROUND(SUM($CE265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H265/$AD265*$AA265),2),0)","v":0},{"$f":"ROUND(SUM($FX265*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW265=FALSE,$FY265,ROUND(MAX(0,SUM(SUM($FQ265:$FV265)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB265=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I265","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC265*Account!$AA$2),SUM($GC265*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D265<=FctrChngDts!$B$14,$E265>FctrChngDts!$B$14),AND($D265<=FctrChngDts!$C$14,$E265>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE265=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH265:$GJ265))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO265,$DB265,$GH265:$GJ265))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG265,$GK265,$GN265,$DR265,$DT265,$DV265,$DX265),IF(Account!$Q$2=TRUE,SUM($GG265,$GL265,$GN265,$DR265,$DT265,$DV265,$DX265),SUM($GG265,$GK265,$GL265,$GM265,$GN265,$DR265,$DT265,$DV265,$DX265)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D265,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A265,Tenant!$A:$J,8,FALSE)=TRUE,$GO265<0),0,SUM(SUM(SUM($GO265/$AD265*$GP265)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A265,Tenant!$A:$J,8,FALSE)=TRUE,$GO265<0),0,SUM(SUM(SUM($GO265/$AD265*$GQ265)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG265,$CO265,$DB265,$GM265)/$AD265)*$X265*FctrChngDts!$B$15),SUM(SUM(SUM($DG265,$CO265,$DB265,$GH265:$GJ265)/$AD265)*$X265*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG265,$CO265,$DB265,$GM265)/$AD265)*$AA265*FctrChngDts!$B$15),SUM(SUM(SUM($DG265,$CO265,$DB265,$GH265:$GJ265)/$AD265)*$AA265*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E265),$AD265,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D265,FctrChngDts!$C$17<=$E265),_xlfn.DAYS($D265,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E265),$AD265,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D265,FctrChngDts!$C$19<=$E265),_xlfn.DAYS($D265,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY265*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY265*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ265*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ265*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D265,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A265,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF265*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A265,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG265*Account!$AA$2)),2)","v":0}]
[265,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G266),0,IF($F266<=$G266,SUM($G266-$F266),IF($F266>$G266,SUM((Account!$L$2-$F266)+$G266+1))))","v":0},{"$f":"IF(AND($D266>=FctrChngDts!$C$2,$D266<=FctrChngDts!$D$2),$D266,\"\")","v":""},{"$f":"IF($I266=\"\",\"\",IF($E266<=FctrChngDts!$D$2,$E266,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D266<FctrChngDts!$E$2,$E266<FctrChngDts!$E$2),AND($D266>=FctrChngDts!$F$2,$E266>=FctrChngDts!$F$2)),\"\",IF(AND($D266>=FctrChngDts!$E$2,$D266<=FctrChngDts!$F$2),$D266,FctrChngDts!$E$2))","v":""},{"$f":"IF($K266=\"\",\"\",IF(AND($J266=$K266,$E266>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K266=$J266,$E266,IF(AND($E266>=FctrChngDts!$E$2,$E266<=FctrChngDts!$F$2),$E266,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D266<DATE(YEAR(Account!$J$2),6,1),$D266>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I266<FctrChngDts!$A$2,$J266<FctrChngDts!$A$2),AND($I266>=FctrChngDts!$B$2,$J266>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I266<FctrChngDts!$A$2,$J266>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I266>=FctrChngDts!$A$2,$J266<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I266<FctrChngDts!$B$2,$J266>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K266<FctrChngDts!$A$2,$L266<FctrChngDts!$A$2),AND($K266>=FctrChngDts!$B$2,$L266>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K266<FctrChngDts!$A$2,$L266>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K266>=FctrChngDts!$A$2,$L266<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K266<FctrChngDts!$B$2,$L266>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I266=\"\",$J266=0),0,IF(AND($N266=TRUE,$I266<>0),SUM($J266-$I266+1),IF($O266=TRUE,SUM(FctrChngDts!$A$2-$I266),IF($P266=TRUE,0,IF($Q266=TRUE,SUM($J266-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I266=\"\",$J266=0),0,IF($N266=TRUE,0,IF($O266=TRUE,SUM($J266-FctrChngDts!$A$2+1),IF(AND($P266=TRUE,$I266<>0),SUM($J266-$I266+1),IF($Q266=TRUE,SUM(FctrChngDts!$B$2-$I266),0)))))","v":0},0,{"$f":"IF(OR($K266=\"\",$L266=0),0,IF(AND($R266=TRUE,$K266<>0),SUM($L266-$K266+1),IF($S266=TRUE,SUM(FctrChngDts!$A$2-$K266),IF($T266=TRUE,0,IF($U266=TRUE,SUM($L266-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K266=\"\",$L266=0),0,IF($R266=TRUE,0,IF($S266=TRUE,SUM($L266-FctrChngDts!$A$2+1),IF(AND($T266=TRUE,$K266<>0),SUM($L266-$K266+1),IF($U266=TRUE,SUM(FctrChngDts!$B$2-$K266),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A266,Tenant!$A266:$J765,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR266=FALSE,VLOOKUP($AQ266,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ266,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR266=FALSE,VLOOKUP($AQ266,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ266,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR266=FALSE,VLOOKUP($AQ266,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ266,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR266=FALSE,VLOOKUP($AQ266,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ266,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A266,Tenant!$A266:$J765,6,FALSE)","v":0},{"$f":"VLOOKUP($A266,Tenant!$A266:$J765,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG266=FALSE,0,IF($DQ266=TRUE,SUM($BS266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS266*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DQ266=TRUE,SUM($BT266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT266*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DQ266=TRUE,SUM($BU266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU266*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DQ266=TRUE,SUM($BV266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DQ266=TRUE,SUM($BW266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW266*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DQ266=TRUE,SUM($BX266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX266*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN266=FALSE,0,ROUND(SUM($BY266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP266=FALSE,0,ROUND(SUM($X266*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY266=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X266),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X266)),2)","v":0},0,false,{"$f":"ROUND(IF($CT266=FALSE,0,IF($DU266=TRUE,SUM($BZ266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ266*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT266=FALSE,0,IF($DU266=TRUE,SUM($CA266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA266*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT266=FALSE,0,IF($DU266=TRUE,SUM($CB266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB266*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT266=FALSE,0,IF($DU266=TRUE,SUM($CC266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC266*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT266=FALSE,0,IF($DU266=TRUE,SUM($CD266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD266*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT266=FALSE,0,IF($DU266=TRUE,SUM($CE266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE266*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA266=FALSE,0,ROUND(SUM($CF266*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC266=FALSE,0,ROUND(SUM($AA266*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY266=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA266),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA266)),2)","v":0},0,0,{"$f":"SUM($DG266*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG266*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH266,IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI266,$DG266))","v":0},0,false,0,false,0,{"$f":"IF(AND($X266>0,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ266=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH266:$CM266,$CQ266,$DZ266,$EF266,$EN266:$ES266)-SUM($BY266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH266:$CM266,$CQ266,$DZ266,$EF266,$EH266:$EM266)-SUM($BY266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X266>0,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS266=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH266:$CM266,$CO266,$CQ266,$CU266:$CZ266,$DB266,$DD266,$DZ266,$EB266,$ED266,$EF266,$EN266:$ES266,$FC266,$FE266,$FG266,$FI266,$FQ266:$FV266)/$AD266*$X266)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH266:$CM266,$CO266,$CQ266,$CU266:$CZ266,$DB266,$DD266,$DZ266,$EB266,$ED266,$EF266,$EH266:$EM266,$FC266,$FE266,$FG266,$FI266,$FK266:$FP266)/$AD266*$X266)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA266>0,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU266=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU266:$CZ266,$DD266,$DZ266,$FI266,$FQ266:$FV266)-SUM($CF266*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU266:$CZ266,$DD266,$DZ266,$FI266,$FK266:$FP266)-SUM($CF266*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA266>0,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW266=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH266:$CM266,$CO266,$CQ266,$CU266:$CZ266,$DB266,$DD266,$DZ266,$EB266,$ED266,$EF266,$EN266:$ES266,$FC266,$FE266,$FG266,$FI266,$FQ266:$FV266)/$AD266*$AA266)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH266:$CM266,$CO266,$CQ266,$CU266:$CZ266,$DB266,$DD266,$DZ266,$EB266,$ED266,$EF266,$EH266:$EM266,$FC266,$FE266,$FG266,$FI266,$FK266:$FP266)/$AD266*$AA266)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E266<>\"D-CARE\",Tenant!$F266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY266=FALSE,0,ROUND(SUM($AE266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA266=FALSE,0,SUM($BY266*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X266>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC266=FALSE,0,SUM($BY266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X266>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE266=TRUE,$X266>0),SUM($BY266*Account!$T$2),0)","v":0},{"$f":"IF(AND($X266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG266=FALSE,0,ROUND(SUM($BS266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG266=FALSE,0,ROUND(SUM($BT266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG266=FALSE,0,ROUND(SUM($BU266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG266=FALSE,0,ROUND(SUM($BV266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG266=FALSE,0,ROUND(SUM($BW266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG266=FALSE,0,ROUND(SUM($BX266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H266/$AD266*$X266),2),0)","v":0},{"$f":"ROUND(SUM($EU266*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET266=FALSE,$EV266,ROUND(MAX(0,SUM(SUM($EN266:$ES266)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY266=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I266","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ266*Account!$AA$2),SUM($EZ266*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E266<>\"D-CARE\",Tenant!$F266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB266=FALSE,0,ROUND(SUM($AF266*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD266=FALSE,0,SUM($CF266*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA266>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF266=FALSE,0,SUM($CF266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA266>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH266=TRUE,$AA266>0),SUM($CF266*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ266=FALSE,0,ROUND(SUM($BZ266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ266=FALSE,0,ROUND(SUM($CA266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ266=FALSE,0,ROUND(SUM($CB266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ266=FALSE,0,ROUND(SUM($CC266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ266=FALSE,0,ROUND(SUM($CD266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ266=FALSE,0,ROUND(SUM($CE266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H266/$AD266*$AA266),2),0)","v":0},{"$f":"ROUND(SUM($FX266*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW266=FALSE,$FY266,ROUND(MAX(0,SUM(SUM($FQ266:$FV266)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB266=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I266","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC266*Account!$AA$2),SUM($GC266*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D266<=FctrChngDts!$B$14,$E266>FctrChngDts!$B$14),AND($D266<=FctrChngDts!$C$14,$E266>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE266=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH266:$GJ266))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO266,$DB266,$GH266:$GJ266))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG266,$GK266,$GN266,$DR266,$DT266,$DV266,$DX266),IF(Account!$Q$2=TRUE,SUM($GG266,$GL266,$GN266,$DR266,$DT266,$DV266,$DX266),SUM($GG266,$GK266,$GL266,$GM266,$GN266,$DR266,$DT266,$DV266,$DX266)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D266,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,8,FALSE)=TRUE,$GO266<0),0,SUM(SUM(SUM($GO266/$AD266*$GP266)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,8,FALSE)=TRUE,$GO266<0),0,SUM(SUM(SUM($GO266/$AD266*$GQ266)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG266,$CO266,$DB266,$GM266)/$AD266)*$X266*FctrChngDts!$B$15),SUM(SUM(SUM($DG266,$CO266,$DB266,$GH266:$GJ266)/$AD266)*$X266*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG266,$CO266,$DB266,$GM266)/$AD266)*$AA266*FctrChngDts!$B$15),SUM(SUM(SUM($DG266,$CO266,$DB266,$GH266:$GJ266)/$AD266)*$AA266*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E266),$AD266,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D266,FctrChngDts!$C$17<=$E266),_xlfn.DAYS($D266,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E266),$AD266,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D266,FctrChngDts!$C$19<=$E266),_xlfn.DAYS($D266,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY266*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY266*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ266*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ266*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D266,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF266*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG266*Account!$AA$2)),2)","v":0}]
[266,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G267),0,IF($F267<=$G267,SUM($G267-$F267),IF($F267>$G267,SUM((Account!$L$2-$F267)+$G267+1))))","v":0},{"$f":"IF(AND($D267>=FctrChngDts!$C$2,$D267<=FctrChngDts!$D$2),$D267,\"\")","v":""},{"$f":"IF($I267=\"\",\"\",IF($E267<=FctrChngDts!$D$2,$E267,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D267<FctrChngDts!$E$2,$E267<FctrChngDts!$E$2),AND($D267>=FctrChngDts!$F$2,$E267>=FctrChngDts!$F$2)),\"\",IF(AND($D267>=FctrChngDts!$E$2,$D267<=FctrChngDts!$F$2),$D267,FctrChngDts!$E$2))","v":""},{"$f":"IF($K267=\"\",\"\",IF(AND($J267=$K267,$E267>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K267=$J267,$E267,IF(AND($E267>=FctrChngDts!$E$2,$E267<=FctrChngDts!$F$2),$E267,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D267<DATE(YEAR(Account!$J$2),6,1),$D267>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I267<FctrChngDts!$A$2,$J267<FctrChngDts!$A$2),AND($I267>=FctrChngDts!$B$2,$J267>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I267<FctrChngDts!$A$2,$J267>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I267>=FctrChngDts!$A$2,$J267<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I267<FctrChngDts!$B$2,$J267>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K267<FctrChngDts!$A$2,$L267<FctrChngDts!$A$2),AND($K267>=FctrChngDts!$B$2,$L267>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K267<FctrChngDts!$A$2,$L267>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K267>=FctrChngDts!$A$2,$L267<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K267<FctrChngDts!$B$2,$L267>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I267=\"\",$J267=0),0,IF(AND($N267=TRUE,$I267<>0),SUM($J267-$I267+1),IF($O267=TRUE,SUM(FctrChngDts!$A$2-$I267),IF($P267=TRUE,0,IF($Q267=TRUE,SUM($J267-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I267=\"\",$J267=0),0,IF($N267=TRUE,0,IF($O267=TRUE,SUM($J267-FctrChngDts!$A$2+1),IF(AND($P267=TRUE,$I267<>0),SUM($J267-$I267+1),IF($Q267=TRUE,SUM(FctrChngDts!$B$2-$I267),0)))))","v":0},0,{"$f":"IF(OR($K267=\"\",$L267=0),0,IF(AND($R267=TRUE,$K267<>0),SUM($L267-$K267+1),IF($S267=TRUE,SUM(FctrChngDts!$A$2-$K267),IF($T267=TRUE,0,IF($U267=TRUE,SUM($L267-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K267=\"\",$L267=0),0,IF($R267=TRUE,0,IF($S267=TRUE,SUM($L267-FctrChngDts!$A$2+1),IF(AND($T267=TRUE,$K267<>0),SUM($L267-$K267+1),IF($U267=TRUE,SUM(FctrChngDts!$B$2-$K267),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A267,Tenant!$A267:$J766,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR267=FALSE,VLOOKUP($AQ267,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ267,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR267=FALSE,VLOOKUP($AQ267,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ267,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR267=FALSE,VLOOKUP($AQ267,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ267,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR267=FALSE,VLOOKUP($AQ267,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ267,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A267,Tenant!$A267:$J766,6,FALSE)","v":0},{"$f":"VLOOKUP($A267,Tenant!$A267:$J766,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG267=FALSE,0,IF($DQ267=TRUE,SUM($BS267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS267*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DQ267=TRUE,SUM($BT267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT267*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DQ267=TRUE,SUM($BU267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU267*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DQ267=TRUE,SUM($BV267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DQ267=TRUE,SUM($BW267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW267*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DQ267=TRUE,SUM($BX267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX267*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN267=FALSE,0,ROUND(SUM($BY267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP267=FALSE,0,ROUND(SUM($X267*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY267=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X267),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X267)),2)","v":0},0,false,{"$f":"ROUND(IF($CT267=FALSE,0,IF($DU267=TRUE,SUM($BZ267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ267*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT267=FALSE,0,IF($DU267=TRUE,SUM($CA267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA267*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT267=FALSE,0,IF($DU267=TRUE,SUM($CB267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB267*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT267=FALSE,0,IF($DU267=TRUE,SUM($CC267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC267*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT267=FALSE,0,IF($DU267=TRUE,SUM($CD267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD267*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT267=FALSE,0,IF($DU267=TRUE,SUM($CE267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE267*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA267=FALSE,0,ROUND(SUM($CF267*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC267=FALSE,0,ROUND(SUM($AA267*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY267=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA267),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA267)),2)","v":0},0,0,{"$f":"SUM($DG267*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG267*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH267,IF(VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI267,$DG267))","v":0},0,false,0,false,0,{"$f":"IF(AND($X267>0,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ267=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH267:$CM267,$CQ267,$DZ267,$EF267,$EN267:$ES267)-SUM($BY267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH267:$CM267,$CQ267,$DZ267,$EF267,$EH267:$EM267)-SUM($BY267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X267>0,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS267=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH267:$CM267,$CO267,$CQ267,$CU267:$CZ267,$DB267,$DD267,$DZ267,$EB267,$ED267,$EF267,$EN267:$ES267,$FC267,$FE267,$FG267,$FI267,$FQ267:$FV267)/$AD267*$X267)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH267:$CM267,$CO267,$CQ267,$CU267:$CZ267,$DB267,$DD267,$DZ267,$EB267,$ED267,$EF267,$EH267:$EM267,$FC267,$FE267,$FG267,$FI267,$FK267:$FP267)/$AD267*$X267)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA267>0,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU267=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU267:$CZ267,$DD267,$DZ267,$FI267,$FQ267:$FV267)-SUM($CF267*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU267:$CZ267,$DD267,$DZ267,$FI267,$FK267:$FP267)-SUM($CF267*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA267>0,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW267=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH267:$CM267,$CO267,$CQ267,$CU267:$CZ267,$DB267,$DD267,$DZ267,$EB267,$ED267,$EF267,$EN267:$ES267,$FC267,$FE267,$FG267,$FI267,$FQ267:$FV267)/$AD267*$AA267)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH267:$CM267,$CO267,$CQ267,$CU267:$CZ267,$DB267,$DD267,$DZ267,$EB267,$ED267,$EF267,$EH267:$EM267,$FC267,$FE267,$FG267,$FI267,$FK267:$FP267)/$AD267*$AA267)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X267>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E267<>\"D-CARE\",Tenant!$F267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY267=FALSE,0,ROUND(SUM($AE267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X267>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X267>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X267>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA267=FALSE,0,SUM($BY267*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X267>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC267=FALSE,0,SUM($BY267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X267>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE267=TRUE,$X267>0),SUM($BY267*Account!$T$2),0)","v":0},{"$f":"IF(AND($X267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG267=FALSE,0,ROUND(SUM($BS267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG267=FALSE,0,ROUND(SUM($BT267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG267=FALSE,0,ROUND(SUM($BU267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG267=FALSE,0,ROUND(SUM($BV267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG267=FALSE,0,ROUND(SUM($BW267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG267=FALSE,0,ROUND(SUM($BX267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H267/$AD267*$X267),2),0)","v":0},{"$f":"ROUND(SUM($EU267*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET267=FALSE,$EV267,ROUND(MAX(0,SUM(SUM($EN267:$ES267)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY267=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I267","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ267*Account!$AA$2),SUM($EZ267*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA267>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E267<>\"D-CARE\",Tenant!$F267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB267=FALSE,0,ROUND(SUM($AF267*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA267>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA267>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA267>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD267=FALSE,0,SUM($CF267*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA267>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF267=FALSE,0,SUM($CF267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA267>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH267=TRUE,$AA267>0),SUM($CF267*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ267=FALSE,0,ROUND(SUM($BZ267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ267=FALSE,0,ROUND(SUM($CA267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ267=FALSE,0,ROUND(SUM($CB267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ267=FALSE,0,ROUND(SUM($CC267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ267=FALSE,0,ROUND(SUM($CD267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ267=FALSE,0,ROUND(SUM($CE267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H267/$AD267*$AA267),2),0)","v":0},{"$f":"ROUND(SUM($FX267*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW267=FALSE,$FY267,ROUND(MAX(0,SUM(SUM($FQ267:$FV267)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB267=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I267","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC267*Account!$AA$2),SUM($GC267*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D267<=FctrChngDts!$B$14,$E267>FctrChngDts!$B$14),AND($D267<=FctrChngDts!$C$14,$E267>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE267=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH267:$GJ267))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO267,$DB267,$GH267:$GJ267))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG267,$GK267,$GN267,$DR267,$DT267,$DV267,$DX267),IF(Account!$Q$2=TRUE,SUM($GG267,$GL267,$GN267,$DR267,$DT267,$DV267,$DX267),SUM($GG267,$GK267,$GL267,$GM267,$GN267,$DR267,$DT267,$DV267,$DX267)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D267,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A267,Tenant!$A:$J,8,FALSE)=TRUE,$GO267<0),0,SUM(SUM(SUM($GO267/$AD267*$GP267)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A267,Tenant!$A:$J,8,FALSE)=TRUE,$GO267<0),0,SUM(SUM(SUM($GO267/$AD267*$GQ267)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG267,$CO267,$DB267,$GM267)/$AD267)*$X267*FctrChngDts!$B$15),SUM(SUM(SUM($DG267,$CO267,$DB267,$GH267:$GJ267)/$AD267)*$X267*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG267,$CO267,$DB267,$GM267)/$AD267)*$AA267*FctrChngDts!$B$15),SUM(SUM(SUM($DG267,$CO267,$DB267,$GH267:$GJ267)/$AD267)*$AA267*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E267),$AD267,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D267,FctrChngDts!$C$17<=$E267),_xlfn.DAYS($D267,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E267),$AD267,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D267,FctrChngDts!$C$19<=$E267),_xlfn.DAYS($D267,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY267*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY267*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ267*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ267*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D267,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A267,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF267*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A267,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG267*Account!$AA$2)),2)","v":0}]
[267,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G268),0,IF($F268<=$G268,SUM($G268-$F268),IF($F268>$G268,SUM((Account!$L$2-$F268)+$G268+1))))","v":0},{"$f":"IF(AND($D268>=FctrChngDts!$C$2,$D268<=FctrChngDts!$D$2),$D268,\"\")","v":""},{"$f":"IF($I268=\"\",\"\",IF($E268<=FctrChngDts!$D$2,$E268,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D268<FctrChngDts!$E$2,$E268<FctrChngDts!$E$2),AND($D268>=FctrChngDts!$F$2,$E268>=FctrChngDts!$F$2)),\"\",IF(AND($D268>=FctrChngDts!$E$2,$D268<=FctrChngDts!$F$2),$D268,FctrChngDts!$E$2))","v":""},{"$f":"IF($K268=\"\",\"\",IF(AND($J268=$K268,$E268>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K268=$J268,$E268,IF(AND($E268>=FctrChngDts!$E$2,$E268<=FctrChngDts!$F$2),$E268,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D268<DATE(YEAR(Account!$J$2),6,1),$D268>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I268<FctrChngDts!$A$2,$J268<FctrChngDts!$A$2),AND($I268>=FctrChngDts!$B$2,$J268>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I268<FctrChngDts!$A$2,$J268>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I268>=FctrChngDts!$A$2,$J268<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I268<FctrChngDts!$B$2,$J268>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K268<FctrChngDts!$A$2,$L268<FctrChngDts!$A$2),AND($K268>=FctrChngDts!$B$2,$L268>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K268<FctrChngDts!$A$2,$L268>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K268>=FctrChngDts!$A$2,$L268<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K268<FctrChngDts!$B$2,$L268>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I268=\"\",$J268=0),0,IF(AND($N268=TRUE,$I268<>0),SUM($J268-$I268+1),IF($O268=TRUE,SUM(FctrChngDts!$A$2-$I268),IF($P268=TRUE,0,IF($Q268=TRUE,SUM($J268-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I268=\"\",$J268=0),0,IF($N268=TRUE,0,IF($O268=TRUE,SUM($J268-FctrChngDts!$A$2+1),IF(AND($P268=TRUE,$I268<>0),SUM($J268-$I268+1),IF($Q268=TRUE,SUM(FctrChngDts!$B$2-$I268),0)))))","v":0},0,{"$f":"IF(OR($K268=\"\",$L268=0),0,IF(AND($R268=TRUE,$K268<>0),SUM($L268-$K268+1),IF($S268=TRUE,SUM(FctrChngDts!$A$2-$K268),IF($T268=TRUE,0,IF($U268=TRUE,SUM($L268-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K268=\"\",$L268=0),0,IF($R268=TRUE,0,IF($S268=TRUE,SUM($L268-FctrChngDts!$A$2+1),IF(AND($T268=TRUE,$K268<>0),SUM($L268-$K268+1),IF($U268=TRUE,SUM(FctrChngDts!$B$2-$K268),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A268,Tenant!$A268:$J767,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR268=FALSE,VLOOKUP($AQ268,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ268,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR268=FALSE,VLOOKUP($AQ268,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ268,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR268=FALSE,VLOOKUP($AQ268,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ268,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR268=FALSE,VLOOKUP($AQ268,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ268,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A268,Tenant!$A268:$J767,6,FALSE)","v":0},{"$f":"VLOOKUP($A268,Tenant!$A268:$J767,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG268=FALSE,0,IF($DQ268=TRUE,SUM($BS268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS268*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DQ268=TRUE,SUM($BT268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT268*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DQ268=TRUE,SUM($BU268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU268*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DQ268=TRUE,SUM($BV268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DQ268=TRUE,SUM($BW268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW268*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DQ268=TRUE,SUM($BX268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX268*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN268=FALSE,0,ROUND(SUM($BY268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP268=FALSE,0,ROUND(SUM($X268*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY268=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X268),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X268)),2)","v":0},0,false,{"$f":"ROUND(IF($CT268=FALSE,0,IF($DU268=TRUE,SUM($BZ268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ268*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT268=FALSE,0,IF($DU268=TRUE,SUM($CA268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA268*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT268=FALSE,0,IF($DU268=TRUE,SUM($CB268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB268*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT268=FALSE,0,IF($DU268=TRUE,SUM($CC268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC268*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT268=FALSE,0,IF($DU268=TRUE,SUM($CD268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD268*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT268=FALSE,0,IF($DU268=TRUE,SUM($CE268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE268*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA268=FALSE,0,ROUND(SUM($CF268*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC268=FALSE,0,ROUND(SUM($AA268*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY268=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA268),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA268)),2)","v":0},0,0,{"$f":"SUM($DG268*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG268*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH268,IF(VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI268,$DG268))","v":0},0,false,0,false,0,{"$f":"IF(AND($X268>0,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ268=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH268:$CM268,$CQ268,$DZ268,$EF268,$EN268:$ES268)-SUM($BY268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH268:$CM268,$CQ268,$DZ268,$EF268,$EH268:$EM268)-SUM($BY268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X268>0,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS268=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH268:$CM268,$CO268,$CQ268,$CU268:$CZ268,$DB268,$DD268,$DZ268,$EB268,$ED268,$EF268,$EN268:$ES268,$FC268,$FE268,$FG268,$FI268,$FQ268:$FV268)/$AD268*$X268)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH268:$CM268,$CO268,$CQ268,$CU268:$CZ268,$DB268,$DD268,$DZ268,$EB268,$ED268,$EF268,$EH268:$EM268,$FC268,$FE268,$FG268,$FI268,$FK268:$FP268)/$AD268*$X268)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA268>0,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU268=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU268:$CZ268,$DD268,$DZ268,$FI268,$FQ268:$FV268)-SUM($CF268*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU268:$CZ268,$DD268,$DZ268,$FI268,$FK268:$FP268)-SUM($CF268*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA268>0,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW268=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH268:$CM268,$CO268,$CQ268,$CU268:$CZ268,$DB268,$DD268,$DZ268,$EB268,$ED268,$EF268,$EN268:$ES268,$FC268,$FE268,$FG268,$FI268,$FQ268:$FV268)/$AD268*$AA268)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH268:$CM268,$CO268,$CQ268,$CU268:$CZ268,$DB268,$DD268,$DZ268,$EB268,$ED268,$EF268,$EH268:$EM268,$FC268,$FE268,$FG268,$FI268,$FK268:$FP268)/$AD268*$AA268)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X268>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E268<>\"D-CARE\",Tenant!$F268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY268=FALSE,0,ROUND(SUM($AE268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X268>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X268>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X268>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA268=FALSE,0,SUM($BY268*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X268>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC268=FALSE,0,SUM($BY268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X268>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE268=TRUE,$X268>0),SUM($BY268*Account!$T$2),0)","v":0},{"$f":"IF(AND($X268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG268=FALSE,0,ROUND(SUM($BS268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG268=FALSE,0,ROUND(SUM($BT268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG268=FALSE,0,ROUND(SUM($BU268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG268=FALSE,0,ROUND(SUM($BV268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG268=FALSE,0,ROUND(SUM($BW268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG268=FALSE,0,ROUND(SUM($BX268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H268/$AD268*$X268),2),0)","v":0},{"$f":"ROUND(SUM($EU268*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET268=FALSE,$EV268,ROUND(MAX(0,SUM(SUM($EN268:$ES268)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY268=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I268","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ268*Account!$AA$2),SUM($EZ268*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA268>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E268<>\"D-CARE\",Tenant!$F268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB268=FALSE,0,ROUND(SUM($AF268*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA268>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA268>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA268>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD268=FALSE,0,SUM($CF268*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA268>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF268=FALSE,0,SUM($CF268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA268>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH268=TRUE,$AA268>0),SUM($CF268*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ268=FALSE,0,ROUND(SUM($BZ268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ268=FALSE,0,ROUND(SUM($CA268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ268=FALSE,0,ROUND(SUM($CB268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ268=FALSE,0,ROUND(SUM($CC268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ268=FALSE,0,ROUND(SUM($CD268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ268=FALSE,0,ROUND(SUM($CE268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H268/$AD268*$AA268),2),0)","v":0},{"$f":"ROUND(SUM($FX268*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW268=FALSE,$FY268,ROUND(MAX(0,SUM(SUM($FQ268:$FV268)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB268=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I268","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC268*Account!$AA$2),SUM($GC268*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D268<=FctrChngDts!$B$14,$E268>FctrChngDts!$B$14),AND($D268<=FctrChngDts!$C$14,$E268>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE268=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH268:$GJ268))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO268,$DB268,$GH268:$GJ268))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG268,$GK268,$GN268,$DR268,$DT268,$DV268,$DX268),IF(Account!$Q$2=TRUE,SUM($GG268,$GL268,$GN268,$DR268,$DT268,$DV268,$DX268),SUM($GG268,$GK268,$GL268,$GM268,$GN268,$DR268,$DT268,$DV268,$DX268)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D268,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A268,Tenant!$A:$J,8,FALSE)=TRUE,$GO268<0),0,SUM(SUM(SUM($GO268/$AD268*$GP268)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A268,Tenant!$A:$J,8,FALSE)=TRUE,$GO268<0),0,SUM(SUM(SUM($GO268/$AD268*$GQ268)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG268,$CO268,$DB268,$GM268)/$AD268)*$X268*FctrChngDts!$B$15),SUM(SUM(SUM($DG268,$CO268,$DB268,$GH268:$GJ268)/$AD268)*$X268*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG268,$CO268,$DB268,$GM268)/$AD268)*$AA268*FctrChngDts!$B$15),SUM(SUM(SUM($DG268,$CO268,$DB268,$GH268:$GJ268)/$AD268)*$AA268*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E268),$AD268,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D268,FctrChngDts!$C$17<=$E268),_xlfn.DAYS($D268,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E268),$AD268,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D268,FctrChngDts!$C$19<=$E268),_xlfn.DAYS($D268,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY268*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY268*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ268*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ268*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D268,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A268,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF268*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A268,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG268*Account!$AA$2)),2)","v":0}]
[268,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G269),0,IF($F269<=$G269,SUM($G269-$F269),IF($F269>$G269,SUM((Account!$L$2-$F269)+$G269+1))))","v":0},{"$f":"IF(AND($D269>=FctrChngDts!$C$2,$D269<=FctrChngDts!$D$2),$D269,\"\")","v":""},{"$f":"IF($I269=\"\",\"\",IF($E269<=FctrChngDts!$D$2,$E269,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D269<FctrChngDts!$E$2,$E269<FctrChngDts!$E$2),AND($D269>=FctrChngDts!$F$2,$E269>=FctrChngDts!$F$2)),\"\",IF(AND($D269>=FctrChngDts!$E$2,$D269<=FctrChngDts!$F$2),$D269,FctrChngDts!$E$2))","v":""},{"$f":"IF($K269=\"\",\"\",IF(AND($J269=$K269,$E269>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K269=$J269,$E269,IF(AND($E269>=FctrChngDts!$E$2,$E269<=FctrChngDts!$F$2),$E269,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D269<DATE(YEAR(Account!$J$2),6,1),$D269>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I269<FctrChngDts!$A$2,$J269<FctrChngDts!$A$2),AND($I269>=FctrChngDts!$B$2,$J269>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I269<FctrChngDts!$A$2,$J269>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I269>=FctrChngDts!$A$2,$J269<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I269<FctrChngDts!$B$2,$J269>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K269<FctrChngDts!$A$2,$L269<FctrChngDts!$A$2),AND($K269>=FctrChngDts!$B$2,$L269>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K269<FctrChngDts!$A$2,$L269>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K269>=FctrChngDts!$A$2,$L269<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K269<FctrChngDts!$B$2,$L269>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I269=\"\",$J269=0),0,IF(AND($N269=TRUE,$I269<>0),SUM($J269-$I269+1),IF($O269=TRUE,SUM(FctrChngDts!$A$2-$I269),IF($P269=TRUE,0,IF($Q269=TRUE,SUM($J269-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I269=\"\",$J269=0),0,IF($N269=TRUE,0,IF($O269=TRUE,SUM($J269-FctrChngDts!$A$2+1),IF(AND($P269=TRUE,$I269<>0),SUM($J269-$I269+1),IF($Q269=TRUE,SUM(FctrChngDts!$B$2-$I269),0)))))","v":0},0,{"$f":"IF(OR($K269=\"\",$L269=0),0,IF(AND($R269=TRUE,$K269<>0),SUM($L269-$K269+1),IF($S269=TRUE,SUM(FctrChngDts!$A$2-$K269),IF($T269=TRUE,0,IF($U269=TRUE,SUM($L269-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K269=\"\",$L269=0),0,IF($R269=TRUE,0,IF($S269=TRUE,SUM($L269-FctrChngDts!$A$2+1),IF(AND($T269=TRUE,$K269<>0),SUM($L269-$K269+1),IF($U269=TRUE,SUM(FctrChngDts!$B$2-$K269),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A269,Tenant!$A269:$J768,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR269=FALSE,VLOOKUP($AQ269,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ269,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR269=FALSE,VLOOKUP($AQ269,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ269,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR269=FALSE,VLOOKUP($AQ269,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ269,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR269=FALSE,VLOOKUP($AQ269,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ269,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A269,Tenant!$A269:$J768,6,FALSE)","v":0},{"$f":"VLOOKUP($A269,Tenant!$A269:$J768,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG269=FALSE,0,IF($DQ269=TRUE,SUM($BS269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS269*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DQ269=TRUE,SUM($BT269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT269*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DQ269=TRUE,SUM($BU269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU269*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DQ269=TRUE,SUM($BV269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DQ269=TRUE,SUM($BW269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW269*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DQ269=TRUE,SUM($BX269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX269*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN269=FALSE,0,ROUND(SUM($BY269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP269=FALSE,0,ROUND(SUM($X269*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY269=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X269),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X269)),2)","v":0},0,false,{"$f":"ROUND(IF($CT269=FALSE,0,IF($DU269=TRUE,SUM($BZ269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ269*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT269=FALSE,0,IF($DU269=TRUE,SUM($CA269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA269*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT269=FALSE,0,IF($DU269=TRUE,SUM($CB269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB269*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT269=FALSE,0,IF($DU269=TRUE,SUM($CC269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC269*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT269=FALSE,0,IF($DU269=TRUE,SUM($CD269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD269*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT269=FALSE,0,IF($DU269=TRUE,SUM($CE269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE269*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA269=FALSE,0,ROUND(SUM($CF269*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC269=FALSE,0,ROUND(SUM($AA269*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY269=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA269),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA269)),2)","v":0},0,0,{"$f":"SUM($DG269*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG269*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH269,IF(VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI269,$DG269))","v":0},0,false,0,false,0,{"$f":"IF(AND($X269>0,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ269=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH269:$CM269,$CQ269,$DZ269,$EF269,$EN269:$ES269)-SUM($BY269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH269:$CM269,$CQ269,$DZ269,$EF269,$EH269:$EM269)-SUM($BY269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X269>0,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS269=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH269:$CM269,$CO269,$CQ269,$CU269:$CZ269,$DB269,$DD269,$DZ269,$EB269,$ED269,$EF269,$EN269:$ES269,$FC269,$FE269,$FG269,$FI269,$FQ269:$FV269)/$AD269*$X269)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH269:$CM269,$CO269,$CQ269,$CU269:$CZ269,$DB269,$DD269,$DZ269,$EB269,$ED269,$EF269,$EH269:$EM269,$FC269,$FE269,$FG269,$FI269,$FK269:$FP269)/$AD269*$X269)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA269>0,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU269=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU269:$CZ269,$DD269,$DZ269,$FI269,$FQ269:$FV269)-SUM($CF269*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU269:$CZ269,$DD269,$DZ269,$FI269,$FK269:$FP269)-SUM($CF269*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA269>0,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW269=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH269:$CM269,$CO269,$CQ269,$CU269:$CZ269,$DB269,$DD269,$DZ269,$EB269,$ED269,$EF269,$EN269:$ES269,$FC269,$FE269,$FG269,$FI269,$FQ269:$FV269)/$AD269*$AA269)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH269:$CM269,$CO269,$CQ269,$CU269:$CZ269,$DB269,$DD269,$DZ269,$EB269,$ED269,$EF269,$EH269:$EM269,$FC269,$FE269,$FG269,$FI269,$FK269:$FP269)/$AD269*$AA269)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X269>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E269<>\"D-CARE\",Tenant!$F269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY269=FALSE,0,ROUND(SUM($AE269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X269>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X269>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X269>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA269=FALSE,0,SUM($BY269*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X269>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC269=FALSE,0,SUM($BY269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X269>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE269=TRUE,$X269>0),SUM($BY269*Account!$T$2),0)","v":0},{"$f":"IF(AND($X269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG269=FALSE,0,ROUND(SUM($BS269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG269=FALSE,0,ROUND(SUM($BT269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG269=FALSE,0,ROUND(SUM($BU269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG269=FALSE,0,ROUND(SUM($BV269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG269=FALSE,0,ROUND(SUM($BW269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG269=FALSE,0,ROUND(SUM($BX269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H269/$AD269*$X269),2),0)","v":0},{"$f":"ROUND(SUM($EU269*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET269=FALSE,$EV269,ROUND(MAX(0,SUM(SUM($EN269:$ES269)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY269=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I269","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ269*Account!$AA$2),SUM($EZ269*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA269>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E269<>\"D-CARE\",Tenant!$F269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB269=FALSE,0,ROUND(SUM($AF269*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA269>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA269>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA269>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD269=FALSE,0,SUM($CF269*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA269>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF269=FALSE,0,SUM($CF269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA269>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH269=TRUE,$AA269>0),SUM($CF269*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ269=FALSE,0,ROUND(SUM($BZ269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ269=FALSE,0,ROUND(SUM($CA269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ269=FALSE,0,ROUND(SUM($CB269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ269=FALSE,0,ROUND(SUM($CC269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ269=FALSE,0,ROUND(SUM($CD269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ269=FALSE,0,ROUND(SUM($CE269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H269/$AD269*$AA269),2),0)","v":0},{"$f":"ROUND(SUM($FX269*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW269=FALSE,$FY269,ROUND(MAX(0,SUM(SUM($FQ269:$FV269)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB269=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I269","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC269*Account!$AA$2),SUM($GC269*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D269<=FctrChngDts!$B$14,$E269>FctrChngDts!$B$14),AND($D269<=FctrChngDts!$C$14,$E269>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE269=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH269:$GJ269))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO269,$DB269,$GH269:$GJ269))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG269,$GK269,$GN269,$DR269,$DT269,$DV269,$DX269),IF(Account!$Q$2=TRUE,SUM($GG269,$GL269,$GN269,$DR269,$DT269,$DV269,$DX269),SUM($GG269,$GK269,$GL269,$GM269,$GN269,$DR269,$DT269,$DV269,$DX269)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D269,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A269,Tenant!$A:$J,8,FALSE)=TRUE,$GO269<0),0,SUM(SUM(SUM($GO269/$AD269*$GP269)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A269,Tenant!$A:$J,8,FALSE)=TRUE,$GO269<0),0,SUM(SUM(SUM($GO269/$AD269*$GQ269)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG269,$CO269,$DB269,$GM269)/$AD269)*$X269*FctrChngDts!$B$15),SUM(SUM(SUM($DG269,$CO269,$DB269,$GH269:$GJ269)/$AD269)*$X269*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG269,$CO269,$DB269,$GM269)/$AD269)*$AA269*FctrChngDts!$B$15),SUM(SUM(SUM($DG269,$CO269,$DB269,$GH269:$GJ269)/$AD269)*$AA269*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E269),$AD269,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D269,FctrChngDts!$C$17<=$E269),_xlfn.DAYS($D269,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E269),$AD269,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D269,FctrChngDts!$C$19<=$E269),_xlfn.DAYS($D269,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY269*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY269*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ269*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ269*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D269,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A269,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF269*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A269,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG269*Account!$AA$2)),2)","v":0}]
[269,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G270),0,IF($F270<=$G270,SUM($G270-$F270),IF($F270>$G270,SUM((Account!$L$2-$F270)+$G270+1))))","v":0},{"$f":"IF(AND($D270>=FctrChngDts!$C$2,$D270<=FctrChngDts!$D$2),$D270,\"\")","v":""},{"$f":"IF($I270=\"\",\"\",IF($E270<=FctrChngDts!$D$2,$E270,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D270<FctrChngDts!$E$2,$E270<FctrChngDts!$E$2),AND($D270>=FctrChngDts!$F$2,$E270>=FctrChngDts!$F$2)),\"\",IF(AND($D270>=FctrChngDts!$E$2,$D270<=FctrChngDts!$F$2),$D270,FctrChngDts!$E$2))","v":""},{"$f":"IF($K270=\"\",\"\",IF(AND($J270=$K270,$E270>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K270=$J270,$E270,IF(AND($E270>=FctrChngDts!$E$2,$E270<=FctrChngDts!$F$2),$E270,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D270<DATE(YEAR(Account!$J$2),6,1),$D270>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I270<FctrChngDts!$A$2,$J270<FctrChngDts!$A$2),AND($I270>=FctrChngDts!$B$2,$J270>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I270<FctrChngDts!$A$2,$J270>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I270>=FctrChngDts!$A$2,$J270<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I270<FctrChngDts!$B$2,$J270>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K270<FctrChngDts!$A$2,$L270<FctrChngDts!$A$2),AND($K270>=FctrChngDts!$B$2,$L270>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K270<FctrChngDts!$A$2,$L270>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K270>=FctrChngDts!$A$2,$L270<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K270<FctrChngDts!$B$2,$L270>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I270=\"\",$J270=0),0,IF(AND($N270=TRUE,$I270<>0),SUM($J270-$I270+1),IF($O270=TRUE,SUM(FctrChngDts!$A$2-$I270),IF($P270=TRUE,0,IF($Q270=TRUE,SUM($J270-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I270=\"\",$J270=0),0,IF($N270=TRUE,0,IF($O270=TRUE,SUM($J270-FctrChngDts!$A$2+1),IF(AND($P270=TRUE,$I270<>0),SUM($J270-$I270+1),IF($Q270=TRUE,SUM(FctrChngDts!$B$2-$I270),0)))))","v":0},0,{"$f":"IF(OR($K270=\"\",$L270=0),0,IF(AND($R270=TRUE,$K270<>0),SUM($L270-$K270+1),IF($S270=TRUE,SUM(FctrChngDts!$A$2-$K270),IF($T270=TRUE,0,IF($U270=TRUE,SUM($L270-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K270=\"\",$L270=0),0,IF($R270=TRUE,0,IF($S270=TRUE,SUM($L270-FctrChngDts!$A$2+1),IF(AND($T270=TRUE,$K270<>0),SUM($L270-$K270+1),IF($U270=TRUE,SUM(FctrChngDts!$B$2-$K270),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A270,Tenant!$A270:$J769,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR270=FALSE,VLOOKUP($AQ270,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ270,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR270=FALSE,VLOOKUP($AQ270,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ270,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR270=FALSE,VLOOKUP($AQ270,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ270,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR270=FALSE,VLOOKUP($AQ270,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ270,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A270,Tenant!$A270:$J769,6,FALSE)","v":0},{"$f":"VLOOKUP($A270,Tenant!$A270:$J769,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG270=FALSE,0,IF($DQ270=TRUE,SUM($BS270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS270*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DQ270=TRUE,SUM($BT270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT270*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DQ270=TRUE,SUM($BU270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU270*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DQ270=TRUE,SUM($BV270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DQ270=TRUE,SUM($BW270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW270*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DQ270=TRUE,SUM($BX270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX270*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN270=FALSE,0,ROUND(SUM($BY270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP270=FALSE,0,ROUND(SUM($X270*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY270=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X270),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X270)),2)","v":0},0,false,{"$f":"ROUND(IF($CT270=FALSE,0,IF($DU270=TRUE,SUM($BZ270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ270*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT270=FALSE,0,IF($DU270=TRUE,SUM($CA270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA270*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT270=FALSE,0,IF($DU270=TRUE,SUM($CB270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB270*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT270=FALSE,0,IF($DU270=TRUE,SUM($CC270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC270*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT270=FALSE,0,IF($DU270=TRUE,SUM($CD270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD270*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT270=FALSE,0,IF($DU270=TRUE,SUM($CE270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE270*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA270=FALSE,0,ROUND(SUM($CF270*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC270=FALSE,0,ROUND(SUM($AA270*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY270=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA270),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA270)),2)","v":0},0,0,{"$f":"SUM($DG270*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG270*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH270,IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI270,$DG270))","v":0},0,false,0,false,0,{"$f":"IF(AND($X270>0,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ270=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH270:$CM270,$CQ270,$DZ270,$EF270,$EN270:$ES270)-SUM($BY270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH270:$CM270,$CQ270,$DZ270,$EF270,$EH270:$EM270)-SUM($BY270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X270>0,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS270=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH270:$CM270,$CO270,$CQ270,$CU270:$CZ270,$DB270,$DD270,$DZ270,$EB270,$ED270,$EF270,$EN270:$ES270,$FC270,$FE270,$FG270,$FI270,$FQ270:$FV270)/$AD270*$X270)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH270:$CM270,$CO270,$CQ270,$CU270:$CZ270,$DB270,$DD270,$DZ270,$EB270,$ED270,$EF270,$EH270:$EM270,$FC270,$FE270,$FG270,$FI270,$FK270:$FP270)/$AD270*$X270)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA270>0,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU270=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU270:$CZ270,$DD270,$DZ270,$FI270,$FQ270:$FV270)-SUM($CF270*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU270:$CZ270,$DD270,$DZ270,$FI270,$FK270:$FP270)-SUM($CF270*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA270>0,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW270=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH270:$CM270,$CO270,$CQ270,$CU270:$CZ270,$DB270,$DD270,$DZ270,$EB270,$ED270,$EF270,$EN270:$ES270,$FC270,$FE270,$FG270,$FI270,$FQ270:$FV270)/$AD270*$AA270)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH270:$CM270,$CO270,$CQ270,$CU270:$CZ270,$DB270,$DD270,$DZ270,$EB270,$ED270,$EF270,$EH270:$EM270,$FC270,$FE270,$FG270,$FI270,$FK270:$FP270)/$AD270*$AA270)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E270<>\"D-CARE\",Tenant!$F270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY270=FALSE,0,ROUND(SUM($AE270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA270=FALSE,0,SUM($BY270*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X270>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC270=FALSE,0,SUM($BY270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X270>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE270=TRUE,$X270>0),SUM($BY270*Account!$T$2),0)","v":0},{"$f":"IF(AND($X270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG270=FALSE,0,ROUND(SUM($BS270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG270=FALSE,0,ROUND(SUM($BT270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG270=FALSE,0,ROUND(SUM($BU270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG270=FALSE,0,ROUND(SUM($BV270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG270=FALSE,0,ROUND(SUM($BW270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG270=FALSE,0,ROUND(SUM($BX270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H270/$AD270*$X270),2),0)","v":0},{"$f":"ROUND(SUM($EU270*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET270=FALSE,$EV270,ROUND(MAX(0,SUM(SUM($EN270:$ES270)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY270=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I270","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ270*Account!$AA$2),SUM($EZ270*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E270<>\"D-CARE\",Tenant!$F270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB270=FALSE,0,ROUND(SUM($AF270*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD270=FALSE,0,SUM($CF270*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA270>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF270=FALSE,0,SUM($CF270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA270>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH270=TRUE,$AA270>0),SUM($CF270*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ270=FALSE,0,ROUND(SUM($BZ270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ270=FALSE,0,ROUND(SUM($CA270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ270=FALSE,0,ROUND(SUM($CB270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ270=FALSE,0,ROUND(SUM($CC270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ270=FALSE,0,ROUND(SUM($CD270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ270=FALSE,0,ROUND(SUM($CE270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H270/$AD270*$AA270),2),0)","v":0},{"$f":"ROUND(SUM($FX270*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW270=FALSE,$FY270,ROUND(MAX(0,SUM(SUM($FQ270:$FV270)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB270=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I270","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC270*Account!$AA$2),SUM($GC270*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D270<=FctrChngDts!$B$14,$E270>FctrChngDts!$B$14),AND($D270<=FctrChngDts!$C$14,$E270>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE270=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH270:$GJ270))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO270,$DB270,$GH270:$GJ270))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG270,$GK270,$GN270,$DR270,$DT270,$DV270,$DX270),IF(Account!$Q$2=TRUE,SUM($GG270,$GL270,$GN270,$DR270,$DT270,$DV270,$DX270),SUM($GG270,$GK270,$GL270,$GM270,$GN270,$DR270,$DT270,$DV270,$DX270)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D270,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,8,FALSE)=TRUE,$GO270<0),0,SUM(SUM(SUM($GO270/$AD270*$GP270)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,8,FALSE)=TRUE,$GO270<0),0,SUM(SUM(SUM($GO270/$AD270*$GQ270)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG270,$CO270,$DB270,$GM270)/$AD270)*$X270*FctrChngDts!$B$15),SUM(SUM(SUM($DG270,$CO270,$DB270,$GH270:$GJ270)/$AD270)*$X270*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG270,$CO270,$DB270,$GM270)/$AD270)*$AA270*FctrChngDts!$B$15),SUM(SUM(SUM($DG270,$CO270,$DB270,$GH270:$GJ270)/$AD270)*$AA270*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E270),$AD270,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D270,FctrChngDts!$C$17<=$E270),_xlfn.DAYS($D270,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E270),$AD270,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D270,FctrChngDts!$C$19<=$E270),_xlfn.DAYS($D270,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY270*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY270*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ270*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ270*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D270,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF270*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG270*Account!$AA$2)),2)","v":0}]
[270,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G271),0,IF($F271<=$G271,SUM($G271-$F271),IF($F271>$G271,SUM((Account!$L$2-$F271)+$G271+1))))","v":0},{"$f":"IF(AND($D271>=FctrChngDts!$C$2,$D271<=FctrChngDts!$D$2),$D271,\"\")","v":""},{"$f":"IF($I271=\"\",\"\",IF($E271<=FctrChngDts!$D$2,$E271,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D271<FctrChngDts!$E$2,$E271<FctrChngDts!$E$2),AND($D271>=FctrChngDts!$F$2,$E271>=FctrChngDts!$F$2)),\"\",IF(AND($D271>=FctrChngDts!$E$2,$D271<=FctrChngDts!$F$2),$D271,FctrChngDts!$E$2))","v":""},{"$f":"IF($K271=\"\",\"\",IF(AND($J271=$K271,$E271>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K271=$J271,$E271,IF(AND($E271>=FctrChngDts!$E$2,$E271<=FctrChngDts!$F$2),$E271,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D271<DATE(YEAR(Account!$J$2),6,1),$D271>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I271<FctrChngDts!$A$2,$J271<FctrChngDts!$A$2),AND($I271>=FctrChngDts!$B$2,$J271>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I271<FctrChngDts!$A$2,$J271>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I271>=FctrChngDts!$A$2,$J271<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I271<FctrChngDts!$B$2,$J271>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K271<FctrChngDts!$A$2,$L271<FctrChngDts!$A$2),AND($K271>=FctrChngDts!$B$2,$L271>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K271<FctrChngDts!$A$2,$L271>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K271>=FctrChngDts!$A$2,$L271<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K271<FctrChngDts!$B$2,$L271>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I271=\"\",$J271=0),0,IF(AND($N271=TRUE,$I271<>0),SUM($J271-$I271+1),IF($O271=TRUE,SUM(FctrChngDts!$A$2-$I271),IF($P271=TRUE,0,IF($Q271=TRUE,SUM($J271-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I271=\"\",$J271=0),0,IF($N271=TRUE,0,IF($O271=TRUE,SUM($J271-FctrChngDts!$A$2+1),IF(AND($P271=TRUE,$I271<>0),SUM($J271-$I271+1),IF($Q271=TRUE,SUM(FctrChngDts!$B$2-$I271),0)))))","v":0},0,{"$f":"IF(OR($K271=\"\",$L271=0),0,IF(AND($R271=TRUE,$K271<>0),SUM($L271-$K271+1),IF($S271=TRUE,SUM(FctrChngDts!$A$2-$K271),IF($T271=TRUE,0,IF($U271=TRUE,SUM($L271-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K271=\"\",$L271=0),0,IF($R271=TRUE,0,IF($S271=TRUE,SUM($L271-FctrChngDts!$A$2+1),IF(AND($T271=TRUE,$K271<>0),SUM($L271-$K271+1),IF($U271=TRUE,SUM(FctrChngDts!$B$2-$K271),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A271,Tenant!$A271:$J770,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR271=FALSE,VLOOKUP($AQ271,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ271,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR271=FALSE,VLOOKUP($AQ271,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ271,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR271=FALSE,VLOOKUP($AQ271,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ271,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR271=FALSE,VLOOKUP($AQ271,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ271,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A271,Tenant!$A271:$J770,6,FALSE)","v":0},{"$f":"VLOOKUP($A271,Tenant!$A271:$J770,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG271=FALSE,0,IF($DQ271=TRUE,SUM($BS271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS271*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DQ271=TRUE,SUM($BT271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT271*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DQ271=TRUE,SUM($BU271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU271*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DQ271=TRUE,SUM($BV271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DQ271=TRUE,SUM($BW271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW271*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DQ271=TRUE,SUM($BX271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX271*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN271=FALSE,0,ROUND(SUM($BY271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP271=FALSE,0,ROUND(SUM($X271*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY271=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X271),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X271)),2)","v":0},0,false,{"$f":"ROUND(IF($CT271=FALSE,0,IF($DU271=TRUE,SUM($BZ271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ271*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT271=FALSE,0,IF($DU271=TRUE,SUM($CA271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA271*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT271=FALSE,0,IF($DU271=TRUE,SUM($CB271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB271*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT271=FALSE,0,IF($DU271=TRUE,SUM($CC271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC271*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT271=FALSE,0,IF($DU271=TRUE,SUM($CD271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD271*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT271=FALSE,0,IF($DU271=TRUE,SUM($CE271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE271*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA271=FALSE,0,ROUND(SUM($CF271*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC271=FALSE,0,ROUND(SUM($AA271*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY271=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA271),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA271)),2)","v":0},0,0,{"$f":"SUM($DG271*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG271*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH271,IF(VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI271,$DG271))","v":0},0,false,0,false,0,{"$f":"IF(AND($X271>0,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ271=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH271:$CM271,$CQ271,$DZ271,$EF271,$EN271:$ES271)-SUM($BY271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH271:$CM271,$CQ271,$DZ271,$EF271,$EH271:$EM271)-SUM($BY271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X271>0,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS271=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH271:$CM271,$CO271,$CQ271,$CU271:$CZ271,$DB271,$DD271,$DZ271,$EB271,$ED271,$EF271,$EN271:$ES271,$FC271,$FE271,$FG271,$FI271,$FQ271:$FV271)/$AD271*$X271)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH271:$CM271,$CO271,$CQ271,$CU271:$CZ271,$DB271,$DD271,$DZ271,$EB271,$ED271,$EF271,$EH271:$EM271,$FC271,$FE271,$FG271,$FI271,$FK271:$FP271)/$AD271*$X271)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA271>0,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU271=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU271:$CZ271,$DD271,$DZ271,$FI271,$FQ271:$FV271)-SUM($CF271*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU271:$CZ271,$DD271,$DZ271,$FI271,$FK271:$FP271)-SUM($CF271*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA271>0,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW271=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH271:$CM271,$CO271,$CQ271,$CU271:$CZ271,$DB271,$DD271,$DZ271,$EB271,$ED271,$EF271,$EN271:$ES271,$FC271,$FE271,$FG271,$FI271,$FQ271:$FV271)/$AD271*$AA271)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH271:$CM271,$CO271,$CQ271,$CU271:$CZ271,$DB271,$DD271,$DZ271,$EB271,$ED271,$EF271,$EH271:$EM271,$FC271,$FE271,$FG271,$FI271,$FK271:$FP271)/$AD271*$AA271)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X271>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E271<>\"D-CARE\",Tenant!$F271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY271=FALSE,0,ROUND(SUM($AE271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X271>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X271>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X271>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA271=FALSE,0,SUM($BY271*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X271>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC271=FALSE,0,SUM($BY271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X271>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE271=TRUE,$X271>0),SUM($BY271*Account!$T$2),0)","v":0},{"$f":"IF(AND($X271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG271=FALSE,0,ROUND(SUM($BS271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG271=FALSE,0,ROUND(SUM($BT271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG271=FALSE,0,ROUND(SUM($BU271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG271=FALSE,0,ROUND(SUM($BV271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG271=FALSE,0,ROUND(SUM($BW271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG271=FALSE,0,ROUND(SUM($BX271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H271/$AD271*$X271),2),0)","v":0},{"$f":"ROUND(SUM($EU271*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET271=FALSE,$EV271,ROUND(MAX(0,SUM(SUM($EN271:$ES271)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY271=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I271","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ271*Account!$AA$2),SUM($EZ271*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA271>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E271<>\"D-CARE\",Tenant!$F271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB271=FALSE,0,ROUND(SUM($AF271*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA271>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA271>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA271>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD271=FALSE,0,SUM($CF271*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA271>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF271=FALSE,0,SUM($CF271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA271>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH271=TRUE,$AA271>0),SUM($CF271*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ271=FALSE,0,ROUND(SUM($BZ271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ271=FALSE,0,ROUND(SUM($CA271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ271=FALSE,0,ROUND(SUM($CB271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ271=FALSE,0,ROUND(SUM($CC271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ271=FALSE,0,ROUND(SUM($CD271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ271=FALSE,0,ROUND(SUM($CE271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H271/$AD271*$AA271),2),0)","v":0},{"$f":"ROUND(SUM($FX271*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW271=FALSE,$FY271,ROUND(MAX(0,SUM(SUM($FQ271:$FV271)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB271=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I271","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC271*Account!$AA$2),SUM($GC271*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D271<=FctrChngDts!$B$14,$E271>FctrChngDts!$B$14),AND($D271<=FctrChngDts!$C$14,$E271>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE271=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH271:$GJ271))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO271,$DB271,$GH271:$GJ271))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG271,$GK271,$GN271,$DR271,$DT271,$DV271,$DX271),IF(Account!$Q$2=TRUE,SUM($GG271,$GL271,$GN271,$DR271,$DT271,$DV271,$DX271),SUM($GG271,$GK271,$GL271,$GM271,$GN271,$DR271,$DT271,$DV271,$DX271)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D271,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A271,Tenant!$A:$J,8,FALSE)=TRUE,$GO271<0),0,SUM(SUM(SUM($GO271/$AD271*$GP271)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A271,Tenant!$A:$J,8,FALSE)=TRUE,$GO271<0),0,SUM(SUM(SUM($GO271/$AD271*$GQ271)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG271,$CO271,$DB271,$GM271)/$AD271)*$X271*FctrChngDts!$B$15),SUM(SUM(SUM($DG271,$CO271,$DB271,$GH271:$GJ271)/$AD271)*$X271*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG271,$CO271,$DB271,$GM271)/$AD271)*$AA271*FctrChngDts!$B$15),SUM(SUM(SUM($DG271,$CO271,$DB271,$GH271:$GJ271)/$AD271)*$AA271*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E271),$AD271,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D271,FctrChngDts!$C$17<=$E271),_xlfn.DAYS($D271,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E271),$AD271,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D271,FctrChngDts!$C$19<=$E271),_xlfn.DAYS($D271,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY271*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY271*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ271*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ271*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D271,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A271,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF271*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A271,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG271*Account!$AA$2)),2)","v":0}]
[271,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G272),0,IF($F272<=$G272,SUM($G272-$F272),IF($F272>$G272,SUM((Account!$L$2-$F272)+$G272+1))))","v":0},{"$f":"IF(AND($D272>=FctrChngDts!$C$2,$D272<=FctrChngDts!$D$2),$D272,\"\")","v":""},{"$f":"IF($I272=\"\",\"\",IF($E272<=FctrChngDts!$D$2,$E272,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D272<FctrChngDts!$E$2,$E272<FctrChngDts!$E$2),AND($D272>=FctrChngDts!$F$2,$E272>=FctrChngDts!$F$2)),\"\",IF(AND($D272>=FctrChngDts!$E$2,$D272<=FctrChngDts!$F$2),$D272,FctrChngDts!$E$2))","v":""},{"$f":"IF($K272=\"\",\"\",IF(AND($J272=$K272,$E272>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K272=$J272,$E272,IF(AND($E272>=FctrChngDts!$E$2,$E272<=FctrChngDts!$F$2),$E272,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D272<DATE(YEAR(Account!$J$2),6,1),$D272>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I272<FctrChngDts!$A$2,$J272<FctrChngDts!$A$2),AND($I272>=FctrChngDts!$B$2,$J272>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I272<FctrChngDts!$A$2,$J272>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I272>=FctrChngDts!$A$2,$J272<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I272<FctrChngDts!$B$2,$J272>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K272<FctrChngDts!$A$2,$L272<FctrChngDts!$A$2),AND($K272>=FctrChngDts!$B$2,$L272>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K272<FctrChngDts!$A$2,$L272>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K272>=FctrChngDts!$A$2,$L272<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K272<FctrChngDts!$B$2,$L272>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I272=\"\",$J272=0),0,IF(AND($N272=TRUE,$I272<>0),SUM($J272-$I272+1),IF($O272=TRUE,SUM(FctrChngDts!$A$2-$I272),IF($P272=TRUE,0,IF($Q272=TRUE,SUM($J272-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I272=\"\",$J272=0),0,IF($N272=TRUE,0,IF($O272=TRUE,SUM($J272-FctrChngDts!$A$2+1),IF(AND($P272=TRUE,$I272<>0),SUM($J272-$I272+1),IF($Q272=TRUE,SUM(FctrChngDts!$B$2-$I272),0)))))","v":0},0,{"$f":"IF(OR($K272=\"\",$L272=0),0,IF(AND($R272=TRUE,$K272<>0),SUM($L272-$K272+1),IF($S272=TRUE,SUM(FctrChngDts!$A$2-$K272),IF($T272=TRUE,0,IF($U272=TRUE,SUM($L272-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K272=\"\",$L272=0),0,IF($R272=TRUE,0,IF($S272=TRUE,SUM($L272-FctrChngDts!$A$2+1),IF(AND($T272=TRUE,$K272<>0),SUM($L272-$K272+1),IF($U272=TRUE,SUM(FctrChngDts!$B$2-$K272),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($AH272:$AI272)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A272,Tenant!$A272:$J771,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR272=FALSE,VLOOKUP($AQ272,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ272,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR272=FALSE,VLOOKUP($AQ272,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ272,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR272=FALSE,VLOOKUP($AQ272,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ272,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR272=FALSE,VLOOKUP($AQ272,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ272,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A272,Tenant!$A272:$J771,6,FALSE)","v":0},{"$f":"VLOOKUP($A272,Tenant!$A272:$J771,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG272=FALSE,0,IF($DQ272=TRUE,SUM($BS272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS272*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DQ272=TRUE,SUM($BT272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT272*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DQ272=TRUE,SUM($BU272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU272*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DQ272=TRUE,SUM($BV272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DQ272=TRUE,SUM($BW272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW272*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DQ272=TRUE,SUM($BX272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX272*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN272=FALSE,0,ROUND(SUM($BY272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP272=FALSE,0,ROUND(SUM($X272*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY272=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X272),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X272)),2)","v":0},0,false,{"$f":"ROUND(IF($CT272=FALSE,0,IF($DU272=TRUE,SUM($BZ272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ272*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT272=FALSE,0,IF($DU272=TRUE,SUM($CA272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA272*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT272=FALSE,0,IF($DU272=TRUE,SUM($CB272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB272*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT272=FALSE,0,IF($DU272=TRUE,SUM($CC272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC272*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT272=FALSE,0,IF($DU272=TRUE,SUM($CD272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD272*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT272=FALSE,0,IF($DU272=TRUE,SUM($CE272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE272*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA272=FALSE,0,ROUND(SUM($CF272*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC272=FALSE,0,ROUND(SUM($AA272*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY272=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA272),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA272)),2)","v":0},0,0,{"$f":"SUM($DG272*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG272*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH272,IF(VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI272,$DG272))","v":0},0,false,0,false,0,{"$f":"IF(AND($X272>0,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ272=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH272:$CM272,$CQ272,$DZ272,$EF272,$EN272:$ES272)-SUM($BY272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH272:$CM272,$CQ272,$DZ272,$EF272,$EH272:$EM272)-SUM($BY272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X272>0,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS272=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH272:$CM272,$CO272,$CQ272,$CU272:$CZ272,$DB272,$DD272,$DZ272,$EB272,$ED272,$EF272,$EN272:$ES272,$FC272,$FE272,$FG272,$FI272,$FQ272:$FV272)/$AD272*$X272)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH272:$CM272,$CO272,$CQ272,$CU272:$CZ272,$DB272,$DD272,$DZ272,$EB272,$ED272,$EF272,$EH272:$EM272,$FC272,$FE272,$FG272,$FI272,$FK272:$FP272)/$AD272*$X272)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA272>0,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU272=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU272:$CZ272,$DD272,$DZ272,$FI272,$FQ272:$FV272)-SUM($CF272*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU272:$CZ272,$DD272,$DZ272,$FI272,$FK272:$FP272)-SUM($CF272*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA272>0,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW272=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH272:$CM272,$CO272,$CQ272,$CU272:$CZ272,$DB272,$DD272,$DZ272,$EB272,$ED272,$EF272,$EN272:$ES272,$FC272,$FE272,$FG272,$FI272,$FQ272:$FV272)/$AD272*$AA272)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH272:$CM272,$CO272,$CQ272,$CU272:$CZ272,$DB272,$DD272,$DZ272,$EB272,$ED272,$EF272,$EH272:$EM272,$FC272,$FE272,$FG272,$FI272,$FK272:$FP272)/$AD272*$AA272)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X272>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E272<>\"D-CARE\",Tenant!$F272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY272=FALSE,0,ROUND(SUM($AE272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X272>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X272>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X272>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA272=FALSE,0,SUM($BY272*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X272>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC272=FALSE,0,SUM($BY272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X272>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE272=TRUE,$X272>0),SUM($BY272*Account!$T$2),0)","v":0},{"$f":"IF(AND($X272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG272=FALSE,0,ROUND(SUM($BS272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG272=FALSE,0,ROUND(SUM($BT272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG272=FALSE,0,ROUND(SUM($BU272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG272=FALSE,0,ROUND(SUM($BV272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG272=FALSE,0,ROUND(SUM($BW272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG272=FALSE,0,ROUND(SUM($BX272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H272/$AD272*$X272),2),0)","v":0},{"$f":"ROUND(SUM($EU272*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET272=FALSE,$EV272,ROUND(MAX(0,SUM(SUM($EN272:$ES272)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY272=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I272","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ272*Account!$AA$2),SUM($EZ272*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA272>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E272<>\"D-CARE\",Tenant!$F272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB272=FALSE,0,ROUND(SUM($AF272*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA272>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA272>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA272>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD272=FALSE,0,SUM($CF272*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA272>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF272=FALSE,0,SUM($CF272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA272>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH272=TRUE,$AA272>0),SUM($CF272*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ272=FALSE,0,ROUND(SUM($BZ272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ272=FALSE,0,ROUND(SUM($CA272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ272=FALSE,0,ROUND(SUM($CB272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ272=FALSE,0,ROUND(SUM($CC272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ272=FALSE,0,ROUND(SUM($CD272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ272=FALSE,0,ROUND(SUM($CE272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H272/$AD272*$AA272),2),0)","v":0},{"$f":"ROUND(SUM($FX272*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW272=FALSE,$FY272,ROUND(MAX(0,SUM(SUM($FQ272:$FV272)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB272=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I272","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC272*Account!$AA$2),SUM($GC272*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D272<=FctrChngDts!$B$14,$E272>FctrChngDts!$B$14),AND($D272<=FctrChngDts!$C$14,$E272>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE272=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH272:$GJ272))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO272,$DB272,$GH272:$GJ272))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG272,$GK272,$GN272,$DR272,$DT272,$DV272,$DX272),IF(Account!$Q$2=TRUE,SUM($GG272,$GL272,$GN272,$DR272,$DT272,$DV272,$DX272),SUM($GG272,$GK272,$GL272,$GM272,$GN272,$DR272,$DT272,$DV272,$DX272)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D272,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A272,Tenant!$A:$J,8,FALSE)=TRUE,$GO272<0),0,SUM(SUM(SUM($GO272/$AD272*$GP272)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A272,Tenant!$A:$J,8,FALSE)=TRUE,$GO272<0),0,SUM(SUM(SUM($GO272/$AD272*$GQ272)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG272,$CO272,$DB272,$GM272)/$AD272)*$X272*FctrChngDts!$B$15),SUM(SUM(SUM($DG272,$CO272,$DB272,$GH272:$GJ272)/$AD272)*$X272*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG272,$CO272,$DB272,$GM272)/$AD272)*$AA272*FctrChngDts!$B$15),SUM(SUM(SUM($DG272,$CO272,$DB272,$GH272:$GJ272)/$AD272)*$AA272*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E272),$AD272,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D272,FctrChngDts!$C$17<=$E272),_xlfn.DAYS($D272,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E272),$AD272,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D272,FctrChngDts!$C$19<=$E272),_xlfn.DAYS($D272,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY272*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY272*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ272*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ272*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D272,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A272,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF272*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A272,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG272*Account!$AA$2)),2)","v":0}]
[272,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G273),0,IF($F273<=$G273,SUM($G273-$F273),IF($F273>$G273,SUM((Account!$L$2-$F273)+$G273+1))))","v":0},{"$f":"IF(AND($D273>=FctrChngDts!$C$2,$D273<=FctrChngDts!$D$2),$D273,\"\")","v":""},{"$f":"IF($I273=\"\",\"\",IF($E273<=FctrChngDts!$D$2,$E273,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D273<FctrChngDts!$E$2,$E273<FctrChngDts!$E$2),AND($D273>=FctrChngDts!$F$2,$E273>=FctrChngDts!$F$2)),\"\",IF(AND($D273>=FctrChngDts!$E$2,$D273<=FctrChngDts!$F$2),$D273,FctrChngDts!$E$2))","v":""},{"$f":"IF($K273=\"\",\"\",IF(AND($J273=$K273,$E273>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K273=$J273,$E273,IF(AND($E273>=FctrChngDts!$E$2,$E273<=FctrChngDts!$F$2),$E273,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D273<DATE(YEAR(Account!$J$2),6,1),$D273>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I273<FctrChngDts!$A$2,$J273<FctrChngDts!$A$2),AND($I273>=FctrChngDts!$B$2,$J273>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I273<FctrChngDts!$A$2,$J273>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I273>=FctrChngDts!$A$2,$J273<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I273<FctrChngDts!$B$2,$J273>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K273<FctrChngDts!$A$2,$L273<FctrChngDts!$A$2),AND($K273>=FctrChngDts!$B$2,$L273>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K273<FctrChngDts!$A$2,$L273>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K273>=FctrChngDts!$A$2,$L273<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K273<FctrChngDts!$B$2,$L273>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I273=\"\",$J273=0),0,IF(AND($N273=TRUE,$I273<>0),SUM($J273-$I273+1),IF($O273=TRUE,SUM(FctrChngDts!$A$2-$I273),IF($P273=TRUE,0,IF($Q273=TRUE,SUM($J273-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I273=\"\",$J273=0),0,IF($N273=TRUE,0,IF($O273=TRUE,SUM($J273-FctrChngDts!$A$2+1),IF(AND($P273=TRUE,$I273<>0),SUM($J273-$I273+1),IF($Q273=TRUE,SUM(FctrChngDts!$B$2-$I273),0)))))","v":0},0,{"$f":"IF(OR($K273=\"\",$L273=0),0,IF(AND($R273=TRUE,$K273<>0),SUM($L273-$K273+1),IF($S273=TRUE,SUM(FctrChngDts!$A$2-$K273),IF($T273=TRUE,0,IF($U273=TRUE,SUM($L273-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K273=\"\",$L273=0),0,IF($R273=TRUE,0,IF($S273=TRUE,SUM($L273-FctrChngDts!$A$2+1),IF(AND($T273=TRUE,$K273<>0),SUM($L273-$K273+1),IF($U273=TRUE,SUM(FctrChngDts!$B$2-$K273),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A273,Tenant!$A273:$J772,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR273=FALSE,VLOOKUP($AQ273,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ273,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR273=FALSE,VLOOKUP($AQ273,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ273,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR273=FALSE,VLOOKUP($AQ273,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ273,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR273=FALSE,VLOOKUP($AQ273,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ273,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A273,Tenant!$A273:$J772,6,FALSE)","v":0},{"$f":"VLOOKUP($A273,Tenant!$A273:$J772,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG273=FALSE,0,IF($DQ273=TRUE,SUM($BS273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS273*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DQ273=TRUE,SUM($BT273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT273*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DQ273=TRUE,SUM($BU273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU273*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DQ273=TRUE,SUM($BV273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DQ273=TRUE,SUM($BW273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW273*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DQ273=TRUE,SUM($BX273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX273*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN273=FALSE,0,ROUND(SUM($BY273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP273=FALSE,0,ROUND(SUM($X273*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY273=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X273),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X273)),2)","v":0},0,false,{"$f":"ROUND(IF($CT273=FALSE,0,IF($DU273=TRUE,SUM($BZ273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ273*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT273=FALSE,0,IF($DU273=TRUE,SUM($CA273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA273*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT273=FALSE,0,IF($DU273=TRUE,SUM($CB273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB273*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT273=FALSE,0,IF($DU273=TRUE,SUM($CC273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC273*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT273=FALSE,0,IF($DU273=TRUE,SUM($CD273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD273*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT273=FALSE,0,IF($DU273=TRUE,SUM($CE273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE273*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA273=FALSE,0,ROUND(SUM($CF273*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC273=FALSE,0,ROUND(SUM($AA273*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY273=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA273),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA273)),2)","v":0},0,0,{"$f":"SUM($DG273*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG273*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH273,IF(VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI273,$DG273))","v":0},0,false,0,false,0,{"$f":"IF(AND($X273>0,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ273=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH273:$CM273,$CQ273,$DZ273,$EF273,$EN273:$ES273)-SUM($BY273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH273:$CM273,$CQ273,$DZ273,$EF273,$EH273:$EM273)-SUM($BY273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X273>0,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS273=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH273:$CM273,$CO273,$CQ273,$CU273:$CZ273,$DB273,$DD273,$DZ273,$EB273,$ED273,$EF273,$EN273:$ES273,$FC273,$FE273,$FG273,$FI273,$FQ273:$FV273)/$AD273*$X273)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH273:$CM273,$CO273,$CQ273,$CU273:$CZ273,$DB273,$DD273,$DZ273,$EB273,$ED273,$EF273,$EH273:$EM273,$FC273,$FE273,$FG273,$FI273,$FK273:$FP273)/$AD273*$X273)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA273>0,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU273=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU273:$CZ273,$DD273,$DZ273,$FI273,$FQ273:$FV273)-SUM($CF273*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU273:$CZ273,$DD273,$DZ273,$FI273,$FK273:$FP273)-SUM($CF273*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA273>0,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW273=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH273:$CM273,$CO273,$CQ273,$CU273:$CZ273,$DB273,$DD273,$DZ273,$EB273,$ED273,$EF273,$EN273:$ES273,$FC273,$FE273,$FG273,$FI273,$FQ273:$FV273)/$AD273*$AA273)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH273:$CM273,$CO273,$CQ273,$CU273:$CZ273,$DB273,$DD273,$DZ273,$EB273,$ED273,$EF273,$EH273:$EM273,$FC273,$FE273,$FG273,$FI273,$FK273:$FP273)/$AD273*$AA273)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X273>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E273<>\"D-CARE\",Tenant!$F273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY273=FALSE,0,ROUND(SUM($AE273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X273>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X273>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X273>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA273=FALSE,0,SUM($BY273*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X273>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC273=FALSE,0,SUM($BY273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X273>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE273=TRUE,$X273>0),SUM($BY273*Account!$T$2),0)","v":0},{"$f":"IF(AND($X273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG273=FALSE,0,ROUND(SUM($BS273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG273=FALSE,0,ROUND(SUM($BT273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG273=FALSE,0,ROUND(SUM($BU273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG273=FALSE,0,ROUND(SUM($BV273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG273=FALSE,0,ROUND(SUM($BW273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG273=FALSE,0,ROUND(SUM($BX273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H273/$AD273*$X273),2),0)","v":0},{"$f":"ROUND(SUM($EU273*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET273=FALSE,$EV273,ROUND(MAX(0,SUM(SUM($EN273:$ES273)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY273=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I273","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ273*Account!$AA$2),SUM($EZ273*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA273>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E273<>\"D-CARE\",Tenant!$F273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB273=FALSE,0,ROUND(SUM($AF273*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA273>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA273>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA273>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD273=FALSE,0,SUM($CF273*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA273>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF273=FALSE,0,SUM($CF273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA273>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH273=TRUE,$AA273>0),SUM($CF273*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ273=FALSE,0,ROUND(SUM($BZ273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ273=FALSE,0,ROUND(SUM($CA273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ273=FALSE,0,ROUND(SUM($CB273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ273=FALSE,0,ROUND(SUM($CC273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ273=FALSE,0,ROUND(SUM($CD273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ273=FALSE,0,ROUND(SUM($CE273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H273/$AD273*$AA273),2),0)","v":0},{"$f":"ROUND(SUM($FX273*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW273=FALSE,$FY273,ROUND(MAX(0,SUM(SUM($FQ273:$FV273)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB273=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I273","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC273*Account!$AA$2),SUM($GC273*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D273<=FctrChngDts!$B$14,$E273>FctrChngDts!$B$14),AND($D273<=FctrChngDts!$C$14,$E273>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE273=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH273:$GJ273))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO273,$DB273,$GH273:$GJ273))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG273,$GK273,$GN273,$DR273,$DT273,$DV273,$DX273),IF(Account!$Q$2=TRUE,SUM($GG273,$GL273,$GN273,$DR273,$DT273,$DV273,$DX273),SUM($GG273,$GK273,$GL273,$GM273,$GN273,$DR273,$DT273,$DV273,$DX273)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D273,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A273,Tenant!$A:$J,8,FALSE)=TRUE,$GO273<0),0,SUM(SUM(SUM($GO273/$AD273*$GP273)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A273,Tenant!$A:$J,8,FALSE)=TRUE,$GO273<0),0,SUM(SUM(SUM($GO273/$AD273*$GQ273)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG273,$CO273,$DB273,$GM273)/$AD273)*$X273*FctrChngDts!$B$15),SUM(SUM(SUM($DG273,$CO273,$DB273,$GH273:$GJ273)/$AD273)*$X273*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG273,$CO273,$DB273,$GM273)/$AD273)*$AA273*FctrChngDts!$B$15),SUM(SUM(SUM($DG273,$CO273,$DB273,$GH273:$GJ273)/$AD273)*$AA273*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E273),$AD273,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D273,FctrChngDts!$C$17<=$E273),_xlfn.DAYS($D273,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E273),$AD273,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D273,FctrChngDts!$C$19<=$E273),_xlfn.DAYS($D273,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY273*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY273*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ273*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ273*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D273,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A273,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF273*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A273,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG273*Account!$AA$2)),2)","v":0}]
[273,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G274),0,IF($F274<=$G274,SUM($G274-$F274),IF($F274>$G274,SUM((Account!$L$2-$F274)+$G274+1))))","v":0},{"$f":"IF(AND($D274>=FctrChngDts!$C$2,$D274<=FctrChngDts!$D$2),$D274,\"\")","v":""},{"$f":"IF($I274=\"\",\"\",IF($E274<=FctrChngDts!$D$2,$E274,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D274<FctrChngDts!$E$2,$E274<FctrChngDts!$E$2),AND($D274>=FctrChngDts!$F$2,$E274>=FctrChngDts!$F$2)),\"\",IF(AND($D274>=FctrChngDts!$E$2,$D274<=FctrChngDts!$F$2),$D274,FctrChngDts!$E$2))","v":""},{"$f":"IF($K274=\"\",\"\",IF(AND($J274=$K274,$E274>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K274=$J274,$E274,IF(AND($E274>=FctrChngDts!$E$2,$E274<=FctrChngDts!$F$2),$E274,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D274<DATE(YEAR(Account!$J$2),6,1),$D274>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I274<FctrChngDts!$A$2,$J274<FctrChngDts!$A$2),AND($I274>=FctrChngDts!$B$2,$J274>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I274<FctrChngDts!$A$2,$J274>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I274>=FctrChngDts!$A$2,$J274<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I274<FctrChngDts!$B$2,$J274>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K274<FctrChngDts!$A$2,$L274<FctrChngDts!$A$2),AND($K274>=FctrChngDts!$B$2,$L274>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K274<FctrChngDts!$A$2,$L274>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K274>=FctrChngDts!$A$2,$L274<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K274<FctrChngDts!$B$2,$L274>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I274=\"\",$J274=0),0,IF(AND($N274=TRUE,$I274<>0),SUM($J274-$I274+1),IF($O274=TRUE,SUM(FctrChngDts!$A$2-$I274),IF($P274=TRUE,0,IF($Q274=TRUE,SUM($J274-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I274=\"\",$J274=0),0,IF($N274=TRUE,0,IF($O274=TRUE,SUM($J274-FctrChngDts!$A$2+1),IF(AND($P274=TRUE,$I274<>0),SUM($J274-$I274+1),IF($Q274=TRUE,SUM(FctrChngDts!$B$2-$I274),0)))))","v":0},0,{"$f":"IF(OR($K274=\"\",$L274=0),0,IF(AND($R274=TRUE,$K274<>0),SUM($L274-$K274+1),IF($S274=TRUE,SUM(FctrChngDts!$A$2-$K274),IF($T274=TRUE,0,IF($U274=TRUE,SUM($L274-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K274=\"\",$L274=0),0,IF($R274=TRUE,0,IF($S274=TRUE,SUM($L274-FctrChngDts!$A$2+1),IF(AND($T274=TRUE,$K274<>0),SUM($L274-$K274+1),IF($U274=TRUE,SUM(FctrChngDts!$B$2-$K274),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A274,Tenant!$A274:$J773,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR274=FALSE,VLOOKUP($AQ274,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ274,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR274=FALSE,VLOOKUP($AQ274,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ274,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR274=FALSE,VLOOKUP($AQ274,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ274,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR274=FALSE,VLOOKUP($AQ274,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ274,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A274,Tenant!$A274:$J773,6,FALSE)","v":0},{"$f":"VLOOKUP($A274,Tenant!$A274:$J773,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG274=FALSE,0,IF($DQ274=TRUE,SUM($BS274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS274*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DQ274=TRUE,SUM($BT274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT274*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DQ274=TRUE,SUM($BU274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU274*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DQ274=TRUE,SUM($BV274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DQ274=TRUE,SUM($BW274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW274*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DQ274=TRUE,SUM($BX274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX274*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN274=FALSE,0,ROUND(SUM($BY274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP274=FALSE,0,ROUND(SUM($X274*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY274=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X274),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X274)),2)","v":0},0,false,{"$f":"ROUND(IF($CT274=FALSE,0,IF($DU274=TRUE,SUM($BZ274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ274*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT274=FALSE,0,IF($DU274=TRUE,SUM($CA274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA274*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT274=FALSE,0,IF($DU274=TRUE,SUM($CB274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB274*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT274=FALSE,0,IF($DU274=TRUE,SUM($CC274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC274*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT274=FALSE,0,IF($DU274=TRUE,SUM($CD274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD274*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT274=FALSE,0,IF($DU274=TRUE,SUM($CE274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE274*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA274=FALSE,0,ROUND(SUM($CF274*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC274=FALSE,0,ROUND(SUM($AA274*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY274=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA274),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA274)),2)","v":0},0,0,{"$f":"SUM($DG274*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG274*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH274,IF(VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI274,$DG274))","v":0},0,false,0,false,0,{"$f":"IF(AND($X274>0,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ274=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH274:$CM274,$CQ274,$DZ274,$EF274,$EN274:$ES274)-SUM($BY274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH274:$CM274,$CQ274,$DZ274,$EF274,$EH274:$EM274)-SUM($BY274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X274>0,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS274=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH274:$CM274,$CO274,$CQ274,$CU274:$CZ274,$DB274,$DD274,$DZ274,$EB274,$ED274,$EF274,$EN274:$ES274,$FC274,$FE274,$FG274,$FI274,$FQ274:$FV274)/$AD274*$X274)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH274:$CM274,$CO274,$CQ274,$CU274:$CZ274,$DB274,$DD274,$DZ274,$EB274,$ED274,$EF274,$EH274:$EM274,$FC274,$FE274,$FG274,$FI274,$FK274:$FP274)/$AD274*$X274)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA274>0,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU274=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU274:$CZ274,$DD274,$DZ274,$FI274,$FQ274:$FV274)-SUM($CF274*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU274:$CZ274,$DD274,$DZ274,$FI274,$FK274:$FP274)-SUM($CF274*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA274>0,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW274=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH274:$CM274,$CO274,$CQ274,$CU274:$CZ274,$DB274,$DD274,$DZ274,$EB274,$ED274,$EF274,$EN274:$ES274,$FC274,$FE274,$FG274,$FI274,$FQ274:$FV274)/$AD274*$AA274)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH274:$CM274,$CO274,$CQ274,$CU274:$CZ274,$DB274,$DD274,$DZ274,$EB274,$ED274,$EF274,$EH274:$EM274,$FC274,$FE274,$FG274,$FI274,$FK274:$FP274)/$AD274*$AA274)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X274>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E274<>\"D-CARE\",Tenant!$F274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY274=FALSE,0,ROUND(SUM($AE274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X274>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X274>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X274>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA274=FALSE,0,SUM($BY274*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X274>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC274=FALSE,0,SUM($BY274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X274>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE274=TRUE,$X274>0),SUM($BY274*Account!$T$2),0)","v":0},{"$f":"IF(AND($X274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG274=FALSE,0,ROUND(SUM($BS274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG274=FALSE,0,ROUND(SUM($BT274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG274=FALSE,0,ROUND(SUM($BU274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG274=FALSE,0,ROUND(SUM($BV274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG274=FALSE,0,ROUND(SUM($BW274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG274=FALSE,0,ROUND(SUM($BX274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H274/$AD274*$X274),2),0)","v":0},{"$f":"ROUND(SUM($EU274*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET274=FALSE,$EV274,ROUND(MAX(0,SUM(SUM($EN274:$ES274)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY274=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I274","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ274*Account!$AA$2),SUM($EZ274*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA274>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E274<>\"D-CARE\",Tenant!$F274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB274=FALSE,0,ROUND(SUM($AF274*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA274>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA274>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA274>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD274=FALSE,0,SUM($CF274*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA274>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF274=FALSE,0,SUM($CF274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA274>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH274=TRUE,$AA274>0),SUM($CF274*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ274=FALSE,0,ROUND(SUM($BZ274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ274=FALSE,0,ROUND(SUM($CA274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ274=FALSE,0,ROUND(SUM($CB274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ274=FALSE,0,ROUND(SUM($CC274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ274=FALSE,0,ROUND(SUM($CD274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ274=FALSE,0,ROUND(SUM($CE274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H274/$AD274*$AA274),2),0)","v":0},{"$f":"ROUND(SUM($FX274*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW274=FALSE,$FY274,ROUND(MAX(0,SUM(SUM($FQ274:$FV274)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB274=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I274","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC274*Account!$AA$2),SUM($GC274*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D274<=FctrChngDts!$B$14,$E274>FctrChngDts!$B$14),AND($D274<=FctrChngDts!$C$14,$E274>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE274=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH274:$GJ274))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO274,$DB274,$GH274:$GJ274))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG274,$GK274,$GN274,$DR274,$DT274,$DV274,$DX274),IF(Account!$Q$2=TRUE,SUM($GG274,$GL274,$GN274,$DR274,$DT274,$DV274,$DX274),SUM($GG274,$GK274,$GL274,$GM274,$GN274,$DR274,$DT274,$DV274,$DX274)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D274,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A274,Tenant!$A:$J,8,FALSE)=TRUE,$GO274<0),0,SUM(SUM(SUM($GO274/$AD274*$GP274)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A274,Tenant!$A:$J,8,FALSE)=TRUE,$GO274<0),0,SUM(SUM(SUM($GO274/$AD274*$GQ274)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG274,$CO274,$DB274,$GM274)/$AD274)*$X274*FctrChngDts!$B$15),SUM(SUM(SUM($DG274,$CO274,$DB274,$GH274:$GJ274)/$AD274)*$X274*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG274,$CO274,$DB274,$GM274)/$AD274)*$AA274*FctrChngDts!$B$15),SUM(SUM(SUM($DG274,$CO274,$DB274,$GH274:$GJ274)/$AD274)*$AA274*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E274),$AD274,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D274,FctrChngDts!$C$17<=$E274),_xlfn.DAYS($D274,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E274),$AD274,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D274,FctrChngDts!$C$19<=$E274),_xlfn.DAYS($D274,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY274*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY274*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ274*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ274*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D274,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A274,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF274*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A274,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG274*Account!$AA$2)),2)","v":0}]
[274,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G275),0,IF($F275<=$G275,SUM($G275-$F275),IF($F275>$G275,SUM((Account!$L$2-$F275)+$G275+1))))","v":0},{"$f":"IF(AND($D275>=FctrChngDts!$C$2,$D275<=FctrChngDts!$D$2),$D275,\"\")","v":""},{"$f":"IF($I275=\"\",\"\",IF($E275<=FctrChngDts!$D$2,$E275,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D275<FctrChngDts!$E$2,$E275<FctrChngDts!$E$2),AND($D275>=FctrChngDts!$F$2,$E275>=FctrChngDts!$F$2)),\"\",IF(AND($D275>=FctrChngDts!$E$2,$D275<=FctrChngDts!$F$2),$D275,FctrChngDts!$E$2))","v":""},{"$f":"IF($K275=\"\",\"\",IF(AND($J275=$K275,$E275>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K275=$J275,$E275,IF(AND($E275>=FctrChngDts!$E$2,$E275<=FctrChngDts!$F$2),$E275,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D275<DATE(YEAR(Account!$J$2),6,1),$D275>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I275<FctrChngDts!$A$2,$J275<FctrChngDts!$A$2),AND($I275>=FctrChngDts!$B$2,$J275>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I275<FctrChngDts!$A$2,$J275>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I275>=FctrChngDts!$A$2,$J275<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I275<FctrChngDts!$B$2,$J275>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K275<FctrChngDts!$A$2,$L275<FctrChngDts!$A$2),AND($K275>=FctrChngDts!$B$2,$L275>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K275<FctrChngDts!$A$2,$L275>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K275>=FctrChngDts!$A$2,$L275<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K275<FctrChngDts!$B$2,$L275>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I275=\"\",$J275=0),0,IF(AND($N275=TRUE,$I275<>0),SUM($J275-$I275+1),IF($O275=TRUE,SUM(FctrChngDts!$A$2-$I275),IF($P275=TRUE,0,IF($Q275=TRUE,SUM($J275-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I275=\"\",$J275=0),0,IF($N275=TRUE,0,IF($O275=TRUE,SUM($J275-FctrChngDts!$A$2+1),IF(AND($P275=TRUE,$I275<>0),SUM($J275-$I275+1),IF($Q275=TRUE,SUM(FctrChngDts!$B$2-$I275),0)))))","v":0},0,{"$f":"IF(OR($K275=\"\",$L275=0),0,IF(AND($R275=TRUE,$K275<>0),SUM($L275-$K275+1),IF($S275=TRUE,SUM(FctrChngDts!$A$2-$K275),IF($T275=TRUE,0,IF($U275=TRUE,SUM($L275-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K275=\"\",$L275=0),0,IF($R275=TRUE,0,IF($S275=TRUE,SUM($L275-FctrChngDts!$A$2+1),IF(AND($T275=TRUE,$K275<>0),SUM($L275-$K275+1),IF($U275=TRUE,SUM(FctrChngDts!$B$2-$K275),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A275,Tenant!$A275:$J774,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR275=FALSE,VLOOKUP($AQ275,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ275,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR275=FALSE,VLOOKUP($AQ275,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ275,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR275=FALSE,VLOOKUP($AQ275,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ275,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR275=FALSE,VLOOKUP($AQ275,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ275,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A275,Tenant!$A275:$J774,6,FALSE)","v":0},{"$f":"VLOOKUP($A275,Tenant!$A275:$J774,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG275=FALSE,0,IF($DQ275=TRUE,SUM($BS275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS275*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DQ275=TRUE,SUM($BT275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT275*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DQ275=TRUE,SUM($BU275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU275*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DQ275=TRUE,SUM($BV275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DQ275=TRUE,SUM($BW275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW275*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DQ275=TRUE,SUM($BX275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX275*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN275=FALSE,0,ROUND(SUM($BY275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP275=FALSE,0,ROUND(SUM($X275*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY275=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X275),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X275)),2)","v":0},0,false,{"$f":"ROUND(IF($CT275=FALSE,0,IF($DU275=TRUE,SUM($BZ275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ275*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT275=FALSE,0,IF($DU275=TRUE,SUM($CA275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA275*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT275=FALSE,0,IF($DU275=TRUE,SUM($CB275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB275*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT275=FALSE,0,IF($DU275=TRUE,SUM($CC275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC275*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT275=FALSE,0,IF($DU275=TRUE,SUM($CD275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD275*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT275=FALSE,0,IF($DU275=TRUE,SUM($CE275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE275*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA275=FALSE,0,ROUND(SUM($CF275*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC275=FALSE,0,ROUND(SUM($AA275*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY275=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA275),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA275)),2)","v":0},0,0,{"$f":"SUM($DG275*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG275*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH275,IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI275,$DG275))","v":0},0,false,0,false,0,{"$f":"IF(AND($X275>0,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ275=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH275:$CM275,$CQ275,$DZ275,$EF275,$EN275:$ES275)-SUM($BY275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH275:$CM275,$CQ275,$DZ275,$EF275,$EH275:$EM275)-SUM($BY275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X275>0,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS275=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH275:$CM275,$CO275,$CQ275,$CU275:$CZ275,$DB275,$DD275,$DZ275,$EB275,$ED275,$EF275,$EN275:$ES275,$FC275,$FE275,$FG275,$FI275,$FQ275:$FV275)/$AD275*$X275)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH275:$CM275,$CO275,$CQ275,$CU275:$CZ275,$DB275,$DD275,$DZ275,$EB275,$ED275,$EF275,$EH275:$EM275,$FC275,$FE275,$FG275,$FI275,$FK275:$FP275)/$AD275*$X275)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA275>0,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU275=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU275:$CZ275,$DD275,$DZ275,$FI275,$FQ275:$FV275)-SUM($CF275*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU275:$CZ275,$DD275,$DZ275,$FI275,$FK275:$FP275)-SUM($CF275*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA275>0,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW275=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH275:$CM275,$CO275,$CQ275,$CU275:$CZ275,$DB275,$DD275,$DZ275,$EB275,$ED275,$EF275,$EN275:$ES275,$FC275,$FE275,$FG275,$FI275,$FQ275:$FV275)/$AD275*$AA275)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH275:$CM275,$CO275,$CQ275,$CU275:$CZ275,$DB275,$DD275,$DZ275,$EB275,$ED275,$EF275,$EH275:$EM275,$FC275,$FE275,$FG275,$FI275,$FK275:$FP275)/$AD275*$AA275)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E275<>\"D-CARE\",Tenant!$F275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY275=FALSE,0,ROUND(SUM($AE275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA275=FALSE,0,SUM($BY275*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X275>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC275=FALSE,0,SUM($BY275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X275>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE275=TRUE,$X275>0),SUM($BY275*Account!$T$2),0)","v":0},{"$f":"IF(AND($X275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG275=FALSE,0,ROUND(SUM($BS275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG275=FALSE,0,ROUND(SUM($BT275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG275=FALSE,0,ROUND(SUM($BU275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG275=FALSE,0,ROUND(SUM($BV275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG275=FALSE,0,ROUND(SUM($BW275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG275=FALSE,0,ROUND(SUM($BX275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H275/$AD275*$X275),2),0)","v":0},{"$f":"ROUND(SUM($EU275*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET275=FALSE,$EV275,ROUND(MAX(0,SUM(SUM($EN275:$ES275)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY275=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I275","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ275*Account!$AA$2),SUM($EZ275*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E275<>\"D-CARE\",Tenant!$F275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB275=FALSE,0,ROUND(SUM($AF275*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD275=FALSE,0,SUM($CF275*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA275>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF275=FALSE,0,SUM($CF275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA275>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH275=TRUE,$AA275>0),SUM($CF275*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ275=FALSE,0,ROUND(SUM($BZ275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ275=FALSE,0,ROUND(SUM($CA275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ275=FALSE,0,ROUND(SUM($CB275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ275=FALSE,0,ROUND(SUM($CC275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ275=FALSE,0,ROUND(SUM($CD275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ275=FALSE,0,ROUND(SUM($CE275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H275/$AD275*$AA275),2),0)","v":0},{"$f":"ROUND(SUM($FX275*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW275=FALSE,$FY275,ROUND(MAX(0,SUM(SUM($FQ275:$FV275)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB275=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I275","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC275*Account!$AA$2),SUM($GC275*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D275<=FctrChngDts!$B$14,$E275>FctrChngDts!$B$14),AND($D275<=FctrChngDts!$C$14,$E275>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE275=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH275:$GJ275))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO275,$DB275,$GH275:$GJ275))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG275,$GK275,$GN275,$DR275,$DT275,$DV275,$DX275),IF(Account!$Q$2=TRUE,SUM($GG275,$GL275,$GN275,$DR275,$DT275,$DV275,$DX275),SUM($GG275,$GK275,$GL275,$GM275,$GN275,$DR275,$DT275,$DV275,$DX275)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D275,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,8,FALSE)=TRUE,$GO275<0),0,SUM(SUM(SUM($GO275/$AD275*$GP275)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,8,FALSE)=TRUE,$GO275<0),0,SUM(SUM(SUM($GO275/$AD275*$GQ275)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG275,$CO275,$DB275,$GM275)/$AD275)*$X275*FctrChngDts!$B$15),SUM(SUM(SUM($DG275,$CO275,$DB275,$GH275:$GJ275)/$AD275)*$X275*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG275,$CO275,$DB275,$GM275)/$AD275)*$AA275*FctrChngDts!$B$15),SUM(SUM(SUM($DG275,$CO275,$DB275,$GH275:$GJ275)/$AD275)*$AA275*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E275),$AD275,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D275,FctrChngDts!$C$17<=$E275),_xlfn.DAYS($D275,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E275),$AD275,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D275,FctrChngDts!$C$19<=$E275),_xlfn.DAYS($D275,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY275*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY275*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ275*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ275*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D275,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF275*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG275*Account!$AA$2)),2)","v":0}]
[275,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G276),0,IF($F276<=$G276,SUM($G276-$F276),IF($F276>$G276,SUM((Account!$L$2-$F276)+$G276+1))))","v":0},{"$f":"IF(AND($D276>=FctrChngDts!$C$2,$D276<=FctrChngDts!$D$2),$D276,\"\")","v":""},{"$f":"IF($I276=\"\",\"\",IF($E276<=FctrChngDts!$D$2,$E276,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D276<FctrChngDts!$E$2,$E276<FctrChngDts!$E$2),AND($D276>=FctrChngDts!$F$2,$E276>=FctrChngDts!$F$2)),\"\",IF(AND($D276>=FctrChngDts!$E$2,$D276<=FctrChngDts!$F$2),$D276,FctrChngDts!$E$2))","v":""},{"$f":"IF($K276=\"\",\"\",IF(AND($J276=$K276,$E276>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K276=$J276,$E276,IF(AND($E276>=FctrChngDts!$E$2,$E276<=FctrChngDts!$F$2),$E276,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D276<DATE(YEAR(Account!$J$2),6,1),$D276>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I276<FctrChngDts!$A$2,$J276<FctrChngDts!$A$2),AND($I276>=FctrChngDts!$B$2,$J276>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I276<FctrChngDts!$A$2,$J276>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I276>=FctrChngDts!$A$2,$J276<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I276<FctrChngDts!$B$2,$J276>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K276<FctrChngDts!$A$2,$L276<FctrChngDts!$A$2),AND($K276>=FctrChngDts!$B$2,$L276>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K276<FctrChngDts!$A$2,$L276>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K276>=FctrChngDts!$A$2,$L276<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K276<FctrChngDts!$B$2,$L276>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I276=\"\",$J276=0),0,IF(AND($N276=TRUE,$I276<>0),SUM($J276-$I276+1),IF($O276=TRUE,SUM(FctrChngDts!$A$2-$I276),IF($P276=TRUE,0,IF($Q276=TRUE,SUM($J276-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I276=\"\",$J276=0),0,IF($N276=TRUE,0,IF($O276=TRUE,SUM($J276-FctrChngDts!$A$2+1),IF(AND($P276=TRUE,$I276<>0),SUM($J276-$I276+1),IF($Q276=TRUE,SUM(FctrChngDts!$B$2-$I276),0)))))","v":0},0,{"$f":"IF(OR($K276=\"\",$L276=0),0,IF(AND($R276=TRUE,$K276<>0),SUM($L276-$K276+1),IF($S276=TRUE,SUM(FctrChngDts!$A$2-$K276),IF($T276=TRUE,0,IF($U276=TRUE,SUM($L276-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K276=\"\",$L276=0),0,IF($R276=TRUE,0,IF($S276=TRUE,SUM($L276-FctrChngDts!$A$2+1),IF(AND($T276=TRUE,$K276<>0),SUM($L276-$K276+1),IF($U276=TRUE,SUM(FctrChngDts!$B$2-$K276),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A276,Tenant!$A276:$J775,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR276=FALSE,VLOOKUP($AQ276,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ276,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR276=FALSE,VLOOKUP($AQ276,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ276,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR276=FALSE,VLOOKUP($AQ276,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ276,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR276=FALSE,VLOOKUP($AQ276,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ276,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A276,Tenant!$A276:$J775,6,FALSE)","v":0},{"$f":"VLOOKUP($A276,Tenant!$A276:$J775,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG276=FALSE,0,IF($DQ276=TRUE,SUM($BS276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS276*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DQ276=TRUE,SUM($BT276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT276*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DQ276=TRUE,SUM($BU276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU276*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DQ276=TRUE,SUM($BV276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DQ276=TRUE,SUM($BW276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW276*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DQ276=TRUE,SUM($BX276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX276*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN276=FALSE,0,ROUND(SUM($BY276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP276=FALSE,0,ROUND(SUM($X276*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY276=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X276),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X276)),2)","v":0},0,false,{"$f":"ROUND(IF($CT276=FALSE,0,IF($DU276=TRUE,SUM($BZ276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ276*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT276=FALSE,0,IF($DU276=TRUE,SUM($CA276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA276*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT276=FALSE,0,IF($DU276=TRUE,SUM($CB276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB276*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT276=FALSE,0,IF($DU276=TRUE,SUM($CC276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC276*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT276=FALSE,0,IF($DU276=TRUE,SUM($CD276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD276*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT276=FALSE,0,IF($DU276=TRUE,SUM($CE276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE276*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA276=FALSE,0,ROUND(SUM($CF276*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC276=FALSE,0,ROUND(SUM($AA276*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY276=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA276),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA276)),2)","v":0},0,0,{"$f":"SUM($DG276*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG276*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH276,IF(VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI276,$DG276))","v":0},0,false,0,false,0,{"$f":"IF(AND($X276>0,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ276=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH276:$CM276,$CQ276,$DZ276,$EF276,$EN276:$ES276)-SUM($BY276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH276:$CM276,$CQ276,$DZ276,$EF276,$EH276:$EM276)-SUM($BY276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X276>0,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS276=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH276:$CM276,$CO276,$CQ276,$CU276:$CZ276,$DB276,$DD276,$DZ276,$EB276,$ED276,$EF276,$EN276:$ES276,$FC276,$FE276,$FG276,$FI276,$FQ276:$FV276)/$AD276*$X276)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH276:$CM276,$CO276,$CQ276,$CU276:$CZ276,$DB276,$DD276,$DZ276,$EB276,$ED276,$EF276,$EH276:$EM276,$FC276,$FE276,$FG276,$FI276,$FK276:$FP276)/$AD276*$X276)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA276>0,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU276=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU276:$CZ276,$DD276,$DZ276,$FI276,$FQ276:$FV276)-SUM($CF276*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU276:$CZ276,$DD276,$DZ276,$FI276,$FK276:$FP276)-SUM($CF276*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA276>0,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW276=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH276:$CM276,$CO276,$CQ276,$CU276:$CZ276,$DB276,$DD276,$DZ276,$EB276,$ED276,$EF276,$EN276:$ES276,$FC276,$FE276,$FG276,$FI276,$FQ276:$FV276)/$AD276*$AA276)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH276:$CM276,$CO276,$CQ276,$CU276:$CZ276,$DB276,$DD276,$DZ276,$EB276,$ED276,$EF276,$EH276:$EM276,$FC276,$FE276,$FG276,$FI276,$FK276:$FP276)/$AD276*$AA276)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X276>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E276<>\"D-CARE\",Tenant!$F276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY276=FALSE,0,ROUND(SUM($AE276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X276>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X276>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X276>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA276=FALSE,0,SUM($BY276*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X276>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC276=FALSE,0,SUM($BY276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X276>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE276=TRUE,$X276>0),SUM($BY276*Account!$T$2),0)","v":0},{"$f":"IF(AND($X276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG276=FALSE,0,ROUND(SUM($BS276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG276=FALSE,0,ROUND(SUM($BT276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG276=FALSE,0,ROUND(SUM($BU276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG276=FALSE,0,ROUND(SUM($BV276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG276=FALSE,0,ROUND(SUM($BW276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG276=FALSE,0,ROUND(SUM($BX276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H276/$AD276*$X276),2),0)","v":0},{"$f":"ROUND(SUM($EU276*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET276=FALSE,$EV276,ROUND(MAX(0,SUM(SUM($EN276:$ES276)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY276=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I276","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ276*Account!$AA$2),SUM($EZ276*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA276>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E276<>\"D-CARE\",Tenant!$F276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB276=FALSE,0,ROUND(SUM($AF276*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA276>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA276>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA276>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD276=FALSE,0,SUM($CF276*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA276>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF276=FALSE,0,SUM($CF276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA276>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH276=TRUE,$AA276>0),SUM($CF276*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ276=FALSE,0,ROUND(SUM($BZ276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ276=FALSE,0,ROUND(SUM($CA276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ276=FALSE,0,ROUND(SUM($CB276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ276=FALSE,0,ROUND(SUM($CC276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ276=FALSE,0,ROUND(SUM($CD276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ276=FALSE,0,ROUND(SUM($CE276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H276/$AD276*$AA276),2),0)","v":0},{"$f":"ROUND(SUM($FX276*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW276=FALSE,$FY276,ROUND(MAX(0,SUM(SUM($FQ276:$FV276)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB276=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I276","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC276*Account!$AA$2),SUM($GC276*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D276<=FctrChngDts!$B$14,$E276>FctrChngDts!$B$14),AND($D276<=FctrChngDts!$C$14,$E276>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE276=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH276:$GJ276))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO276,$DB276,$GH276:$GJ276))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG276,$GK276,$GN276,$DR276,$DT276,$DV276,$DX276),IF(Account!$Q$2=TRUE,SUM($GG276,$GL276,$GN276,$DR276,$DT276,$DV276,$DX276),SUM($GG276,$GK276,$GL276,$GM276,$GN276,$DR276,$DT276,$DV276,$DX276)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D276,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A276,Tenant!$A:$J,8,FALSE)=TRUE,$GO276<0),0,SUM(SUM(SUM($GO276/$AD276*$GP276)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A276,Tenant!$A:$J,8,FALSE)=TRUE,$GO276<0),0,SUM(SUM(SUM($GO276/$AD276*$GQ276)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG276,$CO276,$DB276,$GM276)/$AD276)*$X276*FctrChngDts!$B$15),SUM(SUM(SUM($DG276,$CO276,$DB276,$GH276:$GJ276)/$AD276)*$X276*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG276,$CO276,$DB276,$GM276)/$AD276)*$AA276*FctrChngDts!$B$15),SUM(SUM(SUM($DG276,$CO276,$DB276,$GH276:$GJ276)/$AD276)*$AA276*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E276),$AD276,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D276,FctrChngDts!$C$17<=$E276),_xlfn.DAYS($D276,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E276),$AD276,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D276,FctrChngDts!$C$19<=$E276),_xlfn.DAYS($D276,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY276*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY276*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ276*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ276*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D276,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A276,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF276*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A276,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG276*Account!$AA$2)),2)","v":0}]
[276,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G277),0,IF($F277<=$G277,SUM($G277-$F277),IF($F277>$G277,SUM((Account!$L$2-$F277)+$G277+1))))","v":0},{"$f":"IF(AND($D277>=FctrChngDts!$C$2,$D277<=FctrChngDts!$D$2),$D277,\"\")","v":""},{"$f":"IF($I277=\"\",\"\",IF($E277<=FctrChngDts!$D$2,$E277,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D277<FctrChngDts!$E$2,$E277<FctrChngDts!$E$2),AND($D277>=FctrChngDts!$F$2,$E277>=FctrChngDts!$F$2)),\"\",IF(AND($D277>=FctrChngDts!$E$2,$D277<=FctrChngDts!$F$2),$D277,FctrChngDts!$E$2))","v":""},{"$f":"IF($K277=\"\",\"\",IF(AND($J277=$K277,$E277>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K277=$J277,$E277,IF(AND($E277>=FctrChngDts!$E$2,$E277<=FctrChngDts!$F$2),$E277,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D277<DATE(YEAR(Account!$J$2),6,1),$D277>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I277<FctrChngDts!$A$2,$J277<FctrChngDts!$A$2),AND($I277>=FctrChngDts!$B$2,$J277>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I277<FctrChngDts!$A$2,$J277>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I277>=FctrChngDts!$A$2,$J277<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I277<FctrChngDts!$B$2,$J277>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K277<FctrChngDts!$A$2,$L277<FctrChngDts!$A$2),AND($K277>=FctrChngDts!$B$2,$L277>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K277<FctrChngDts!$A$2,$L277>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K277>=FctrChngDts!$A$2,$L277<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K277<FctrChngDts!$B$2,$L277>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I277=\"\",$J277=0),0,IF(AND($N277=TRUE,$I277<>0),SUM($J277-$I277+1),IF($O277=TRUE,SUM(FctrChngDts!$A$2-$I277),IF($P277=TRUE,0,IF($Q277=TRUE,SUM($J277-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I277=\"\",$J277=0),0,IF($N277=TRUE,0,IF($O277=TRUE,SUM($J277-FctrChngDts!$A$2+1),IF(AND($P277=TRUE,$I277<>0),SUM($J277-$I277+1),IF($Q277=TRUE,SUM(FctrChngDts!$B$2-$I277),0)))))","v":0},0,{"$f":"IF(OR($K277=\"\",$L277=0),0,IF(AND($R277=TRUE,$K277<>0),SUM($L277-$K277+1),IF($S277=TRUE,SUM(FctrChngDts!$A$2-$K277),IF($T277=TRUE,0,IF($U277=TRUE,SUM($L277-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K277=\"\",$L277=0),0,IF($R277=TRUE,0,IF($S277=TRUE,SUM($L277-FctrChngDts!$A$2+1),IF(AND($T277=TRUE,$K277<>0),SUM($L277-$K277+1),IF($U277=TRUE,SUM(FctrChngDts!$B$2-$K277),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A277,Tenant!$A277:$J776,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR277=FALSE,VLOOKUP($AQ277,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ277,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR277=FALSE,VLOOKUP($AQ277,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ277,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR277=FALSE,VLOOKUP($AQ277,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ277,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR277=FALSE,VLOOKUP($AQ277,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ277,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A277,Tenant!$A277:$J776,6,FALSE)","v":0},{"$f":"VLOOKUP($A277,Tenant!$A277:$J776,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG277=FALSE,0,IF($DQ277=TRUE,SUM($BS277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS277*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DQ277=TRUE,SUM($BT277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT277*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DQ277=TRUE,SUM($BU277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU277*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DQ277=TRUE,SUM($BV277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DQ277=TRUE,SUM($BW277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW277*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DQ277=TRUE,SUM($BX277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX277*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN277=FALSE,0,ROUND(SUM($BY277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP277=FALSE,0,ROUND(SUM($X277*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY277=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X277),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X277)),2)","v":0},0,false,{"$f":"ROUND(IF($CT277=FALSE,0,IF($DU277=TRUE,SUM($BZ277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ277*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT277=FALSE,0,IF($DU277=TRUE,SUM($CA277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA277*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT277=FALSE,0,IF($DU277=TRUE,SUM($CB277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB277*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT277=FALSE,0,IF($DU277=TRUE,SUM($CC277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC277*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT277=FALSE,0,IF($DU277=TRUE,SUM($CD277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD277*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT277=FALSE,0,IF($DU277=TRUE,SUM($CE277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE277*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA277=FALSE,0,ROUND(SUM($CF277*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC277=FALSE,0,ROUND(SUM($AA277*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY277=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA277),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA277)),2)","v":0},0,0,{"$f":"SUM($DG277*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG277*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH277,IF(VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI277,$DG277))","v":0},0,false,0,false,0,{"$f":"IF(AND($X277>0,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ277=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH277:$CM277,$CQ277,$DZ277,$EF277,$EN277:$ES277)-SUM($BY277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH277:$CM277,$CQ277,$DZ277,$EF277,$EH277:$EM277)-SUM($BY277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X277>0,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS277=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH277:$CM277,$CO277,$CQ277,$CU277:$CZ277,$DB277,$DD277,$DZ277,$EB277,$ED277,$EF277,$EN277:$ES277,$FC277,$FE277,$FG277,$FI277,$FQ277:$FV277)/$AD277*$X277)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH277:$CM277,$CO277,$CQ277,$CU277:$CZ277,$DB277,$DD277,$DZ277,$EB277,$ED277,$EF277,$EH277:$EM277,$FC277,$FE277,$FG277,$FI277,$FK277:$FP277)/$AD277*$X277)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA277>0,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU277=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU277:$CZ277,$DD277,$DZ277,$FI277,$FQ277:$FV277)-SUM($CF277*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU277:$CZ277,$DD277,$DZ277,$FI277,$FK277:$FP277)-SUM($CF277*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA277>0,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW277=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH277:$CM277,$CO277,$CQ277,$CU277:$CZ277,$DB277,$DD277,$DZ277,$EB277,$ED277,$EF277,$EN277:$ES277,$FC277,$FE277,$FG277,$FI277,$FQ277:$FV277)/$AD277*$AA277)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH277:$CM277,$CO277,$CQ277,$CU277:$CZ277,$DB277,$DD277,$DZ277,$EB277,$ED277,$EF277,$EH277:$EM277,$FC277,$FE277,$FG277,$FI277,$FK277:$FP277)/$AD277*$AA277)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X277>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E277<>\"D-CARE\",Tenant!$F277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY277=FALSE,0,ROUND(SUM($AE277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X277>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X277>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X277>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA277=FALSE,0,SUM($BY277*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X277>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC277=FALSE,0,SUM($BY277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X277>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE277=TRUE,$X277>0),SUM($BY277*Account!$T$2),0)","v":0},{"$f":"IF(AND($X277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG277=FALSE,0,ROUND(SUM($BS277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG277=FALSE,0,ROUND(SUM($BT277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG277=FALSE,0,ROUND(SUM($BU277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG277=FALSE,0,ROUND(SUM($BV277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG277=FALSE,0,ROUND(SUM($BW277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG277=FALSE,0,ROUND(SUM($BX277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H277/$AD277*$X277),2),0)","v":0},{"$f":"ROUND(SUM($EU277*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET277=FALSE,$EV277,ROUND(MAX(0,SUM(SUM($EN277:$ES277)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY277=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I277","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ277*Account!$AA$2),SUM($EZ277*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA277>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E277<>\"D-CARE\",Tenant!$F277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB277=FALSE,0,ROUND(SUM($AF277*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA277>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA277>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA277>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD277=FALSE,0,SUM($CF277*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA277>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF277=FALSE,0,SUM($CF277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA277>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH277=TRUE,$AA277>0),SUM($CF277*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ277=FALSE,0,ROUND(SUM($BZ277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ277=FALSE,0,ROUND(SUM($CA277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ277=FALSE,0,ROUND(SUM($CB277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ277=FALSE,0,ROUND(SUM($CC277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ277=FALSE,0,ROUND(SUM($CD277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ277=FALSE,0,ROUND(SUM($CE277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H277/$AD277*$AA277),2),0)","v":0},{"$f":"ROUND(SUM($FX277*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW277=FALSE,$FY277,ROUND(MAX(0,SUM(SUM($FQ277:$FV277)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB277=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I277","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC277*Account!$AA$2),SUM($GC277*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D277<=FctrChngDts!$B$14,$E277>FctrChngDts!$B$14),AND($D277<=FctrChngDts!$C$14,$E277>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE277=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH277:$GJ277))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO277,$DB277,$GH277:$GJ277))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG277,$GK277,$GN277,$DR277,$DT277,$DV277,$DX277),IF(Account!$Q$2=TRUE,SUM($GG277,$GL277,$GN277,$DR277,$DT277,$DV277,$DX277),SUM($GG277,$GK277,$GL277,$GM277,$GN277,$DR277,$DT277,$DV277,$DX277)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D277,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A277,Tenant!$A:$J,8,FALSE)=TRUE,$GO277<0),0,SUM(SUM(SUM($GO277/$AD277*$GP277)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A277,Tenant!$A:$J,8,FALSE)=TRUE,$GO277<0),0,SUM(SUM(SUM($GO277/$AD277*$GQ277)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG277,$CO277,$DB277,$GM277)/$AD277)*$X277*FctrChngDts!$B$15),SUM(SUM(SUM($DG277,$CO277,$DB277,$GH277:$GJ277)/$AD277)*$X277*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG277,$CO277,$DB277,$GM277)/$AD277)*$AA277*FctrChngDts!$B$15),SUM(SUM(SUM($DG277,$CO277,$DB277,$GH277:$GJ277)/$AD277)*$AA277*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E277),$AD277,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D277,FctrChngDts!$C$17<=$E277),_xlfn.DAYS($D277,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E277),$AD277,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D277,FctrChngDts!$C$19<=$E277),_xlfn.DAYS($D277,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY277*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY277*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ277*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ277*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D277,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A277,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF277*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A277,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG277*Account!$AA$2)),2)","v":0}]
[277,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G278),0,IF($F278<=$G278,SUM($G278-$F278),IF($F278>$G278,SUM((Account!$L$2-$F278)+$G278+1))))","v":0},{"$f":"IF(AND($D278>=FctrChngDts!$C$2,$D278<=FctrChngDts!$D$2),$D278,\"\")","v":""},{"$f":"IF($I278=\"\",\"\",IF($E278<=FctrChngDts!$D$2,$E278,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D278<FctrChngDts!$E$2,$E278<FctrChngDts!$E$2),AND($D278>=FctrChngDts!$F$2,$E278>=FctrChngDts!$F$2)),\"\",IF(AND($D278>=FctrChngDts!$E$2,$D278<=FctrChngDts!$F$2),$D278,FctrChngDts!$E$2))","v":""},{"$f":"IF($K278=\"\",\"\",IF(AND($J278=$K278,$E278>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K278=$J278,$E278,IF(AND($E278>=FctrChngDts!$E$2,$E278<=FctrChngDts!$F$2),$E278,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D278<DATE(YEAR(Account!$J$2),6,1),$D278>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I278<FctrChngDts!$A$2,$J278<FctrChngDts!$A$2),AND($I278>=FctrChngDts!$B$2,$J278>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I278<FctrChngDts!$A$2,$J278>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I278>=FctrChngDts!$A$2,$J278<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I278<FctrChngDts!$B$2,$J278>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K278<FctrChngDts!$A$2,$L278<FctrChngDts!$A$2),AND($K278>=FctrChngDts!$B$2,$L278>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K278<FctrChngDts!$A$2,$L278>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K278>=FctrChngDts!$A$2,$L278<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K278<FctrChngDts!$B$2,$L278>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I278=\"\",$J278=0),0,IF(AND($N278=TRUE,$I278<>0),SUM($J278-$I278+1),IF($O278=TRUE,SUM(FctrChngDts!$A$2-$I278),IF($P278=TRUE,0,IF($Q278=TRUE,SUM($J278-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I278=\"\",$J278=0),0,IF($N278=TRUE,0,IF($O278=TRUE,SUM($J278-FctrChngDts!$A$2+1),IF(AND($P278=TRUE,$I278<>0),SUM($J278-$I278+1),IF($Q278=TRUE,SUM(FctrChngDts!$B$2-$I278),0)))))","v":0},0,{"$f":"IF(OR($K278=\"\",$L278=0),0,IF(AND($R278=TRUE,$K278<>0),SUM($L278-$K278+1),IF($S278=TRUE,SUM(FctrChngDts!$A$2-$K278),IF($T278=TRUE,0,IF($U278=TRUE,SUM($L278-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K278=\"\",$L278=0),0,IF($R278=TRUE,0,IF($S278=TRUE,SUM($L278-FctrChngDts!$A$2+1),IF(AND($T278=TRUE,$K278<>0),SUM($L278-$K278+1),IF($U278=TRUE,SUM(FctrChngDts!$B$2-$K278),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A278,Tenant!$A278:$J777,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR278=FALSE,VLOOKUP($AQ278,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ278,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR278=FALSE,VLOOKUP($AQ278,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ278,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR278=FALSE,VLOOKUP($AQ278,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ278,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR278=FALSE,VLOOKUP($AQ278,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ278,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A278,Tenant!$A278:$J777,6,FALSE)","v":0},{"$f":"VLOOKUP($A278,Tenant!$A278:$J777,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG278=FALSE,0,IF($DQ278=TRUE,SUM($BS278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS278*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DQ278=TRUE,SUM($BT278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT278*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DQ278=TRUE,SUM($BU278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU278*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DQ278=TRUE,SUM($BV278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DQ278=TRUE,SUM($BW278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW278*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DQ278=TRUE,SUM($BX278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX278*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN278=FALSE,0,ROUND(SUM($BY278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP278=FALSE,0,ROUND(SUM($X278*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY278=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X278),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X278)),2)","v":0},0,false,{"$f":"ROUND(IF($CT278=FALSE,0,IF($DU278=TRUE,SUM($BZ278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ278*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT278=FALSE,0,IF($DU278=TRUE,SUM($CA278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA278*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT278=FALSE,0,IF($DU278=TRUE,SUM($CB278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB278*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT278=FALSE,0,IF($DU278=TRUE,SUM($CC278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC278*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT278=FALSE,0,IF($DU278=TRUE,SUM($CD278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD278*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT278=FALSE,0,IF($DU278=TRUE,SUM($CE278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE278*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA278=FALSE,0,ROUND(SUM($CF278*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC278=FALSE,0,ROUND(SUM($AA278*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY278=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA278),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA278)),2)","v":0},0,0,{"$f":"SUM($DG278*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG278*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH278,IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI278,$DG278))","v":0},0,false,0,false,0,{"$f":"IF(AND($X278>0,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ278=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH278:$CM278,$CQ278,$DZ278,$EF278,$EN278:$ES278)-SUM($BY278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH278:$CM278,$CQ278,$DZ278,$EF278,$EH278:$EM278)-SUM($BY278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X278>0,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS278=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH278:$CM278,$CO278,$CQ278,$CU278:$CZ278,$DB278,$DD278,$DZ278,$EB278,$ED278,$EF278,$EN278:$ES278,$FC278,$FE278,$FG278,$FI278,$FQ278:$FV278)/$AD278*$X278)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH278:$CM278,$CO278,$CQ278,$CU278:$CZ278,$DB278,$DD278,$DZ278,$EB278,$ED278,$EF278,$EH278:$EM278,$FC278,$FE278,$FG278,$FI278,$FK278:$FP278)/$AD278*$X278)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA278>0,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU278=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU278:$CZ278,$DD278,$DZ278,$FI278,$FQ278:$FV278)-SUM($CF278*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU278:$CZ278,$DD278,$DZ278,$FI278,$FK278:$FP278)-SUM($CF278*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA278>0,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW278=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH278:$CM278,$CO278,$CQ278,$CU278:$CZ278,$DB278,$DD278,$DZ278,$EB278,$ED278,$EF278,$EN278:$ES278,$FC278,$FE278,$FG278,$FI278,$FQ278:$FV278)/$AD278*$AA278)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH278:$CM278,$CO278,$CQ278,$CU278:$CZ278,$DB278,$DD278,$DZ278,$EB278,$ED278,$EF278,$EH278:$EM278,$FC278,$FE278,$FG278,$FI278,$FK278:$FP278)/$AD278*$AA278)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E278<>\"D-CARE\",Tenant!$F278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY278=FALSE,0,ROUND(SUM($AE278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA278=FALSE,0,SUM($BY278*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X278>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC278=FALSE,0,SUM($BY278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X278>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE278=TRUE,$X278>0),SUM($BY278*Account!$T$2),0)","v":0},{"$f":"IF(AND($X278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG278=FALSE,0,ROUND(SUM($BS278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG278=FALSE,0,ROUND(SUM($BT278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG278=FALSE,0,ROUND(SUM($BU278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG278=FALSE,0,ROUND(SUM($BV278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG278=FALSE,0,ROUND(SUM($BW278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG278=FALSE,0,ROUND(SUM($BX278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H278/$AD278*$X278),2),0)","v":0},{"$f":"ROUND(SUM($EU278*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET278=FALSE,$EV278,ROUND(MAX(0,SUM(SUM($EN278:$ES278)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY278=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I278","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ278*Account!$AA$2),SUM($EZ278*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E278<>\"D-CARE\",Tenant!$F278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB278=FALSE,0,ROUND(SUM($AF278*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD278=FALSE,0,SUM($CF278*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA278>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF278=FALSE,0,SUM($CF278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA278>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH278=TRUE,$AA278>0),SUM($CF278*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ278=FALSE,0,ROUND(SUM($BZ278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ278=FALSE,0,ROUND(SUM($CA278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ278=FALSE,0,ROUND(SUM($CB278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ278=FALSE,0,ROUND(SUM($CC278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ278=FALSE,0,ROUND(SUM($CD278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ278=FALSE,0,ROUND(SUM($CE278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H278/$AD278*$AA278),2),0)","v":0},{"$f":"ROUND(SUM($FX278*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW278=FALSE,$FY278,ROUND(MAX(0,SUM(SUM($FQ278:$FV278)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB278=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I278","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC278*Account!$AA$2),SUM($GC278*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D278<=FctrChngDts!$B$14,$E278>FctrChngDts!$B$14),AND($D278<=FctrChngDts!$C$14,$E278>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE278=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH278:$GJ278))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO278,$DB278,$GH278:$GJ278))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG278,$GK278,$GN278,$DR278,$DT278,$DV278,$DX278),IF(Account!$Q$2=TRUE,SUM($GG278,$GL278,$GN278,$DR278,$DT278,$DV278,$DX278),SUM($GG278,$GK278,$GL278,$GM278,$GN278,$DR278,$DT278,$DV278,$DX278)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D278,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,8,FALSE)=TRUE,$GO278<0),0,SUM(SUM(SUM($GO278/$AD278*$GP278)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,8,FALSE)=TRUE,$GO278<0),0,SUM(SUM(SUM($GO278/$AD278*$GQ278)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG278,$CO278,$DB278,$GM278)/$AD278)*$X278*FctrChngDts!$B$15),SUM(SUM(SUM($DG278,$CO278,$DB278,$GH278:$GJ278)/$AD278)*$X278*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG278,$CO278,$DB278,$GM278)/$AD278)*$AA278*FctrChngDts!$B$15),SUM(SUM(SUM($DG278,$CO278,$DB278,$GH278:$GJ278)/$AD278)*$AA278*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E278),$AD278,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D278,FctrChngDts!$C$17<=$E278),_xlfn.DAYS($D278,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E278),$AD278,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D278,FctrChngDts!$C$19<=$E278),_xlfn.DAYS($D278,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY278*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY278*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ278*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ278*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D278,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF278*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG278*Account!$AA$2)),2)","v":0}]
[278,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G279),0,IF($F279<=$G279,SUM($G279-$F279),IF($F279>$G279,SUM((Account!$L$2-$F279)+$G279+1))))","v":0},{"$f":"IF(AND($D279>=FctrChngDts!$C$2,$D279<=FctrChngDts!$D$2),$D279,\"\")","v":""},{"$f":"IF($I279=\"\",\"\",IF($E279<=FctrChngDts!$D$2,$E279,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D279<FctrChngDts!$E$2,$E279<FctrChngDts!$E$2),AND($D279>=FctrChngDts!$F$2,$E279>=FctrChngDts!$F$2)),\"\",IF(AND($D279>=FctrChngDts!$E$2,$D279<=FctrChngDts!$F$2),$D279,FctrChngDts!$E$2))","v":""},{"$f":"IF($K279=\"\",\"\",IF(AND($J279=$K279,$E279>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K279=$J279,$E279,IF(AND($E279>=FctrChngDts!$E$2,$E279<=FctrChngDts!$F$2),$E279,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D279<DATE(YEAR(Account!$J$2),6,1),$D279>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I279<FctrChngDts!$A$2,$J279<FctrChngDts!$A$2),AND($I279>=FctrChngDts!$B$2,$J279>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I279<FctrChngDts!$A$2,$J279>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I279>=FctrChngDts!$A$2,$J279<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I279<FctrChngDts!$B$2,$J279>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K279<FctrChngDts!$A$2,$L279<FctrChngDts!$A$2),AND($K279>=FctrChngDts!$B$2,$L279>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K279<FctrChngDts!$A$2,$L279>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K279>=FctrChngDts!$A$2,$L279<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K279<FctrChngDts!$B$2,$L279>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I279=\"\",$J279=0),0,IF(AND($N279=TRUE,$I279<>0),SUM($J279-$I279+1),IF($O279=TRUE,SUM(FctrChngDts!$A$2-$I279),IF($P279=TRUE,0,IF($Q279=TRUE,SUM($J279-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I279=\"\",$J279=0),0,IF($N279=TRUE,0,IF($O279=TRUE,SUM($J279-FctrChngDts!$A$2+1),IF(AND($P279=TRUE,$I279<>0),SUM($J279-$I279+1),IF($Q279=TRUE,SUM(FctrChngDts!$B$2-$I279),0)))))","v":0},0,{"$f":"IF(OR($K279=\"\",$L279=0),0,IF(AND($R279=TRUE,$K279<>0),SUM($L279-$K279+1),IF($S279=TRUE,SUM(FctrChngDts!$A$2-$K279),IF($T279=TRUE,0,IF($U279=TRUE,SUM($L279-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K279=\"\",$L279=0),0,IF($R279=TRUE,0,IF($S279=TRUE,SUM($L279-FctrChngDts!$A$2+1),IF(AND($T279=TRUE,$K279<>0),SUM($L279-$K279+1),IF($U279=TRUE,SUM(FctrChngDts!$B$2-$K279),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A279,Tenant!$A279:$J778,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR279=FALSE,VLOOKUP($AQ279,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ279,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR279=FALSE,VLOOKUP($AQ279,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ279,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR279=FALSE,VLOOKUP($AQ279,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ279,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR279=FALSE,VLOOKUP($AQ279,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ279,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A279,Tenant!$A279:$J778,6,FALSE)","v":0},{"$f":"VLOOKUP($A279,Tenant!$A279:$J778,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG279=FALSE,0,IF($DQ279=TRUE,SUM($BS279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS279*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DQ279=TRUE,SUM($BT279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT279*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DQ279=TRUE,SUM($BU279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU279*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DQ279=TRUE,SUM($BV279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DQ279=TRUE,SUM($BW279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW279*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DQ279=TRUE,SUM($BX279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX279*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN279=FALSE,0,ROUND(SUM($BY279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP279=FALSE,0,ROUND(SUM($X279*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY279=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X279),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X279)),2)","v":0},0,false,{"$f":"ROUND(IF($CT279=FALSE,0,IF($DU279=TRUE,SUM($BZ279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ279*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT279=FALSE,0,IF($DU279=TRUE,SUM($CA279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA279*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT279=FALSE,0,IF($DU279=TRUE,SUM($CB279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB279*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT279=FALSE,0,IF($DU279=TRUE,SUM($CC279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC279*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT279=FALSE,0,IF($DU279=TRUE,SUM($CD279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD279*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT279=FALSE,0,IF($DU279=TRUE,SUM($CE279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE279*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA279=FALSE,0,ROUND(SUM($CF279*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC279=FALSE,0,ROUND(SUM($AA279*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY279=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA279),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA279)),2)","v":0},0,0,{"$f":"SUM($DG279*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG279*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH279,IF(VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI279,$DG279))","v":0},0,false,0,false,0,{"$f":"IF(AND($X279>0,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ279=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH279:$CM279,$CQ279,$DZ279,$EF279,$EN279:$ES279)-SUM($BY279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH279:$CM279,$CQ279,$DZ279,$EF279,$EH279:$EM279)-SUM($BY279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X279>0,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS279=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH279:$CM279,$CO279,$CQ279,$CU279:$CZ279,$DB279,$DD279,$DZ279,$EB279,$ED279,$EF279,$EN279:$ES279,$FC279,$FE279,$FG279,$FI279,$FQ279:$FV279)/$AD279*$X279)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH279:$CM279,$CO279,$CQ279,$CU279:$CZ279,$DB279,$DD279,$DZ279,$EB279,$ED279,$EF279,$EH279:$EM279,$FC279,$FE279,$FG279,$FI279,$FK279:$FP279)/$AD279*$X279)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA279>0,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU279=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU279:$CZ279,$DD279,$DZ279,$FI279,$FQ279:$FV279)-SUM($CF279*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU279:$CZ279,$DD279,$DZ279,$FI279,$FK279:$FP279)-SUM($CF279*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA279>0,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW279=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH279:$CM279,$CO279,$CQ279,$CU279:$CZ279,$DB279,$DD279,$DZ279,$EB279,$ED279,$EF279,$EN279:$ES279,$FC279,$FE279,$FG279,$FI279,$FQ279:$FV279)/$AD279*$AA279)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH279:$CM279,$CO279,$CQ279,$CU279:$CZ279,$DB279,$DD279,$DZ279,$EB279,$ED279,$EF279,$EH279:$EM279,$FC279,$FE279,$FG279,$FI279,$FK279:$FP279)/$AD279*$AA279)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X279>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E279<>\"D-CARE\",Tenant!$F279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY279=FALSE,0,ROUND(SUM($AE279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X279>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X279>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X279>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA279=FALSE,0,SUM($BY279*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X279>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC279=FALSE,0,SUM($BY279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X279>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE279=TRUE,$X279>0),SUM($BY279*Account!$T$2),0)","v":0},{"$f":"IF(AND($X279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG279=FALSE,0,ROUND(SUM($BS279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG279=FALSE,0,ROUND(SUM($BT279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG279=FALSE,0,ROUND(SUM($BU279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG279=FALSE,0,ROUND(SUM($BV279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG279=FALSE,0,ROUND(SUM($BW279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG279=FALSE,0,ROUND(SUM($BX279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H279/$AD279*$X279),2),0)","v":0},{"$f":"ROUND(SUM($EU279*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET279=FALSE,$EV279,ROUND(MAX(0,SUM(SUM($EN279:$ES279)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY279=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I279","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ279*Account!$AA$2),SUM($EZ279*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA279>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E279<>\"D-CARE\",Tenant!$F279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB279=FALSE,0,ROUND(SUM($AF279*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA279>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA279>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA279>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD279=FALSE,0,SUM($CF279*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA279>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF279=FALSE,0,SUM($CF279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA279>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH279=TRUE,$AA279>0),SUM($CF279*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ279=FALSE,0,ROUND(SUM($BZ279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ279=FALSE,0,ROUND(SUM($CA279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ279=FALSE,0,ROUND(SUM($CB279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ279=FALSE,0,ROUND(SUM($CC279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ279=FALSE,0,ROUND(SUM($CD279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ279=FALSE,0,ROUND(SUM($CE279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H279/$AD279*$AA279),2),0)","v":0},{"$f":"ROUND(SUM($FX279*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW279=FALSE,$FY279,ROUND(MAX(0,SUM(SUM($FQ279:$FV279)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB279=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I279","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC279*Account!$AA$2),SUM($GC279*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D279<=FctrChngDts!$B$14,$E279>FctrChngDts!$B$14),AND($D279<=FctrChngDts!$C$14,$E279>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE279=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH279:$GJ279))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO279,$DB279,$GH279:$GJ279))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG279,$GK279,$GN279,$DR279,$DT279,$DV279,$DX279),IF(Account!$Q$2=TRUE,SUM($GG279,$GL279,$GN279,$DR279,$DT279,$DV279,$DX279),SUM($GG279,$GK279,$GL279,$GM279,$GN279,$DR279,$DT279,$DV279,$DX279)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D279,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A279,Tenant!$A:$J,8,FALSE)=TRUE,$GO279<0),0,SUM(SUM(SUM($GO279/$AD279*$GP279)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A279,Tenant!$A:$J,8,FALSE)=TRUE,$GO279<0),0,SUM(SUM(SUM($GO279/$AD279*$GQ279)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG279,$CO279,$DB279,$GM279)/$AD279)*$X279*FctrChngDts!$B$15),SUM(SUM(SUM($DG279,$CO279,$DB279,$GH279:$GJ279)/$AD279)*$X279*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG279,$CO279,$DB279,$GM279)/$AD279)*$AA279*FctrChngDts!$B$15),SUM(SUM(SUM($DG279,$CO279,$DB279,$GH279:$GJ279)/$AD279)*$AA279*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E279),$AD279,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D279,FctrChngDts!$C$17<=$E279),_xlfn.DAYS($D279,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E279),$AD279,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D279,FctrChngDts!$C$19<=$E279),_xlfn.DAYS($D279,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY279*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY279*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ279*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ279*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D279,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A279,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF279*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A279,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG279*Account!$AA$2)),2)","v":0}]
[279,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G280),0,IF($F280<=$G280,SUM($G280-$F280),IF($F280>$G280,SUM((Account!$L$2-$F280)+$G280+1))))","v":0},{"$f":"IF(AND($D280>=FctrChngDts!$C$2,$D280<=FctrChngDts!$D$2),$D280,\"\")","v":""},{"$f":"IF($I280=\"\",\"\",IF($E280<=FctrChngDts!$D$2,$E280,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D280<FctrChngDts!$E$2,$E280<FctrChngDts!$E$2),AND($D280>=FctrChngDts!$F$2,$E280>=FctrChngDts!$F$2)),\"\",IF(AND($D280>=FctrChngDts!$E$2,$D280<=FctrChngDts!$F$2),$D280,FctrChngDts!$E$2))","v":""},{"$f":"IF($K280=\"\",\"\",IF(AND($J280=$K280,$E280>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K280=$J280,$E280,IF(AND($E280>=FctrChngDts!$E$2,$E280<=FctrChngDts!$F$2),$E280,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D280<DATE(YEAR(Account!$J$2),6,1),$D280>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I280<FctrChngDts!$A$2,$J280<FctrChngDts!$A$2),AND($I280>=FctrChngDts!$B$2,$J280>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I280<FctrChngDts!$A$2,$J280>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I280>=FctrChngDts!$A$2,$J280<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I280<FctrChngDts!$B$2,$J280>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K280<FctrChngDts!$A$2,$L280<FctrChngDts!$A$2),AND($K280>=FctrChngDts!$B$2,$L280>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K280<FctrChngDts!$A$2,$L280>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K280>=FctrChngDts!$A$2,$L280<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K280<FctrChngDts!$B$2,$L280>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I280=\"\",$J280=0),0,IF(AND($N280=TRUE,$I280<>0),SUM($J280-$I280+1),IF($O280=TRUE,SUM(FctrChngDts!$A$2-$I280),IF($P280=TRUE,0,IF($Q280=TRUE,SUM($J280-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I280=\"\",$J280=0),0,IF($N280=TRUE,0,IF($O280=TRUE,SUM($J280-FctrChngDts!$A$2+1),IF(AND($P280=TRUE,$I280<>0),SUM($J280-$I280+1),IF($Q280=TRUE,SUM(FctrChngDts!$B$2-$I280),0)))))","v":0},0,{"$f":"IF(OR($K280=\"\",$L280=0),0,IF(AND($R280=TRUE,$K280<>0),SUM($L280-$K280+1),IF($S280=TRUE,SUM(FctrChngDts!$A$2-$K280),IF($T280=TRUE,0,IF($U280=TRUE,SUM($L280-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K280=\"\",$L280=0),0,IF($R280=TRUE,0,IF($S280=TRUE,SUM($L280-FctrChngDts!$A$2+1),IF(AND($T280=TRUE,$K280<>0),SUM($L280-$K280+1),IF($U280=TRUE,SUM(FctrChngDts!$B$2-$K280),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A280,Tenant!$A280:$J779,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR280=FALSE,VLOOKUP($AQ280,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ280,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR280=FALSE,VLOOKUP($AQ280,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ280,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR280=FALSE,VLOOKUP($AQ280,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ280,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR280=FALSE,VLOOKUP($AQ280,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ280,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A280,Tenant!$A280:$J779,6,FALSE)","v":0},{"$f":"VLOOKUP($A280,Tenant!$A280:$J779,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG280=FALSE,0,IF($DQ280=TRUE,SUM($BS280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS280*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DQ280=TRUE,SUM($BT280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT280*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DQ280=TRUE,SUM($BU280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU280*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DQ280=TRUE,SUM($BV280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DQ280=TRUE,SUM($BW280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW280*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DQ280=TRUE,SUM($BX280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX280*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN280=FALSE,0,ROUND(SUM($BY280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP280=FALSE,0,ROUND(SUM($X280*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY280=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X280),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X280)),2)","v":0},0,false,{"$f":"ROUND(IF($CT280=FALSE,0,IF($DU280=TRUE,SUM($BZ280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ280*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT280=FALSE,0,IF($DU280=TRUE,SUM($CA280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA280*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT280=FALSE,0,IF($DU280=TRUE,SUM($CB280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB280*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT280=FALSE,0,IF($DU280=TRUE,SUM($CC280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC280*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT280=FALSE,0,IF($DU280=TRUE,SUM($CD280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD280*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT280=FALSE,0,IF($DU280=TRUE,SUM($CE280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE280*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA280=FALSE,0,ROUND(SUM($CF280*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC280=FALSE,0,ROUND(SUM($AA280*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY280=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA280),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA280)),2)","v":0},0,0,{"$f":"SUM($DG280*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG280*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH280,IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI280,$DG280))","v":0},0,false,0,false,0,{"$f":"IF(AND($X280>0,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ280=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH280:$CM280,$CQ280,$DZ280,$EF280,$EN280:$ES280)-SUM($BY280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH280:$CM280,$CQ280,$DZ280,$EF280,$EH280:$EM280)-SUM($BY280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X280>0,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS280=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH280:$CM280,$CO280,$CQ280,$CU280:$CZ280,$DB280,$DD280,$DZ280,$EB280,$ED280,$EF280,$EN280:$ES280,$FC280,$FE280,$FG280,$FI280,$FQ280:$FV280)/$AD280*$X280)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH280:$CM280,$CO280,$CQ280,$CU280:$CZ280,$DB280,$DD280,$DZ280,$EB280,$ED280,$EF280,$EH280:$EM280,$FC280,$FE280,$FG280,$FI280,$FK280:$FP280)/$AD280*$X280)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA280>0,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU280=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU280:$CZ280,$DD280,$DZ280,$FI280,$FQ280:$FV280)-SUM($CF280*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU280:$CZ280,$DD280,$DZ280,$FI280,$FK280:$FP280)-SUM($CF280*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA280>0,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW280=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH280:$CM280,$CO280,$CQ280,$CU280:$CZ280,$DB280,$DD280,$DZ280,$EB280,$ED280,$EF280,$EN280:$ES280,$FC280,$FE280,$FG280,$FI280,$FQ280:$FV280)/$AD280*$AA280)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH280:$CM280,$CO280,$CQ280,$CU280:$CZ280,$DB280,$DD280,$DZ280,$EB280,$ED280,$EF280,$EH280:$EM280,$FC280,$FE280,$FG280,$FI280,$FK280:$FP280)/$AD280*$AA280)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E280<>\"D-CARE\",Tenant!$F280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY280=FALSE,0,ROUND(SUM($AE280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA280=FALSE,0,SUM($BY280*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X280>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC280=FALSE,0,SUM($BY280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X280>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE280=TRUE,$X280>0),SUM($BY280*Account!$T$2),0)","v":0},{"$f":"IF(AND($X280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG280=FALSE,0,ROUND(SUM($BS280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG280=FALSE,0,ROUND(SUM($BT280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG280=FALSE,0,ROUND(SUM($BU280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG280=FALSE,0,ROUND(SUM($BV280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG280=FALSE,0,ROUND(SUM($BW280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG280=FALSE,0,ROUND(SUM($BX280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H280/$AD280*$X280),2),0)","v":0},{"$f":"ROUND(SUM($EU280*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET280=FALSE,$EV280,ROUND(MAX(0,SUM(SUM($EN280:$ES280)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY280=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I280","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ280*Account!$AA$2),SUM($EZ280*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E280<>\"D-CARE\",Tenant!$F280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB280=FALSE,0,ROUND(SUM($AF280*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD280=FALSE,0,SUM($CF280*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA280>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF280=FALSE,0,SUM($CF280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA280>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH280=TRUE,$AA280>0),SUM($CF280*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ280=FALSE,0,ROUND(SUM($BZ280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ280=FALSE,0,ROUND(SUM($CA280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ280=FALSE,0,ROUND(SUM($CB280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ280=FALSE,0,ROUND(SUM($CC280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ280=FALSE,0,ROUND(SUM($CD280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ280=FALSE,0,ROUND(SUM($CE280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H280/$AD280*$AA280),2),0)","v":0},{"$f":"ROUND(SUM($FX280*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW280=FALSE,$FY280,ROUND(MAX(0,SUM(SUM($FQ280:$FV280)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB280=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I280","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC280*Account!$AA$2),SUM($GC280*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D280<=FctrChngDts!$B$14,$E280>FctrChngDts!$B$14),AND($D280<=FctrChngDts!$C$14,$E280>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE280=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH280:$GJ280))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO280,$DB280,$GH280:$GJ280))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG280,$GK280,$GN280,$DR280,$DT280,$DV280,$DX280),IF(Account!$Q$2=TRUE,SUM($GG280,$GL280,$GN280,$DR280,$DT280,$DV280,$DX280),SUM($GG280,$GK280,$GL280,$GM280,$GN280,$DR280,$DT280,$DV280,$DX280)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D280,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,8,FALSE)=TRUE,$GO280<0),0,SUM(SUM(SUM($GO280/$AD280*$GP280)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,8,FALSE)=TRUE,$GO280<0),0,SUM(SUM(SUM($GO280/$AD280*$GQ280)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG280,$CO280,$DB280,$GM280)/$AD280)*$X280*FctrChngDts!$B$15),SUM(SUM(SUM($DG280,$CO280,$DB280,$GH280:$GJ280)/$AD280)*$X280*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG280,$CO280,$DB280,$GM280)/$AD280)*$AA280*FctrChngDts!$B$15),SUM(SUM(SUM($DG280,$CO280,$DB280,$GH280:$GJ280)/$AD280)*$AA280*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E280),$AD280,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D280,FctrChngDts!$C$17<=$E280),_xlfn.DAYS($D280,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E280),$AD280,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D280,FctrChngDts!$C$19<=$E280),_xlfn.DAYS($D280,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY280*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY280*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ280*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ280*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D280,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF280*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG280*Account!$AA$2)),2)","v":0}]
[280,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G281),0,IF($F281<=$G281,SUM($G281-$F281),IF($F281>$G281,SUM((Account!$L$2-$F281)+$G281+1))))","v":0},{"$f":"IF(AND($D281>=FctrChngDts!$C$2,$D281<=FctrChngDts!$D$2),$D281,\"\")","v":""},{"$f":"IF($I281=\"\",\"\",IF($E281<=FctrChngDts!$D$2,$E281,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D281<FctrChngDts!$E$2,$E281<FctrChngDts!$E$2),AND($D281>=FctrChngDts!$F$2,$E281>=FctrChngDts!$F$2)),\"\",IF(AND($D281>=FctrChngDts!$E$2,$D281<=FctrChngDts!$F$2),$D281,FctrChngDts!$E$2))","v":""},{"$f":"IF($K281=\"\",\"\",IF(AND($J281=$K281,$E281>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K281=$J281,$E281,IF(AND($E281>=FctrChngDts!$E$2,$E281<=FctrChngDts!$F$2),$E281,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D281<DATE(YEAR(Account!$J$2),6,1),$D281>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I281<FctrChngDts!$A$2,$J281<FctrChngDts!$A$2),AND($I281>=FctrChngDts!$B$2,$J281>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I281<FctrChngDts!$A$2,$J281>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I281>=FctrChngDts!$A$2,$J281<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I281<FctrChngDts!$B$2,$J281>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K281<FctrChngDts!$A$2,$L281<FctrChngDts!$A$2),AND($K281>=FctrChngDts!$B$2,$L281>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K281<FctrChngDts!$A$2,$L281>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K281>=FctrChngDts!$A$2,$L281<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K281<FctrChngDts!$B$2,$L281>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I281=\"\",$J281=0),0,IF(AND($N281=TRUE,$I281<>0),SUM($J281-$I281+1),IF($O281=TRUE,SUM(FctrChngDts!$A$2-$I281),IF($P281=TRUE,0,IF($Q281=TRUE,SUM($J281-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I281=\"\",$J281=0),0,IF($N281=TRUE,0,IF($O281=TRUE,SUM($J281-FctrChngDts!$A$2+1),IF(AND($P281=TRUE,$I281<>0),SUM($J281-$I281+1),IF($Q281=TRUE,SUM(FctrChngDts!$B$2-$I281),0)))))","v":0},0,{"$f":"IF(OR($K281=\"\",$L281=0),0,IF(AND($R281=TRUE,$K281<>0),SUM($L281-$K281+1),IF($S281=TRUE,SUM(FctrChngDts!$A$2-$K281),IF($T281=TRUE,0,IF($U281=TRUE,SUM($L281-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K281=\"\",$L281=0),0,IF($R281=TRUE,0,IF($S281=TRUE,SUM($L281-FctrChngDts!$A$2+1),IF(AND($T281=TRUE,$K281<>0),SUM($L281-$K281+1),IF($U281=TRUE,SUM(FctrChngDts!$B$2-$K281),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A281,Tenant!$A281:$J780,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR281=FALSE,VLOOKUP($AQ281,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ281,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR281=FALSE,VLOOKUP($AQ281,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ281,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR281=FALSE,VLOOKUP($AQ281,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ281,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR281=FALSE,VLOOKUP($AQ281,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ281,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A281,Tenant!$A281:$J780,6,FALSE)","v":0},{"$f":"VLOOKUP($A281,Tenant!$A281:$J780,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG281=FALSE,0,IF($DQ281=TRUE,SUM($BS281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS281*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DQ281=TRUE,SUM($BT281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT281*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DQ281=TRUE,SUM($BU281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU281*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DQ281=TRUE,SUM($BV281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DQ281=TRUE,SUM($BW281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW281*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DQ281=TRUE,SUM($BX281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX281*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN281=FALSE,0,ROUND(SUM($BY281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP281=FALSE,0,ROUND(SUM($X281*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY281=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X281),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X281)),2)","v":0},0,false,{"$f":"ROUND(IF($CT281=FALSE,0,IF($DU281=TRUE,SUM($BZ281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ281*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT281=FALSE,0,IF($DU281=TRUE,SUM($CA281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA281*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT281=FALSE,0,IF($DU281=TRUE,SUM($CB281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB281*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT281=FALSE,0,IF($DU281=TRUE,SUM($CC281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC281*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT281=FALSE,0,IF($DU281=TRUE,SUM($CD281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD281*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT281=FALSE,0,IF($DU281=TRUE,SUM($CE281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE281*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA281=FALSE,0,ROUND(SUM($CF281*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC281=FALSE,0,ROUND(SUM($AA281*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY281=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA281),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA281)),2)","v":0},0,0,{"$f":"SUM($DG281*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG281*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH281,IF(VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI281,$DG281))","v":0},0,false,0,false,0,{"$f":"IF(AND($X281>0,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ281=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH281:$CM281,$CQ281,$DZ281,$EF281,$EN281:$ES281)-SUM($BY281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH281:$CM281,$CQ281,$DZ281,$EF281,$EH281:$EM281)-SUM($BY281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X281>0,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS281=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH281:$CM281,$CO281,$CQ281,$CU281:$CZ281,$DB281,$DD281,$DZ281,$EB281,$ED281,$EF281,$EN281:$ES281,$FC281,$FE281,$FG281,$FI281,$FQ281:$FV281)/$AD281*$X281)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH281:$CM281,$CO281,$CQ281,$CU281:$CZ281,$DB281,$DD281,$DZ281,$EB281,$ED281,$EF281,$EH281:$EM281,$FC281,$FE281,$FG281,$FI281,$FK281:$FP281)/$AD281*$X281)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA281>0,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU281=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU281:$CZ281,$DD281,$DZ281,$FI281,$FQ281:$FV281)-SUM($CF281*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU281:$CZ281,$DD281,$DZ281,$FI281,$FK281:$FP281)-SUM($CF281*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA281>0,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW281=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH281:$CM281,$CO281,$CQ281,$CU281:$CZ281,$DB281,$DD281,$DZ281,$EB281,$ED281,$EF281,$EN281:$ES281,$FC281,$FE281,$FG281,$FI281,$FQ281:$FV281)/$AD281*$AA281)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH281:$CM281,$CO281,$CQ281,$CU281:$CZ281,$DB281,$DD281,$DZ281,$EB281,$ED281,$EF281,$EH281:$EM281,$FC281,$FE281,$FG281,$FI281,$FK281:$FP281)/$AD281*$AA281)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X281>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E281<>\"D-CARE\",Tenant!$F281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY281=FALSE,0,ROUND(SUM($AE281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X281>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X281>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X281>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA281=FALSE,0,SUM($BY281*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X281>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC281=FALSE,0,SUM($BY281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X281>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE281=TRUE,$X281>0),SUM($BY281*Account!$T$2),0)","v":0},{"$f":"IF(AND($X281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG281=FALSE,0,ROUND(SUM($BS281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG281=FALSE,0,ROUND(SUM($BT281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG281=FALSE,0,ROUND(SUM($BU281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG281=FALSE,0,ROUND(SUM($BV281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG281=FALSE,0,ROUND(SUM($BW281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG281=FALSE,0,ROUND(SUM($BX281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H281/$AD281*$X281),2),0)","v":0},{"$f":"ROUND(SUM($EU281*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET281=FALSE,$EV281,ROUND(MAX(0,SUM(SUM($EN281:$ES281)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY281=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I281","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ281*Account!$AA$2),SUM($EZ281*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA281>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E281<>\"D-CARE\",Tenant!$F281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB281=FALSE,0,ROUND(SUM($AF281*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA281>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA281>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA281>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD281=FALSE,0,SUM($CF281*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA281>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF281=FALSE,0,SUM($CF281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA281>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH281=TRUE,$AA281>0),SUM($CF281*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ281=FALSE,0,ROUND(SUM($BZ281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ281=FALSE,0,ROUND(SUM($CA281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ281=FALSE,0,ROUND(SUM($CB281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ281=FALSE,0,ROUND(SUM($CC281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ281=FALSE,0,ROUND(SUM($CD281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ281=FALSE,0,ROUND(SUM($CE281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H281/$AD281*$AA281),2),0)","v":0},{"$f":"ROUND(SUM($FX281*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW281=FALSE,$FY281,ROUND(MAX(0,SUM(SUM($FQ281:$FV281)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB281=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I281","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC281*Account!$AA$2),SUM($GC281*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D281<=FctrChngDts!$B$14,$E281>FctrChngDts!$B$14),AND($D281<=FctrChngDts!$C$14,$E281>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE281=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH281:$GJ281))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO281,$DB281,$GH281:$GJ281))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG281,$GK281,$GN281,$DR281,$DT281,$DV281,$DX281),IF(Account!$Q$2=TRUE,SUM($GG281,$GL281,$GN281,$DR281,$DT281,$DV281,$DX281),SUM($GG281,$GK281,$GL281,$GM281,$GN281,$DR281,$DT281,$DV281,$DX281)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D281,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A281,Tenant!$A:$J,8,FALSE)=TRUE,$GO281<0),0,SUM(SUM(SUM($GO281/$AD281*$GP281)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A281,Tenant!$A:$J,8,FALSE)=TRUE,$GO281<0),0,SUM(SUM(SUM($GO281/$AD281*$GQ281)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG281,$CO281,$DB281,$GM281)/$AD281)*$X281*FctrChngDts!$B$15),SUM(SUM(SUM($DG281,$CO281,$DB281,$GH281:$GJ281)/$AD281)*$X281*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG281,$CO281,$DB281,$GM281)/$AD281)*$AA281*FctrChngDts!$B$15),SUM(SUM(SUM($DG281,$CO281,$DB281,$GH281:$GJ281)/$AD281)*$AA281*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E281),$AD281,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D281,FctrChngDts!$C$17<=$E281),_xlfn.DAYS($D281,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E281),$AD281,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D281,FctrChngDts!$C$19<=$E281),_xlfn.DAYS($D281,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY281*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY281*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ281*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ281*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D281,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A281,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF281*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A281,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG281*Account!$AA$2)),2)","v":0}]
[281,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G282),0,IF($F282<=$G282,SUM($G282-$F282),IF($F282>$G282,SUM((Account!$L$2-$F282)+$G282+1))))","v":0},{"$f":"IF(AND($D282>=FctrChngDts!$C$2,$D282<=FctrChngDts!$D$2),$D282,\"\")","v":""},{"$f":"IF($I282=\"\",\"\",IF($E282<=FctrChngDts!$D$2,$E282,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D282<FctrChngDts!$E$2,$E282<FctrChngDts!$E$2),AND($D282>=FctrChngDts!$F$2,$E282>=FctrChngDts!$F$2)),\"\",IF(AND($D282>=FctrChngDts!$E$2,$D282<=FctrChngDts!$F$2),$D282,FctrChngDts!$E$2))","v":""},{"$f":"IF($K282=\"\",\"\",IF(AND($J282=$K282,$E282>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K282=$J282,$E282,IF(AND($E282>=FctrChngDts!$E$2,$E282<=FctrChngDts!$F$2),$E282,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D282<DATE(YEAR(Account!$J$2),6,1),$D282>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I282<FctrChngDts!$A$2,$J282<FctrChngDts!$A$2),AND($I282>=FctrChngDts!$B$2,$J282>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I282<FctrChngDts!$A$2,$J282>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I282>=FctrChngDts!$A$2,$J282<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I282<FctrChngDts!$B$2,$J282>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K282<FctrChngDts!$A$2,$L282<FctrChngDts!$A$2),AND($K282>=FctrChngDts!$B$2,$L282>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K282<FctrChngDts!$A$2,$L282>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K282>=FctrChngDts!$A$2,$L282<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K282<FctrChngDts!$B$2,$L282>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I282=\"\",$J282=0),0,IF(AND($N282=TRUE,$I282<>0),SUM($J282-$I282+1),IF($O282=TRUE,SUM(FctrChngDts!$A$2-$I282),IF($P282=TRUE,0,IF($Q282=TRUE,SUM($J282-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I282=\"\",$J282=0),0,IF($N282=TRUE,0,IF($O282=TRUE,SUM($J282-FctrChngDts!$A$2+1),IF(AND($P282=TRUE,$I282<>0),SUM($J282-$I282+1),IF($Q282=TRUE,SUM(FctrChngDts!$B$2-$I282),0)))))","v":0},0,{"$f":"IF(OR($K282=\"\",$L282=0),0,IF(AND($R282=TRUE,$K282<>0),SUM($L282-$K282+1),IF($S282=TRUE,SUM(FctrChngDts!$A$2-$K282),IF($T282=TRUE,0,IF($U282=TRUE,SUM($L282-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K282=\"\",$L282=0),0,IF($R282=TRUE,0,IF($S282=TRUE,SUM($L282-FctrChngDts!$A$2+1),IF(AND($T282=TRUE,$K282<>0),SUM($L282-$K282+1),IF($U282=TRUE,SUM(FctrChngDts!$B$2-$K282),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A282,Tenant!$A282:$J781,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR282=FALSE,VLOOKUP($AQ282,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ282,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR282=FALSE,VLOOKUP($AQ282,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ282,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR282=FALSE,VLOOKUP($AQ282,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ282,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR282=FALSE,VLOOKUP($AQ282,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ282,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A282,Tenant!$A282:$J781,6,FALSE)","v":0},{"$f":"VLOOKUP($A282,Tenant!$A282:$J781,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG282=FALSE,0,IF($DQ282=TRUE,SUM($BS282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS282*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DQ282=TRUE,SUM($BT282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT282*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DQ282=TRUE,SUM($BU282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU282*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DQ282=TRUE,SUM($BV282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DQ282=TRUE,SUM($BW282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW282*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DQ282=TRUE,SUM($BX282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX282*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN282=FALSE,0,ROUND(SUM($BY282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP282=FALSE,0,ROUND(SUM($X282*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY282=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X282),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X282)),2)","v":0},0,false,{"$f":"ROUND(IF($CT282=FALSE,0,IF($DU282=TRUE,SUM($BZ282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ282*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT282=FALSE,0,IF($DU282=TRUE,SUM($CA282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA282*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT282=FALSE,0,IF($DU282=TRUE,SUM($CB282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB282*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT282=FALSE,0,IF($DU282=TRUE,SUM($CC282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC282*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT282=FALSE,0,IF($DU282=TRUE,SUM($CD282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD282*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT282=FALSE,0,IF($DU282=TRUE,SUM($CE282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE282*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA282=FALSE,0,ROUND(SUM($CF282*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC282=FALSE,0,ROUND(SUM($AA282*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY282=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA282),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA282)),2)","v":0},0,0,{"$f":"SUM($DG282*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG282*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH282,IF(VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI282,$DG282))","v":0},0,false,0,false,0,{"$f":"IF(AND($X282>0,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ282=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH282:$CM282,$CQ282,$DZ282,$EF282,$EN282:$ES282)-SUM($BY282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH282:$CM282,$CQ282,$DZ282,$EF282,$EH282:$EM282)-SUM($BY282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X282>0,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS282=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH282:$CM282,$CO282,$CQ282,$CU282:$CZ282,$DB282,$DD282,$DZ282,$EB282,$ED282,$EF282,$EN282:$ES282,$FC282,$FE282,$FG282,$FI282,$FQ282:$FV282)/$AD282*$X282)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH282:$CM282,$CO282,$CQ282,$CU282:$CZ282,$DB282,$DD282,$DZ282,$EB282,$ED282,$EF282,$EH282:$EM282,$FC282,$FE282,$FG282,$FI282,$FK282:$FP282)/$AD282*$X282)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA282>0,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU282=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU282:$CZ282,$DD282,$DZ282,$FI282,$FQ282:$FV282)-SUM($CF282*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU282:$CZ282,$DD282,$DZ282,$FI282,$FK282:$FP282)-SUM($CF282*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA282>0,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW282=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH282:$CM282,$CO282,$CQ282,$CU282:$CZ282,$DB282,$DD282,$DZ282,$EB282,$ED282,$EF282,$EN282:$ES282,$FC282,$FE282,$FG282,$FI282,$FQ282:$FV282)/$AD282*$AA282)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH282:$CM282,$CO282,$CQ282,$CU282:$CZ282,$DB282,$DD282,$DZ282,$EB282,$ED282,$EF282,$EH282:$EM282,$FC282,$FE282,$FG282,$FI282,$FK282:$FP282)/$AD282*$AA282)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X282>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E282<>\"D-CARE\",Tenant!$F282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY282=FALSE,0,ROUND(SUM($AE282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X282>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X282>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X282>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA282=FALSE,0,SUM($BY282*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X282>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC282=FALSE,0,SUM($BY282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X282>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE282=TRUE,$X282>0),SUM($BY282*Account!$T$2),0)","v":0},{"$f":"IF(AND($X282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG282=FALSE,0,ROUND(SUM($BS282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG282=FALSE,0,ROUND(SUM($BT282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG282=FALSE,0,ROUND(SUM($BU282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG282=FALSE,0,ROUND(SUM($BV282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG282=FALSE,0,ROUND(SUM($BW282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG282=FALSE,0,ROUND(SUM($BX282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H282/$AD282*$X282),2),0)","v":0},{"$f":"ROUND(SUM($EU282*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET282=FALSE,$EV282,ROUND(MAX(0,SUM(SUM($EN282:$ES282)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY282=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I282","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ282*Account!$AA$2),SUM($EZ282*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA282>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E282<>\"D-CARE\",Tenant!$F282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB282=FALSE,0,ROUND(SUM($AF282*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA282>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA282>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA282>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD282=FALSE,0,SUM($CF282*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA282>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF282=FALSE,0,SUM($CF282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA282>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH282=TRUE,$AA282>0),SUM($CF282*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ282=FALSE,0,ROUND(SUM($BZ282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ282=FALSE,0,ROUND(SUM($CA282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ282=FALSE,0,ROUND(SUM($CB282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ282=FALSE,0,ROUND(SUM($CC282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ282=FALSE,0,ROUND(SUM($CD282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ282=FALSE,0,ROUND(SUM($CE282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H282/$AD282*$AA282),2),0)","v":0},{"$f":"ROUND(SUM($FX282*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW282=FALSE,$FY282,ROUND(MAX(0,SUM(SUM($FQ282:$FV282)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB282=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I282","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC282*Account!$AA$2),SUM($GC282*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D282<=FctrChngDts!$B$14,$E282>FctrChngDts!$B$14),AND($D282<=FctrChngDts!$C$14,$E282>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE282=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH282:$GJ282))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO282,$DB282,$GH282:$GJ282))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG282,$GK282,$GN282,$DR282,$DT282,$DV282,$DX282),IF(Account!$Q$2=TRUE,SUM($GG282,$GL282,$GN282,$DR282,$DT282,$DV282,$DX282),SUM($GG282,$GK282,$GL282,$GM282,$GN282,$DR282,$DT282,$DV282,$DX282)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D282,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A282,Tenant!$A:$J,8,FALSE)=TRUE,$GO282<0),0,SUM(SUM(SUM($GO282/$AD282*$GP282)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A282,Tenant!$A:$J,8,FALSE)=TRUE,$GO282<0),0,SUM(SUM(SUM($GO282/$AD282*$GQ282)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG282,$CO282,$DB282,$GM282)/$AD282)*$X282*FctrChngDts!$B$15),SUM(SUM(SUM($DG282,$CO282,$DB282,$GH282:$GJ282)/$AD282)*$X282*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG282,$CO282,$DB282,$GM282)/$AD282)*$AA282*FctrChngDts!$B$15),SUM(SUM(SUM($DG282,$CO282,$DB282,$GH282:$GJ282)/$AD282)*$AA282*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E282),$AD282,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D282,FctrChngDts!$C$17<=$E282),_xlfn.DAYS($D282,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E282),$AD282,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D282,FctrChngDts!$C$19<=$E282),_xlfn.DAYS($D282,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY282*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY282*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ282*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ282*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D282,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A282,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF282*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A282,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG282*Account!$AA$2)),2)","v":0}]
[282,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G283),0,IF($F283<=$G283,SUM($G283-$F283),IF($F283>$G283,SUM((Account!$L$2-$F283)+$G283+1))))","v":0},{"$f":"IF(AND($D283>=FctrChngDts!$C$2,$D283<=FctrChngDts!$D$2),$D283,\"\")","v":""},{"$f":"IF($I283=\"\",\"\",IF($E283<=FctrChngDts!$D$2,$E283,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D283<FctrChngDts!$E$2,$E283<FctrChngDts!$E$2),AND($D283>=FctrChngDts!$F$2,$E283>=FctrChngDts!$F$2)),\"\",IF(AND($D283>=FctrChngDts!$E$2,$D283<=FctrChngDts!$F$2),$D283,FctrChngDts!$E$2))","v":""},{"$f":"IF($K283=\"\",\"\",IF(AND($J283=$K283,$E283>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K283=$J283,$E283,IF(AND($E283>=FctrChngDts!$E$2,$E283<=FctrChngDts!$F$2),$E283,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D283<DATE(YEAR(Account!$J$2),6,1),$D283>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I283<FctrChngDts!$A$2,$J283<FctrChngDts!$A$2),AND($I283>=FctrChngDts!$B$2,$J283>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I283<FctrChngDts!$A$2,$J283>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I283>=FctrChngDts!$A$2,$J283<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I283<FctrChngDts!$B$2,$J283>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K283<FctrChngDts!$A$2,$L283<FctrChngDts!$A$2),AND($K283>=FctrChngDts!$B$2,$L283>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K283<FctrChngDts!$A$2,$L283>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K283>=FctrChngDts!$A$2,$L283<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K283<FctrChngDts!$B$2,$L283>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I283=\"\",$J283=0),0,IF(AND($N283=TRUE,$I283<>0),SUM($J283-$I283+1),IF($O283=TRUE,SUM(FctrChngDts!$A$2-$I283),IF($P283=TRUE,0,IF($Q283=TRUE,SUM($J283-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I283=\"\",$J283=0),0,IF($N283=TRUE,0,IF($O283=TRUE,SUM($J283-FctrChngDts!$A$2+1),IF(AND($P283=TRUE,$I283<>0),SUM($J283-$I283+1),IF($Q283=TRUE,SUM(FctrChngDts!$B$2-$I283),0)))))","v":0},0,{"$f":"IF(OR($K283=\"\",$L283=0),0,IF(AND($R283=TRUE,$K283<>0),SUM($L283-$K283+1),IF($S283=TRUE,SUM(FctrChngDts!$A$2-$K283),IF($T283=TRUE,0,IF($U283=TRUE,SUM($L283-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K283=\"\",$L283=0),0,IF($R283=TRUE,0,IF($S283=TRUE,SUM($L283-FctrChngDts!$A$2+1),IF(AND($T283=TRUE,$K283<>0),SUM($L283-$K283+1),IF($U283=TRUE,SUM(FctrChngDts!$B$2-$K283),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A283,Tenant!$A283:$J782,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR283=FALSE,VLOOKUP($AQ283,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ283,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR283=FALSE,VLOOKUP($AQ283,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ283,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR283=FALSE,VLOOKUP($AQ283,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ283,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR283=FALSE,VLOOKUP($AQ283,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ283,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A283,Tenant!$A283:$J782,6,FALSE)","v":0},{"$f":"VLOOKUP($A283,Tenant!$A283:$J782,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG283=FALSE,0,IF($DQ283=TRUE,SUM($BS283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS283*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DQ283=TRUE,SUM($BT283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT283*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DQ283=TRUE,SUM($BU283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU283*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DQ283=TRUE,SUM($BV283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DQ283=TRUE,SUM($BW283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW283*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DQ283=TRUE,SUM($BX283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX283*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN283=FALSE,0,ROUND(SUM($BY283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP283=FALSE,0,ROUND(SUM($X283*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY283=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X283),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X283)),2)","v":0},0,false,{"$f":"ROUND(IF($CT283=FALSE,0,IF($DU283=TRUE,SUM($BZ283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ283*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT283=FALSE,0,IF($DU283=TRUE,SUM($CA283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA283*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT283=FALSE,0,IF($DU283=TRUE,SUM($CB283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB283*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT283=FALSE,0,IF($DU283=TRUE,SUM($CC283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC283*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT283=FALSE,0,IF($DU283=TRUE,SUM($CD283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD283*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT283=FALSE,0,IF($DU283=TRUE,SUM($CE283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE283*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA283=FALSE,0,ROUND(SUM($CF283*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC283=FALSE,0,ROUND(SUM($AA283*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY283=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA283),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA283)),2)","v":0},0,0,{"$f":"SUM($DG283*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG283*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH283,IF(VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI283,$DG283))","v":0},0,false,0,false,0,{"$f":"IF(AND($X283>0,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ283=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH283:$CM283,$CQ283,$DZ283,$EF283,$EN283:$ES283)-SUM($BY283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH283:$CM283,$CQ283,$DZ283,$EF283,$EH283:$EM283)-SUM($BY283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X283>0,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS283=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH283:$CM283,$CO283,$CQ283,$CU283:$CZ283,$DB283,$DD283,$DZ283,$EB283,$ED283,$EF283,$EN283:$ES283,$FC283,$FE283,$FG283,$FI283,$FQ283:$FV283)/$AD283*$X283)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH283:$CM283,$CO283,$CQ283,$CU283:$CZ283,$DB283,$DD283,$DZ283,$EB283,$ED283,$EF283,$EH283:$EM283,$FC283,$FE283,$FG283,$FI283,$FK283:$FP283)/$AD283*$X283)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA283>0,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU283=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU283:$CZ283,$DD283,$DZ283,$FI283,$FQ283:$FV283)-SUM($CF283*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU283:$CZ283,$DD283,$DZ283,$FI283,$FK283:$FP283)-SUM($CF283*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA283>0,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW283=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH283:$CM283,$CO283,$CQ283,$CU283:$CZ283,$DB283,$DD283,$DZ283,$EB283,$ED283,$EF283,$EN283:$ES283,$FC283,$FE283,$FG283,$FI283,$FQ283:$FV283)/$AD283*$AA283)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH283:$CM283,$CO283,$CQ283,$CU283:$CZ283,$DB283,$DD283,$DZ283,$EB283,$ED283,$EF283,$EH283:$EM283,$FC283,$FE283,$FG283,$FI283,$FK283:$FP283)/$AD283*$AA283)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X283>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E283<>\"D-CARE\",Tenant!$F283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY283=FALSE,0,ROUND(SUM($AE283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X283>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X283>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X283>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA283=FALSE,0,SUM($BY283*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X283>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC283=FALSE,0,SUM($BY283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X283>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE283=TRUE,$X283>0),SUM($BY283*Account!$T$2),0)","v":0},{"$f":"IF(AND($X283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG283=FALSE,0,ROUND(SUM($BS283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG283=FALSE,0,ROUND(SUM($BT283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG283=FALSE,0,ROUND(SUM($BU283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG283=FALSE,0,ROUND(SUM($BV283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG283=FALSE,0,ROUND(SUM($BW283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG283=FALSE,0,ROUND(SUM($BX283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H283/$AD283*$X283),2),0)","v":0},{"$f":"ROUND(SUM($EU283*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET283=FALSE,$EV283,ROUND(MAX(0,SUM(SUM($EN283:$ES283)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY283=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I283","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ283*Account!$AA$2),SUM($EZ283*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA283>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E283<>\"D-CARE\",Tenant!$F283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB283=FALSE,0,ROUND(SUM($AF283*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA283>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA283>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA283>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD283=FALSE,0,SUM($CF283*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA283>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF283=FALSE,0,SUM($CF283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA283>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH283=TRUE,$AA283>0),SUM($CF283*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ283=FALSE,0,ROUND(SUM($BZ283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ283=FALSE,0,ROUND(SUM($CA283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ283=FALSE,0,ROUND(SUM($CB283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ283=FALSE,0,ROUND(SUM($CC283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ283=FALSE,0,ROUND(SUM($CD283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ283=FALSE,0,ROUND(SUM($CE283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H283/$AD283*$AA283),2),0)","v":0},{"$f":"ROUND(SUM($FX283*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW283=FALSE,$FY283,ROUND(MAX(0,SUM(SUM($FQ283:$FV283)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB283=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I283","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC283*Account!$AA$2),SUM($GC283*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D283<=FctrChngDts!$B$14,$E283>FctrChngDts!$B$14),AND($D283<=FctrChngDts!$C$14,$E283>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE283=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH283:$GJ283))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO283,$DB283,$GH283:$GJ283))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG283,$GK283,$GN283,$DR283,$DT283,$DV283,$DX283),IF(Account!$Q$2=TRUE,SUM($GG283,$GL283,$GN283,$DR283,$DT283,$DV283,$DX283),SUM($GG283,$GK283,$GL283,$GM283,$GN283,$DR283,$DT283,$DV283,$DX283)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D283,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A283,Tenant!$A:$J,8,FALSE)=TRUE,$GO283<0),0,SUM(SUM(SUM($GO283/$AD283*$GP283)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A283,Tenant!$A:$J,8,FALSE)=TRUE,$GO283<0),0,SUM(SUM(SUM($GO283/$AD283*$GQ283)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG283,$CO283,$DB283,$GM283)/$AD283)*$X283*FctrChngDts!$B$15),SUM(SUM(SUM($DG283,$CO283,$DB283,$GH283:$GJ283)/$AD283)*$X283*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG283,$CO283,$DB283,$GM283)/$AD283)*$AA283*FctrChngDts!$B$15),SUM(SUM(SUM($DG283,$CO283,$DB283,$GH283:$GJ283)/$AD283)*$AA283*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E283),$AD283,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D283,FctrChngDts!$C$17<=$E283),_xlfn.DAYS($D283,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E283),$AD283,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D283,FctrChngDts!$C$19<=$E283),_xlfn.DAYS($D283,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY283*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY283*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ283*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ283*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D283,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A283,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF283*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A283,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG283*Account!$AA$2)),2)","v":0}]
[283,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G284),0,IF($F284<=$G284,SUM($G284-$F284),IF($F284>$G284,SUM((Account!$L$2-$F284)+$G284+1))))","v":0},{"$f":"IF(AND($D284>=FctrChngDts!$C$2,$D284<=FctrChngDts!$D$2),$D284,\"\")","v":""},{"$f":"IF($I284=\"\",\"\",IF($E284<=FctrChngDts!$D$2,$E284,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D284<FctrChngDts!$E$2,$E284<FctrChngDts!$E$2),AND($D284>=FctrChngDts!$F$2,$E284>=FctrChngDts!$F$2)),\"\",IF(AND($D284>=FctrChngDts!$E$2,$D284<=FctrChngDts!$F$2),$D284,FctrChngDts!$E$2))","v":""},{"$f":"IF($K284=\"\",\"\",IF(AND($J284=$K284,$E284>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K284=$J284,$E284,IF(AND($E284>=FctrChngDts!$E$2,$E284<=FctrChngDts!$F$2),$E284,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D284<DATE(YEAR(Account!$J$2),6,1),$D284>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I284<FctrChngDts!$A$2,$J284<FctrChngDts!$A$2),AND($I284>=FctrChngDts!$B$2,$J284>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I284<FctrChngDts!$A$2,$J284>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I284>=FctrChngDts!$A$2,$J284<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I284<FctrChngDts!$B$2,$J284>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K284<FctrChngDts!$A$2,$L284<FctrChngDts!$A$2),AND($K284>=FctrChngDts!$B$2,$L284>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K284<FctrChngDts!$A$2,$L284>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K284>=FctrChngDts!$A$2,$L284<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K284<FctrChngDts!$B$2,$L284>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I284=\"\",$J284=0),0,IF(AND($N284=TRUE,$I284<>0),SUM($J284-$I284+1),IF($O284=TRUE,SUM(FctrChngDts!$A$2-$I284),IF($P284=TRUE,0,IF($Q284=TRUE,SUM($J284-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I284=\"\",$J284=0),0,IF($N284=TRUE,0,IF($O284=TRUE,SUM($J284-FctrChngDts!$A$2+1),IF(AND($P284=TRUE,$I284<>0),SUM($J284-$I284+1),IF($Q284=TRUE,SUM(FctrChngDts!$B$2-$I284),0)))))","v":0},0,{"$f":"IF(OR($K284=\"\",$L284=0),0,IF(AND($R284=TRUE,$K284<>0),SUM($L284-$K284+1),IF($S284=TRUE,SUM(FctrChngDts!$A$2-$K284),IF($T284=TRUE,0,IF($U284=TRUE,SUM($L284-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K284=\"\",$L284=0),0,IF($R284=TRUE,0,IF($S284=TRUE,SUM($L284-FctrChngDts!$A$2+1),IF(AND($T284=TRUE,$K284<>0),SUM($L284-$K284+1),IF($U284=TRUE,SUM(FctrChngDts!$B$2-$K284),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A284,Tenant!$A284:$J783,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR284=FALSE,VLOOKUP($AQ284,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ284,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR284=FALSE,VLOOKUP($AQ284,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ284,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR284=FALSE,VLOOKUP($AQ284,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ284,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR284=FALSE,VLOOKUP($AQ284,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ284,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A284,Tenant!$A284:$J783,6,FALSE)","v":0},{"$f":"VLOOKUP($A284,Tenant!$A284:$J783,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG284=FALSE,0,IF($DQ284=TRUE,SUM($BS284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS284*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DQ284=TRUE,SUM($BT284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT284*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DQ284=TRUE,SUM($BU284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU284*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DQ284=TRUE,SUM($BV284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DQ284=TRUE,SUM($BW284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW284*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DQ284=TRUE,SUM($BX284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX284*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN284=FALSE,0,ROUND(SUM($BY284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP284=FALSE,0,ROUND(SUM($X284*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY284=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X284),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X284)),2)","v":0},0,false,{"$f":"ROUND(IF($CT284=FALSE,0,IF($DU284=TRUE,SUM($BZ284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ284*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT284=FALSE,0,IF($DU284=TRUE,SUM($CA284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA284*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT284=FALSE,0,IF($DU284=TRUE,SUM($CB284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB284*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT284=FALSE,0,IF($DU284=TRUE,SUM($CC284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC284*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT284=FALSE,0,IF($DU284=TRUE,SUM($CD284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD284*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT284=FALSE,0,IF($DU284=TRUE,SUM($CE284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE284*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA284=FALSE,0,ROUND(SUM($CF284*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC284=FALSE,0,ROUND(SUM($AA284*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY284=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA284),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA284)),2)","v":0},0,0,{"$f":"SUM($DG284*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG284*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH284,IF(VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI284,$DG284))","v":0},0,false,0,false,0,{"$f":"IF(AND($X284>0,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ284=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH284:$CM284,$CQ284,$DZ284,$EF284,$EN284:$ES284)-SUM($BY284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH284:$CM284,$CQ284,$DZ284,$EF284,$EH284:$EM284)-SUM($BY284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X284>0,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS284=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH284:$CM284,$CO284,$CQ284,$CU284:$CZ284,$DB284,$DD284,$DZ284,$EB284,$ED284,$EF284,$EN284:$ES284,$FC284,$FE284,$FG284,$FI284,$FQ284:$FV284)/$AD284*$X284)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH284:$CM284,$CO284,$CQ284,$CU284:$CZ284,$DB284,$DD284,$DZ284,$EB284,$ED284,$EF284,$EH284:$EM284,$FC284,$FE284,$FG284,$FI284,$FK284:$FP284)/$AD284*$X284)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA284>0,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU284=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU284:$CZ284,$DD284,$DZ284,$FI284,$FQ284:$FV284)-SUM($CF284*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU284:$CZ284,$DD284,$DZ284,$FI284,$FK284:$FP284)-SUM($CF284*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA284>0,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW284=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH284:$CM284,$CO284,$CQ284,$CU284:$CZ284,$DB284,$DD284,$DZ284,$EB284,$ED284,$EF284,$EN284:$ES284,$FC284,$FE284,$FG284,$FI284,$FQ284:$FV284)/$AD284*$AA284)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH284:$CM284,$CO284,$CQ284,$CU284:$CZ284,$DB284,$DD284,$DZ284,$EB284,$ED284,$EF284,$EH284:$EM284,$FC284,$FE284,$FG284,$FI284,$FK284:$FP284)/$AD284*$AA284)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X284>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E284<>\"D-CARE\",Tenant!$F284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY284=FALSE,0,ROUND(SUM($AE284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X284>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X284>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X284>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA284=FALSE,0,SUM($BY284*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X284>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC284=FALSE,0,SUM($BY284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X284>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE284=TRUE,$X284>0),SUM($BY284*Account!$T$2),0)","v":0},{"$f":"IF(AND($X284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG284=FALSE,0,ROUND(SUM($BS284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG284=FALSE,0,ROUND(SUM($BT284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG284=FALSE,0,ROUND(SUM($BU284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG284=FALSE,0,ROUND(SUM($BV284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG284=FALSE,0,ROUND(SUM($BW284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG284=FALSE,0,ROUND(SUM($BX284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H284/$AD284*$X284),2),0)","v":0},{"$f":"ROUND(SUM($EU284*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET284=FALSE,$EV284,ROUND(MAX(0,SUM(SUM($EN284:$ES284)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY284=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I284","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ284*Account!$AA$2),SUM($EZ284*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA284>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E284<>\"D-CARE\",Tenant!$F284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB284=FALSE,0,ROUND(SUM($AF284*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA284>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA284>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA284>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD284=FALSE,0,SUM($CF284*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA284>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF284=FALSE,0,SUM($CF284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA284>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH284=TRUE,$AA284>0),SUM($CF284*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ284=FALSE,0,ROUND(SUM($BZ284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ284=FALSE,0,ROUND(SUM($CA284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ284=FALSE,0,ROUND(SUM($CB284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ284=FALSE,0,ROUND(SUM($CC284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ284=FALSE,0,ROUND(SUM($CD284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ284=FALSE,0,ROUND(SUM($CE284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H284/$AD284*$AA284),2),0)","v":0},{"$f":"ROUND(SUM($FX284*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW284=FALSE,$FY284,ROUND(MAX(0,SUM(SUM($FQ284:$FV284)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB284=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I284","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC284*Account!$AA$2),SUM($GC284*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D284<=FctrChngDts!$B$14,$E284>FctrChngDts!$B$14),AND($D284<=FctrChngDts!$C$14,$E284>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE284=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH284:$GJ284))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO284,$DB284,$GH284:$GJ284))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG284,$GK284,$GN284,$DR284,$DT284,$DV284,$DX284),IF(Account!$Q$2=TRUE,SUM($GG284,$GL284,$GN284,$DR284,$DT284,$DV284,$DX284),SUM($GG284,$GK284,$GL284,$GM284,$GN284,$DR284,$DT284,$DV284,$DX284)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D284,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A284,Tenant!$A:$J,8,FALSE)=TRUE,$GO284<0),0,SUM(SUM(SUM($GO284/$AD284*$GP284)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A284,Tenant!$A:$J,8,FALSE)=TRUE,$GO284<0),0,SUM(SUM(SUM($GO284/$AD284*$GQ284)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG284,$CO284,$DB284,$GM284)/$AD284)*$X284*FctrChngDts!$B$15),SUM(SUM(SUM($DG284,$CO284,$DB284,$GH284:$GJ284)/$AD284)*$X284*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG284,$CO284,$DB284,$GM284)/$AD284)*$AA284*FctrChngDts!$B$15),SUM(SUM(SUM($DG284,$CO284,$DB284,$GH284:$GJ284)/$AD284)*$AA284*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E284),$AD284,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D284,FctrChngDts!$C$17<=$E284),_xlfn.DAYS($D284,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E284),$AD284,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D284,FctrChngDts!$C$19<=$E284),_xlfn.DAYS($D284,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY284*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY284*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ284*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ284*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D284,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A284,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF284*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A284,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG284*Account!$AA$2)),2)","v":0}]
[284,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G285),0,IF($F285<=$G285,SUM($G285-$F285),IF($F285>$G285,SUM((Account!$L$2-$F285)+$G285+1))))","v":0},{"$f":"IF(AND($D285>=FctrChngDts!$C$2,$D285<=FctrChngDts!$D$2),$D285,\"\")","v":""},{"$f":"IF($I285=\"\",\"\",IF($E285<=FctrChngDts!$D$2,$E285,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D285<FctrChngDts!$E$2,$E285<FctrChngDts!$E$2),AND($D285>=FctrChngDts!$F$2,$E285>=FctrChngDts!$F$2)),\"\",IF(AND($D285>=FctrChngDts!$E$2,$D285<=FctrChngDts!$F$2),$D285,FctrChngDts!$E$2))","v":""},{"$f":"IF($K285=\"\",\"\",IF(AND($J285=$K285,$E285>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K285=$J285,$E285,IF(AND($E285>=FctrChngDts!$E$2,$E285<=FctrChngDts!$F$2),$E285,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D285<DATE(YEAR(Account!$J$2),6,1),$D285>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I285<FctrChngDts!$A$2,$J285<FctrChngDts!$A$2),AND($I285>=FctrChngDts!$B$2,$J285>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I285<FctrChngDts!$A$2,$J285>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I285>=FctrChngDts!$A$2,$J285<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I285<FctrChngDts!$B$2,$J285>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K285<FctrChngDts!$A$2,$L285<FctrChngDts!$A$2),AND($K285>=FctrChngDts!$B$2,$L285>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K285<FctrChngDts!$A$2,$L285>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K285>=FctrChngDts!$A$2,$L285<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K285<FctrChngDts!$B$2,$L285>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I285=\"\",$J285=0),0,IF(AND($N285=TRUE,$I285<>0),SUM($J285-$I285+1),IF($O285=TRUE,SUM(FctrChngDts!$A$2-$I285),IF($P285=TRUE,0,IF($Q285=TRUE,SUM($J285-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I285=\"\",$J285=0),0,IF($N285=TRUE,0,IF($O285=TRUE,SUM($J285-FctrChngDts!$A$2+1),IF(AND($P285=TRUE,$I285<>0),SUM($J285-$I285+1),IF($Q285=TRUE,SUM(FctrChngDts!$B$2-$I285),0)))))","v":0},0,{"$f":"IF(OR($K285=\"\",$L285=0),0,IF(AND($R285=TRUE,$K285<>0),SUM($L285-$K285+1),IF($S285=TRUE,SUM(FctrChngDts!$A$2-$K285),IF($T285=TRUE,0,IF($U285=TRUE,SUM($L285-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K285=\"\",$L285=0),0,IF($R285=TRUE,0,IF($S285=TRUE,SUM($L285-FctrChngDts!$A$2+1),IF(AND($T285=TRUE,$K285<>0),SUM($L285-$K285+1),IF($U285=TRUE,SUM(FctrChngDts!$B$2-$K285),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A285,Tenant!$A285:$J784,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR285=FALSE,VLOOKUP($AQ285,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ285,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR285=FALSE,VLOOKUP($AQ285,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ285,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR285=FALSE,VLOOKUP($AQ285,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ285,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR285=FALSE,VLOOKUP($AQ285,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ285,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A285,Tenant!$A285:$J784,6,FALSE)","v":0},{"$f":"VLOOKUP($A285,Tenant!$A285:$J784,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG285=FALSE,0,IF($DQ285=TRUE,SUM($BS285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS285*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DQ285=TRUE,SUM($BT285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT285*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DQ285=TRUE,SUM($BU285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU285*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DQ285=TRUE,SUM($BV285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DQ285=TRUE,SUM($BW285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW285*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DQ285=TRUE,SUM($BX285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX285*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN285=FALSE,0,ROUND(SUM($BY285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP285=FALSE,0,ROUND(SUM($X285*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY285=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X285),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X285)),2)","v":0},0,false,{"$f":"ROUND(IF($CT285=FALSE,0,IF($DU285=TRUE,SUM($BZ285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ285*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT285=FALSE,0,IF($DU285=TRUE,SUM($CA285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA285*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT285=FALSE,0,IF($DU285=TRUE,SUM($CB285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB285*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT285=FALSE,0,IF($DU285=TRUE,SUM($CC285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC285*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT285=FALSE,0,IF($DU285=TRUE,SUM($CD285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD285*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT285=FALSE,0,IF($DU285=TRUE,SUM($CE285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE285*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA285=FALSE,0,ROUND(SUM($CF285*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC285=FALSE,0,ROUND(SUM($AA285*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY285=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA285),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA285)),2)","v":0},0,0,{"$f":"SUM($DG285*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG285*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH285,IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI285,$DG285))","v":0},0,false,0,false,0,{"$f":"IF(AND($X285>0,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ285=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH285:$CM285,$CQ285,$DZ285,$EF285,$EN285:$ES285)-SUM($BY285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH285:$CM285,$CQ285,$DZ285,$EF285,$EH285:$EM285)-SUM($BY285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X285>0,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS285=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH285:$CM285,$CO285,$CQ285,$CU285:$CZ285,$DB285,$DD285,$DZ285,$EB285,$ED285,$EF285,$EN285:$ES285,$FC285,$FE285,$FG285,$FI285,$FQ285:$FV285)/$AD285*$X285)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH285:$CM285,$CO285,$CQ285,$CU285:$CZ285,$DB285,$DD285,$DZ285,$EB285,$ED285,$EF285,$EH285:$EM285,$FC285,$FE285,$FG285,$FI285,$FK285:$FP285)/$AD285*$X285)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA285>0,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU285=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU285:$CZ285,$DD285,$DZ285,$FI285,$FQ285:$FV285)-SUM($CF285*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU285:$CZ285,$DD285,$DZ285,$FI285,$FK285:$FP285)-SUM($CF285*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA285>0,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW285=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH285:$CM285,$CO285,$CQ285,$CU285:$CZ285,$DB285,$DD285,$DZ285,$EB285,$ED285,$EF285,$EN285:$ES285,$FC285,$FE285,$FG285,$FI285,$FQ285:$FV285)/$AD285*$AA285)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH285:$CM285,$CO285,$CQ285,$CU285:$CZ285,$DB285,$DD285,$DZ285,$EB285,$ED285,$EF285,$EH285:$EM285,$FC285,$FE285,$FG285,$FI285,$FK285:$FP285)/$AD285*$AA285)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E285<>\"D-CARE\",Tenant!$F285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY285=FALSE,0,ROUND(SUM($AE285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA285=FALSE,0,SUM($BY285*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X285>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC285=FALSE,0,SUM($BY285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X285>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE285=TRUE,$X285>0),SUM($BY285*Account!$T$2),0)","v":0},{"$f":"IF(AND($X285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG285=FALSE,0,ROUND(SUM($BS285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG285=FALSE,0,ROUND(SUM($BT285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG285=FALSE,0,ROUND(SUM($BU285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG285=FALSE,0,ROUND(SUM($BV285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG285=FALSE,0,ROUND(SUM($BW285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG285=FALSE,0,ROUND(SUM($BX285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H285/$AD285*$X285),2),0)","v":0},{"$f":"ROUND(SUM($EU285*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET285=FALSE,$EV285,ROUND(MAX(0,SUM(SUM($EN285:$ES285)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY285=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I285","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ285*Account!$AA$2),SUM($EZ285*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E285<>\"D-CARE\",Tenant!$F285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB285=FALSE,0,ROUND(SUM($AF285*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD285=FALSE,0,SUM($CF285*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA285>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF285=FALSE,0,SUM($CF285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA285>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH285=TRUE,$AA285>0),SUM($CF285*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ285=FALSE,0,ROUND(SUM($BZ285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ285=FALSE,0,ROUND(SUM($CA285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ285=FALSE,0,ROUND(SUM($CB285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ285=FALSE,0,ROUND(SUM($CC285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ285=FALSE,0,ROUND(SUM($CD285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ285=FALSE,0,ROUND(SUM($CE285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H285/$AD285*$AA285),2),0)","v":0},{"$f":"ROUND(SUM($FX285*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW285=FALSE,$FY285,ROUND(MAX(0,SUM(SUM($FQ285:$FV285)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB285=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I285","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC285*Account!$AA$2),SUM($GC285*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D285<=FctrChngDts!$B$14,$E285>FctrChngDts!$B$14),AND($D285<=FctrChngDts!$C$14,$E285>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE285=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH285:$GJ285))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO285,$DB285,$GH285:$GJ285))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG285,$GK285,$GN285,$DR285,$DT285,$DV285,$DX285),IF(Account!$Q$2=TRUE,SUM($GG285,$GL285,$GN285,$DR285,$DT285,$DV285,$DX285),SUM($GG285,$GK285,$GL285,$GM285,$GN285,$DR285,$DT285,$DV285,$DX285)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D285,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,8,FALSE)=TRUE,$GO285<0),0,SUM(SUM(SUM($GO285/$AD285*$GP285)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,8,FALSE)=TRUE,$GO285<0),0,SUM(SUM(SUM($GO285/$AD285*$GQ285)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG285,$CO285,$DB285,$GM285)/$AD285)*$X285*FctrChngDts!$B$15),SUM(SUM(SUM($DG285,$CO285,$DB285,$GH285:$GJ285)/$AD285)*$X285*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG285,$CO285,$DB285,$GM285)/$AD285)*$AA285*FctrChngDts!$B$15),SUM(SUM(SUM($DG285,$CO285,$DB285,$GH285:$GJ285)/$AD285)*$AA285*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E285),$AD285,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D285,FctrChngDts!$C$17<=$E285),_xlfn.DAYS($D285,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E285),$AD285,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D285,FctrChngDts!$C$19<=$E285),_xlfn.DAYS($D285,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY285*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY285*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ285*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ285*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D285,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF285*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG285*Account!$AA$2)),2)","v":0}]
[285,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G286),0,IF($F286<=$G286,SUM($G286-$F286),IF($F286>$G286,SUM((Account!$L$2-$F286)+$G286+1))))","v":0},{"$f":"IF(AND($D286>=FctrChngDts!$C$2,$D286<=FctrChngDts!$D$2),$D286,\"\")","v":""},{"$f":"IF($I286=\"\",\"\",IF($E286<=FctrChngDts!$D$2,$E286,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D286<FctrChngDts!$E$2,$E286<FctrChngDts!$E$2),AND($D286>=FctrChngDts!$F$2,$E286>=FctrChngDts!$F$2)),\"\",IF(AND($D286>=FctrChngDts!$E$2,$D286<=FctrChngDts!$F$2),$D286,FctrChngDts!$E$2))","v":""},{"$f":"IF($K286=\"\",\"\",IF(AND($J286=$K286,$E286>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K286=$J286,$E286,IF(AND($E286>=FctrChngDts!$E$2,$E286<=FctrChngDts!$F$2),$E286,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D286<DATE(YEAR(Account!$J$2),6,1),$D286>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I286<FctrChngDts!$A$2,$J286<FctrChngDts!$A$2),AND($I286>=FctrChngDts!$B$2,$J286>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I286<FctrChngDts!$A$2,$J286>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I286>=FctrChngDts!$A$2,$J286<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I286<FctrChngDts!$B$2,$J286>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K286<FctrChngDts!$A$2,$L286<FctrChngDts!$A$2),AND($K286>=FctrChngDts!$B$2,$L286>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K286<FctrChngDts!$A$2,$L286>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K286>=FctrChngDts!$A$2,$L286<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K286<FctrChngDts!$B$2,$L286>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I286=\"\",$J286=0),0,IF(AND($N286=TRUE,$I286<>0),SUM($J286-$I286+1),IF($O286=TRUE,SUM(FctrChngDts!$A$2-$I286),IF($P286=TRUE,0,IF($Q286=TRUE,SUM($J286-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I286=\"\",$J286=0),0,IF($N286=TRUE,0,IF($O286=TRUE,SUM($J286-FctrChngDts!$A$2+1),IF(AND($P286=TRUE,$I286<>0),SUM($J286-$I286+1),IF($Q286=TRUE,SUM(FctrChngDts!$B$2-$I286),0)))))","v":0},0,{"$f":"IF(OR($K286=\"\",$L286=0),0,IF(AND($R286=TRUE,$K286<>0),SUM($L286-$K286+1),IF($S286=TRUE,SUM(FctrChngDts!$A$2-$K286),IF($T286=TRUE,0,IF($U286=TRUE,SUM($L286-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K286=\"\",$L286=0),0,IF($R286=TRUE,0,IF($S286=TRUE,SUM($L286-FctrChngDts!$A$2+1),IF(AND($T286=TRUE,$K286<>0),SUM($L286-$K286+1),IF($U286=TRUE,SUM(FctrChngDts!$B$2-$K286),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A286,Tenant!$A286:$J785,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR286=FALSE,VLOOKUP($AQ286,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ286,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR286=FALSE,VLOOKUP($AQ286,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ286,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR286=FALSE,VLOOKUP($AQ286,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ286,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR286=FALSE,VLOOKUP($AQ286,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ286,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A286,Tenant!$A286:$J785,6,FALSE)","v":0},{"$f":"VLOOKUP($A286,Tenant!$A286:$J785,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG286=FALSE,0,IF($DQ286=TRUE,SUM($BS286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS286*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DQ286=TRUE,SUM($BT286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT286*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DQ286=TRUE,SUM($BU286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU286*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DQ286=TRUE,SUM($BV286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DQ286=TRUE,SUM($BW286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW286*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DQ286=TRUE,SUM($BX286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX286*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN286=FALSE,0,ROUND(SUM($BY286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP286=FALSE,0,ROUND(SUM($X286*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY286=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X286),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X286)),2)","v":0},0,false,{"$f":"ROUND(IF($CT286=FALSE,0,IF($DU286=TRUE,SUM($BZ286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ286*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT286=FALSE,0,IF($DU286=TRUE,SUM($CA286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA286*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT286=FALSE,0,IF($DU286=TRUE,SUM($CB286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB286*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT286=FALSE,0,IF($DU286=TRUE,SUM($CC286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC286*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT286=FALSE,0,IF($DU286=TRUE,SUM($CD286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD286*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT286=FALSE,0,IF($DU286=TRUE,SUM($CE286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE286*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA286=FALSE,0,ROUND(SUM($CF286*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC286=FALSE,0,ROUND(SUM($AA286*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY286=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA286),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA286)),2)","v":0},0,0,{"$f":"SUM($DG286*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG286*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH286,IF(VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI286,$DG286))","v":0},0,false,0,false,0,{"$f":"IF(AND($X286>0,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ286=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH286:$CM286,$CQ286,$DZ286,$EF286,$EN286:$ES286)-SUM($BY286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH286:$CM286,$CQ286,$DZ286,$EF286,$EH286:$EM286)-SUM($BY286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X286>0,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS286=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH286:$CM286,$CO286,$CQ286,$CU286:$CZ286,$DB286,$DD286,$DZ286,$EB286,$ED286,$EF286,$EN286:$ES286,$FC286,$FE286,$FG286,$FI286,$FQ286:$FV286)/$AD286*$X286)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH286:$CM286,$CO286,$CQ286,$CU286:$CZ286,$DB286,$DD286,$DZ286,$EB286,$ED286,$EF286,$EH286:$EM286,$FC286,$FE286,$FG286,$FI286,$FK286:$FP286)/$AD286*$X286)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA286>0,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU286=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU286:$CZ286,$DD286,$DZ286,$FI286,$FQ286:$FV286)-SUM($CF286*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU286:$CZ286,$DD286,$DZ286,$FI286,$FK286:$FP286)-SUM($CF286*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA286>0,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW286=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH286:$CM286,$CO286,$CQ286,$CU286:$CZ286,$DB286,$DD286,$DZ286,$EB286,$ED286,$EF286,$EN286:$ES286,$FC286,$FE286,$FG286,$FI286,$FQ286:$FV286)/$AD286*$AA286)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH286:$CM286,$CO286,$CQ286,$CU286:$CZ286,$DB286,$DD286,$DZ286,$EB286,$ED286,$EF286,$EH286:$EM286,$FC286,$FE286,$FG286,$FI286,$FK286:$FP286)/$AD286*$AA286)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X286>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E286<>\"D-CARE\",Tenant!$F286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY286=FALSE,0,ROUND(SUM($AE286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X286>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X286>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X286>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA286=FALSE,0,SUM($BY286*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X286>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC286=FALSE,0,SUM($BY286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X286>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE286=TRUE,$X286>0),SUM($BY286*Account!$T$2),0)","v":0},{"$f":"IF(AND($X286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG286=FALSE,0,ROUND(SUM($BS286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG286=FALSE,0,ROUND(SUM($BT286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG286=FALSE,0,ROUND(SUM($BU286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG286=FALSE,0,ROUND(SUM($BV286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG286=FALSE,0,ROUND(SUM($BW286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG286=FALSE,0,ROUND(SUM($BX286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H286/$AD286*$X286),2),0)","v":0},{"$f":"ROUND(SUM($EU286*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET286=FALSE,$EV286,ROUND(MAX(0,SUM(SUM($EN286:$ES286)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY286=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I286","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ286*Account!$AA$2),SUM($EZ286*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA286>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E286<>\"D-CARE\",Tenant!$F286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB286=FALSE,0,ROUND(SUM($AF286*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA286>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA286>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA286>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD286=FALSE,0,SUM($CF286*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA286>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF286=FALSE,0,SUM($CF286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA286>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH286=TRUE,$AA286>0),SUM($CF286*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ286=FALSE,0,ROUND(SUM($BZ286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ286=FALSE,0,ROUND(SUM($CA286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ286=FALSE,0,ROUND(SUM($CB286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ286=FALSE,0,ROUND(SUM($CC286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ286=FALSE,0,ROUND(SUM($CD286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ286=FALSE,0,ROUND(SUM($CE286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H286/$AD286*$AA286),2),0)","v":0},{"$f":"ROUND(SUM($FX286*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW286=FALSE,$FY286,ROUND(MAX(0,SUM(SUM($FQ286:$FV286)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB286=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I286","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC286*Account!$AA$2),SUM($GC286*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D286<=FctrChngDts!$B$14,$E286>FctrChngDts!$B$14),AND($D286<=FctrChngDts!$C$14,$E286>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE286=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH286:$GJ286))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO286,$DB286,$GH286:$GJ286))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG286,$GK286,$GN286,$DR286,$DT286,$DV286,$DX286),IF(Account!$Q$2=TRUE,SUM($GG286,$GL286,$GN286,$DR286,$DT286,$DV286,$DX286),SUM($GG286,$GK286,$GL286,$GM286,$GN286,$DR286,$DT286,$DV286,$DX286)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D286,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A286,Tenant!$A:$J,8,FALSE)=TRUE,$GO286<0),0,SUM(SUM(SUM($GO286/$AD286*$GP286)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A286,Tenant!$A:$J,8,FALSE)=TRUE,$GO286<0),0,SUM(SUM(SUM($GO286/$AD286*$GQ286)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG286,$CO286,$DB286,$GM286)/$AD286)*$X286*FctrChngDts!$B$15),SUM(SUM(SUM($DG286,$CO286,$DB286,$GH286:$GJ286)/$AD286)*$X286*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG286,$CO286,$DB286,$GM286)/$AD286)*$AA286*FctrChngDts!$B$15),SUM(SUM(SUM($DG286,$CO286,$DB286,$GH286:$GJ286)/$AD286)*$AA286*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E286),$AD286,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D286,FctrChngDts!$C$17<=$E286),_xlfn.DAYS($D286,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E286),$AD286,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D286,FctrChngDts!$C$19<=$E286),_xlfn.DAYS($D286,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY286*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY286*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ286*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ286*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D286,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A286,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF286*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A286,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG286*Account!$AA$2)),2)","v":0}]
[286,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G287),0,IF($F287<=$G287,SUM($G287-$F287),IF($F287>$G287,SUM((Account!$L$2-$F287)+$G287+1))))","v":0},{"$f":"IF(AND($D287>=FctrChngDts!$C$2,$D287<=FctrChngDts!$D$2),$D287,\"\")","v":""},{"$f":"IF($I287=\"\",\"\",IF($E287<=FctrChngDts!$D$2,$E287,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D287<FctrChngDts!$E$2,$E287<FctrChngDts!$E$2),AND($D287>=FctrChngDts!$F$2,$E287>=FctrChngDts!$F$2)),\"\",IF(AND($D287>=FctrChngDts!$E$2,$D287<=FctrChngDts!$F$2),$D287,FctrChngDts!$E$2))","v":""},{"$f":"IF($K287=\"\",\"\",IF(AND($J287=$K287,$E287>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K287=$J287,$E287,IF(AND($E287>=FctrChngDts!$E$2,$E287<=FctrChngDts!$F$2),$E287,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D287<DATE(YEAR(Account!$J$2),6,1),$D287>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I287<FctrChngDts!$A$2,$J287<FctrChngDts!$A$2),AND($I287>=FctrChngDts!$B$2,$J287>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I287<FctrChngDts!$A$2,$J287>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I287>=FctrChngDts!$A$2,$J287<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I287<FctrChngDts!$B$2,$J287>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K287<FctrChngDts!$A$2,$L287<FctrChngDts!$A$2),AND($K287>=FctrChngDts!$B$2,$L287>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K287<FctrChngDts!$A$2,$L287>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K287>=FctrChngDts!$A$2,$L287<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K287<FctrChngDts!$B$2,$L287>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I287=\"\",$J287=0),0,IF(AND($N287=TRUE,$I287<>0),SUM($J287-$I287+1),IF($O287=TRUE,SUM(FctrChngDts!$A$2-$I287),IF($P287=TRUE,0,IF($Q287=TRUE,SUM($J287-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I287=\"\",$J287=0),0,IF($N287=TRUE,0,IF($O287=TRUE,SUM($J287-FctrChngDts!$A$2+1),IF(AND($P287=TRUE,$I287<>0),SUM($J287-$I287+1),IF($Q287=TRUE,SUM(FctrChngDts!$B$2-$I287),0)))))","v":0},0,{"$f":"IF(OR($K287=\"\",$L287=0),0,IF(AND($R287=TRUE,$K287<>0),SUM($L287-$K287+1),IF($S287=TRUE,SUM(FctrChngDts!$A$2-$K287),IF($T287=TRUE,0,IF($U287=TRUE,SUM($L287-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K287=\"\",$L287=0),0,IF($R287=TRUE,0,IF($S287=TRUE,SUM($L287-FctrChngDts!$A$2+1),IF(AND($T287=TRUE,$K287<>0),SUM($L287-$K287+1),IF($U287=TRUE,SUM(FctrChngDts!$B$2-$K287),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A287,Tenant!$A287:$J786,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR287=FALSE,VLOOKUP($AQ287,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ287,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR287=FALSE,VLOOKUP($AQ287,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ287,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR287=FALSE,VLOOKUP($AQ287,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ287,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR287=FALSE,VLOOKUP($AQ287,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ287,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A287,Tenant!$A287:$J786,6,FALSE)","v":0},{"$f":"VLOOKUP($A287,Tenant!$A287:$J786,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG287=FALSE,0,IF($DQ287=TRUE,SUM($BS287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS287*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DQ287=TRUE,SUM($BT287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT287*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DQ287=TRUE,SUM($BU287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU287*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DQ287=TRUE,SUM($BV287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DQ287=TRUE,SUM($BW287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW287*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DQ287=TRUE,SUM($BX287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX287*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN287=FALSE,0,ROUND(SUM($BY287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP287=FALSE,0,ROUND(SUM($X287*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY287=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X287),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X287)),2)","v":0},0,false,{"$f":"ROUND(IF($CT287=FALSE,0,IF($DU287=TRUE,SUM($BZ287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ287*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT287=FALSE,0,IF($DU287=TRUE,SUM($CA287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA287*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT287=FALSE,0,IF($DU287=TRUE,SUM($CB287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB287*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT287=FALSE,0,IF($DU287=TRUE,SUM($CC287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC287*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT287=FALSE,0,IF($DU287=TRUE,SUM($CD287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD287*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT287=FALSE,0,IF($DU287=TRUE,SUM($CE287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE287*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA287=FALSE,0,ROUND(SUM($CF287*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC287=FALSE,0,ROUND(SUM($AA287*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY287=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA287),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA287)),2)","v":0},0,0,{"$f":"SUM($DG287*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG287*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH287,IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI287,$DG287))","v":0},0,false,0,false,0,{"$f":"IF(AND($X287>0,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ287=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH287:$CM287,$CQ287,$DZ287,$EF287,$EN287:$ES287)-SUM($BY287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH287:$CM287,$CQ287,$DZ287,$EF287,$EH287:$EM287)-SUM($BY287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X287>0,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS287=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH287:$CM287,$CO287,$CQ287,$CU287:$CZ287,$DB287,$DD287,$DZ287,$EB287,$ED287,$EF287,$EN287:$ES287,$FC287,$FE287,$FG287,$FI287,$FQ287:$FV287)/$AD287*$X287)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH287:$CM287,$CO287,$CQ287,$CU287:$CZ287,$DB287,$DD287,$DZ287,$EB287,$ED287,$EF287,$EH287:$EM287,$FC287,$FE287,$FG287,$FI287,$FK287:$FP287)/$AD287*$X287)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA287>0,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU287=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU287:$CZ287,$DD287,$DZ287,$FI287,$FQ287:$FV287)-SUM($CF287*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU287:$CZ287,$DD287,$DZ287,$FI287,$FK287:$FP287)-SUM($CF287*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA287>0,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW287=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH287:$CM287,$CO287,$CQ287,$CU287:$CZ287,$DB287,$DD287,$DZ287,$EB287,$ED287,$EF287,$EN287:$ES287,$FC287,$FE287,$FG287,$FI287,$FQ287:$FV287)/$AD287*$AA287)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH287:$CM287,$CO287,$CQ287,$CU287:$CZ287,$DB287,$DD287,$DZ287,$EB287,$ED287,$EF287,$EH287:$EM287,$FC287,$FE287,$FG287,$FI287,$FK287:$FP287)/$AD287*$AA287)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E287<>\"D-CARE\",Tenant!$F287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY287=FALSE,0,ROUND(SUM($AE287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA287=FALSE,0,SUM($BY287*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X287>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC287=FALSE,0,SUM($BY287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X287>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE287=TRUE,$X287>0),SUM($BY287*Account!$T$2),0)","v":0},{"$f":"IF(AND($X287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG287=FALSE,0,ROUND(SUM($BS287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG287=FALSE,0,ROUND(SUM($BT287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG287=FALSE,0,ROUND(SUM($BU287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG287=FALSE,0,ROUND(SUM($BV287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG287=FALSE,0,ROUND(SUM($BW287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG287=FALSE,0,ROUND(SUM($BX287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H287/$AD287*$X287),2),0)","v":0},{"$f":"ROUND(SUM($EU287*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET287=FALSE,$EV287,ROUND(MAX(0,SUM(SUM($EN287:$ES287)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY287=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I287","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ287*Account!$AA$2),SUM($EZ287*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E287<>\"D-CARE\",Tenant!$F287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB287=FALSE,0,ROUND(SUM($AF287*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD287=FALSE,0,SUM($CF287*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA287>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF287=FALSE,0,SUM($CF287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA287>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH287=TRUE,$AA287>0),SUM($CF287*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ287=FALSE,0,ROUND(SUM($BZ287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ287=FALSE,0,ROUND(SUM($CA287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ287=FALSE,0,ROUND(SUM($CB287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ287=FALSE,0,ROUND(SUM($CC287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ287=FALSE,0,ROUND(SUM($CD287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ287=FALSE,0,ROUND(SUM($CE287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H287/$AD287*$AA287),2),0)","v":0},{"$f":"ROUND(SUM($FX287*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW287=FALSE,$FY287,ROUND(MAX(0,SUM(SUM($FQ287:$FV287)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB287=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I287","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC287*Account!$AA$2),SUM($GC287*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D287<=FctrChngDts!$B$14,$E287>FctrChngDts!$B$14),AND($D287<=FctrChngDts!$C$14,$E287>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE287=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH287:$GJ287))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO287,$DB287,$GH287:$GJ287))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG287,$GK287,$GN287,$DR287,$DT287,$DV287,$DX287),IF(Account!$Q$2=TRUE,SUM($GG287,$GL287,$GN287,$DR287,$DT287,$DV287,$DX287),SUM($GG287,$GK287,$GL287,$GM287,$GN287,$DR287,$DT287,$DV287,$DX287)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D287,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,8,FALSE)=TRUE,$GO287<0),0,SUM(SUM(SUM($GO287/$AD287*$GP287)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,8,FALSE)=TRUE,$GO287<0),0,SUM(SUM(SUM($GO287/$AD287*$GQ287)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG287,$CO287,$DB287,$GM287)/$AD287)*$X287*FctrChngDts!$B$15),SUM(SUM(SUM($DG287,$CO287,$DB287,$GH287:$GJ287)/$AD287)*$X287*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG287,$CO287,$DB287,$GM287)/$AD287)*$AA287*FctrChngDts!$B$15),SUM(SUM(SUM($DG287,$CO287,$DB287,$GH287:$GJ287)/$AD287)*$AA287*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E287),$AD287,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D287,FctrChngDts!$C$17<=$E287),_xlfn.DAYS($D287,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E287),$AD287,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D287,FctrChngDts!$C$19<=$E287),_xlfn.DAYS($D287,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY287*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY287*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ287*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ287*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D287,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF287*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG287*Account!$AA$2)),2)","v":0}]
[287,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G288),0,IF($F288<=$G288,SUM($G288-$F288),IF($F288>$G288,SUM((Account!$L$2-$F288)+$G288+1))))","v":0},{"$f":"IF(AND($D288>=FctrChngDts!$C$2,$D288<=FctrChngDts!$D$2),$D288,\"\")","v":""},{"$f":"IF($I288=\"\",\"\",IF($E288<=FctrChngDts!$D$2,$E288,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D288<FctrChngDts!$E$2,$E288<FctrChngDts!$E$2),AND($D288>=FctrChngDts!$F$2,$E288>=FctrChngDts!$F$2)),\"\",IF(AND($D288>=FctrChngDts!$E$2,$D288<=FctrChngDts!$F$2),$D288,FctrChngDts!$E$2))","v":""},{"$f":"IF($K288=\"\",\"\",IF(AND($J288=$K288,$E288>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K288=$J288,$E288,IF(AND($E288>=FctrChngDts!$E$2,$E288<=FctrChngDts!$F$2),$E288,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D288<DATE(YEAR(Account!$J$2),6,1),$D288>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I288<FctrChngDts!$A$2,$J288<FctrChngDts!$A$2),AND($I288>=FctrChngDts!$B$2,$J288>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I288<FctrChngDts!$A$2,$J288>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I288>=FctrChngDts!$A$2,$J288<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I288<FctrChngDts!$B$2,$J288>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K288<FctrChngDts!$A$2,$L288<FctrChngDts!$A$2),AND($K288>=FctrChngDts!$B$2,$L288>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K288<FctrChngDts!$A$2,$L288>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K288>=FctrChngDts!$A$2,$L288<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K288<FctrChngDts!$B$2,$L288>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I288=\"\",$J288=0),0,IF(AND($N288=TRUE,$I288<>0),SUM($J288-$I288+1),IF($O288=TRUE,SUM(FctrChngDts!$A$2-$I288),IF($P288=TRUE,0,IF($Q288=TRUE,SUM($J288-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I288=\"\",$J288=0),0,IF($N288=TRUE,0,IF($O288=TRUE,SUM($J288-FctrChngDts!$A$2+1),IF(AND($P288=TRUE,$I288<>0),SUM($J288-$I288+1),IF($Q288=TRUE,SUM(FctrChngDts!$B$2-$I288),0)))))","v":0},0,{"$f":"IF(OR($K288=\"\",$L288=0),0,IF(AND($R288=TRUE,$K288<>0),SUM($L288-$K288+1),IF($S288=TRUE,SUM(FctrChngDts!$A$2-$K288),IF($T288=TRUE,0,IF($U288=TRUE,SUM($L288-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K288=\"\",$L288=0),0,IF($R288=TRUE,0,IF($S288=TRUE,SUM($L288-FctrChngDts!$A$2+1),IF(AND($T288=TRUE,$K288<>0),SUM($L288-$K288+1),IF($U288=TRUE,SUM(FctrChngDts!$B$2-$K288),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A288,Tenant!$A288:$J787,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR288=FALSE,VLOOKUP($AQ288,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ288,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR288=FALSE,VLOOKUP($AQ288,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ288,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR288=FALSE,VLOOKUP($AQ288,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ288,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR288=FALSE,VLOOKUP($AQ288,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ288,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A288,Tenant!$A288:$J787,6,FALSE)","v":0},{"$f":"VLOOKUP($A288,Tenant!$A288:$J787,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG288=FALSE,0,IF($DQ288=TRUE,SUM($BS288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS288*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DQ288=TRUE,SUM($BT288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT288*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DQ288=TRUE,SUM($BU288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU288*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DQ288=TRUE,SUM($BV288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DQ288=TRUE,SUM($BW288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW288*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DQ288=TRUE,SUM($BX288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX288*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN288=FALSE,0,ROUND(SUM($BY288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP288=FALSE,0,ROUND(SUM($X288*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY288=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X288),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X288)),2)","v":0},0,false,{"$f":"ROUND(IF($CT288=FALSE,0,IF($DU288=TRUE,SUM($BZ288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ288*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT288=FALSE,0,IF($DU288=TRUE,SUM($CA288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA288*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT288=FALSE,0,IF($DU288=TRUE,SUM($CB288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB288*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT288=FALSE,0,IF($DU288=TRUE,SUM($CC288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC288*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT288=FALSE,0,IF($DU288=TRUE,SUM($CD288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD288*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT288=FALSE,0,IF($DU288=TRUE,SUM($CE288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE288*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA288=FALSE,0,ROUND(SUM($CF288*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC288=FALSE,0,ROUND(SUM($AA288*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY288=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA288),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA288)),2)","v":0},0,0,{"$f":"SUM($DG288*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG288*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH288,IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI288,$DG288))","v":0},0,false,0,false,0,{"$f":"IF(AND($X288>0,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ288=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH288:$CM288,$CQ288,$DZ288,$EF288,$EN288:$ES288)-SUM($BY288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH288:$CM288,$CQ288,$DZ288,$EF288,$EH288:$EM288)-SUM($BY288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X288>0,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS288=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH288:$CM288,$CO288,$CQ288,$CU288:$CZ288,$DB288,$DD288,$DZ288,$EB288,$ED288,$EF288,$EN288:$ES288,$FC288,$FE288,$FG288,$FI288,$FQ288:$FV288)/$AD288*$X288)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH288:$CM288,$CO288,$CQ288,$CU288:$CZ288,$DB288,$DD288,$DZ288,$EB288,$ED288,$EF288,$EH288:$EM288,$FC288,$FE288,$FG288,$FI288,$FK288:$FP288)/$AD288*$X288)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA288>0,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU288=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU288:$CZ288,$DD288,$DZ288,$FI288,$FQ288:$FV288)-SUM($CF288*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU288:$CZ288,$DD288,$DZ288,$FI288,$FK288:$FP288)-SUM($CF288*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA288>0,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW288=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH288:$CM288,$CO288,$CQ288,$CU288:$CZ288,$DB288,$DD288,$DZ288,$EB288,$ED288,$EF288,$EN288:$ES288,$FC288,$FE288,$FG288,$FI288,$FQ288:$FV288)/$AD288*$AA288)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH288:$CM288,$CO288,$CQ288,$CU288:$CZ288,$DB288,$DD288,$DZ288,$EB288,$ED288,$EF288,$EH288:$EM288,$FC288,$FE288,$FG288,$FI288,$FK288:$FP288)/$AD288*$AA288)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E288<>\"D-CARE\",Tenant!$F288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY288=FALSE,0,ROUND(SUM($AE288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA288=FALSE,0,SUM($BY288*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X288>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC288=FALSE,0,SUM($BY288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X288>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE288=TRUE,$X288>0),SUM($BY288*Account!$T$2),0)","v":0},{"$f":"IF(AND($X288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG288=FALSE,0,ROUND(SUM($BS288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG288=FALSE,0,ROUND(SUM($BT288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG288=FALSE,0,ROUND(SUM($BU288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG288=FALSE,0,ROUND(SUM($BV288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG288=FALSE,0,ROUND(SUM($BW288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG288=FALSE,0,ROUND(SUM($BX288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H288/$AD288*$X288),2),0)","v":0},{"$f":"ROUND(SUM($EU288*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET288=FALSE,$EV288,ROUND(MAX(0,SUM(SUM($EN288:$ES288)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY288=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I288","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ288*Account!$AA$2),SUM($EZ288*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E288<>\"D-CARE\",Tenant!$F288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB288=FALSE,0,ROUND(SUM($AF288*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD288=FALSE,0,SUM($CF288*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA288>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF288=FALSE,0,SUM($CF288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA288>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH288=TRUE,$AA288>0),SUM($CF288*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ288=FALSE,0,ROUND(SUM($BZ288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ288=FALSE,0,ROUND(SUM($CA288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ288=FALSE,0,ROUND(SUM($CB288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ288=FALSE,0,ROUND(SUM($CC288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ288=FALSE,0,ROUND(SUM($CD288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ288=FALSE,0,ROUND(SUM($CE288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H288/$AD288*$AA288),2),0)","v":0},{"$f":"ROUND(SUM($FX288*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW288=FALSE,$FY288,ROUND(MAX(0,SUM(SUM($FQ288:$FV288)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB288=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I288","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC288*Account!$AA$2),SUM($GC288*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D288<=FctrChngDts!$B$14,$E288>FctrChngDts!$B$14),AND($D288<=FctrChngDts!$C$14,$E288>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE288=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH288:$GJ288))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO288,$DB288,$GH288:$GJ288))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG288,$GK288,$GN288,$DR288,$DT288,$DV288,$DX288),IF(Account!$Q$2=TRUE,SUM($GG288,$GL288,$GN288,$DR288,$DT288,$DV288,$DX288),SUM($GG288,$GK288,$GL288,$GM288,$GN288,$DR288,$DT288,$DV288,$DX288)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D288,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,8,FALSE)=TRUE,$GO288<0),0,SUM(SUM(SUM($GO288/$AD288*$GP288)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,8,FALSE)=TRUE,$GO288<0),0,SUM(SUM(SUM($GO288/$AD288*$GQ288)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG288,$CO288,$DB288,$GM288)/$AD288)*$X288*FctrChngDts!$B$15),SUM(SUM(SUM($DG288,$CO288,$DB288,$GH288:$GJ288)/$AD288)*$X288*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG288,$CO288,$DB288,$GM288)/$AD288)*$AA288*FctrChngDts!$B$15),SUM(SUM(SUM($DG288,$CO288,$DB288,$GH288:$GJ288)/$AD288)*$AA288*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E288),$AD288,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D288,FctrChngDts!$C$17<=$E288),_xlfn.DAYS($D288,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E288),$AD288,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D288,FctrChngDts!$C$19<=$E288),_xlfn.DAYS($D288,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY288*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY288*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ288*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ288*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D288,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF288*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG288*Account!$AA$2)),2)","v":0}]
[288,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G289),0,IF($F289<=$G289,SUM($G289-$F289),IF($F289>$G289,SUM((Account!$L$2-$F289)+$G289+1))))","v":0},{"$f":"IF(AND($D289>=FctrChngDts!$C$2,$D289<=FctrChngDts!$D$2),$D289,\"\")","v":""},{"$f":"IF($I289=\"\",\"\",IF($E289<=FctrChngDts!$D$2,$E289,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D289<FctrChngDts!$E$2,$E289<FctrChngDts!$E$2),AND($D289>=FctrChngDts!$F$2,$E289>=FctrChngDts!$F$2)),\"\",IF(AND($D289>=FctrChngDts!$E$2,$D289<=FctrChngDts!$F$2),$D289,FctrChngDts!$E$2))","v":""},{"$f":"IF($K289=\"\",\"\",IF(AND($J289=$K289,$E289>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K289=$J289,$E289,IF(AND($E289>=FctrChngDts!$E$2,$E289<=FctrChngDts!$F$2),$E289,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D289<DATE(YEAR(Account!$J$2),6,1),$D289>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I289<FctrChngDts!$A$2,$J289<FctrChngDts!$A$2),AND($I289>=FctrChngDts!$B$2,$J289>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I289<FctrChngDts!$A$2,$J289>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I289>=FctrChngDts!$A$2,$J289<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I289<FctrChngDts!$B$2,$J289>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K289<FctrChngDts!$A$2,$L289<FctrChngDts!$A$2),AND($K289>=FctrChngDts!$B$2,$L289>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K289<FctrChngDts!$A$2,$L289>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K289>=FctrChngDts!$A$2,$L289<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K289<FctrChngDts!$B$2,$L289>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I289=\"\",$J289=0),0,IF(AND($N289=TRUE,$I289<>0),SUM($J289-$I289+1),IF($O289=TRUE,SUM(FctrChngDts!$A$2-$I289),IF($P289=TRUE,0,IF($Q289=TRUE,SUM($J289-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I289=\"\",$J289=0),0,IF($N289=TRUE,0,IF($O289=TRUE,SUM($J289-FctrChngDts!$A$2+1),IF(AND($P289=TRUE,$I289<>0),SUM($J289-$I289+1),IF($Q289=TRUE,SUM(FctrChngDts!$B$2-$I289),0)))))","v":0},0,{"$f":"IF(OR($K289=\"\",$L289=0),0,IF(AND($R289=TRUE,$K289<>0),SUM($L289-$K289+1),IF($S289=TRUE,SUM(FctrChngDts!$A$2-$K289),IF($T289=TRUE,0,IF($U289=TRUE,SUM($L289-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K289=\"\",$L289=0),0,IF($R289=TRUE,0,IF($S289=TRUE,SUM($L289-FctrChngDts!$A$2+1),IF(AND($T289=TRUE,$K289<>0),SUM($L289-$K289+1),IF($U289=TRUE,SUM(FctrChngDts!$B$2-$K289),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A289,Tenant!$A289:$J788,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR289=FALSE,VLOOKUP($AQ289,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ289,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR289=FALSE,VLOOKUP($AQ289,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ289,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR289=FALSE,VLOOKUP($AQ289,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ289,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR289=FALSE,VLOOKUP($AQ289,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ289,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A289,Tenant!$A289:$J788,6,FALSE)","v":0},{"$f":"VLOOKUP($A289,Tenant!$A289:$J788,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG289=FALSE,0,IF($DQ289=TRUE,SUM($BS289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS289*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DQ289=TRUE,SUM($BT289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT289*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DQ289=TRUE,SUM($BU289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU289*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DQ289=TRUE,SUM($BV289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DQ289=TRUE,SUM($BW289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW289*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DQ289=TRUE,SUM($BX289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX289*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN289=FALSE,0,ROUND(SUM($BY289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP289=FALSE,0,ROUND(SUM($X289*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY289=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X289),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X289)),2)","v":0},0,false,{"$f":"ROUND(IF($CT289=FALSE,0,IF($DU289=TRUE,SUM($BZ289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ289*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT289=FALSE,0,IF($DU289=TRUE,SUM($CA289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA289*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT289=FALSE,0,IF($DU289=TRUE,SUM($CB289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB289*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT289=FALSE,0,IF($DU289=TRUE,SUM($CC289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC289*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT289=FALSE,0,IF($DU289=TRUE,SUM($CD289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD289*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT289=FALSE,0,IF($DU289=TRUE,SUM($CE289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE289*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA289=FALSE,0,ROUND(SUM($CF289*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC289=FALSE,0,ROUND(SUM($AA289*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY289=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA289),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA289)),2)","v":0},0,0,{"$f":"SUM($DG289*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG289*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH289,IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI289,$DG289))","v":0},0,false,0,false,0,{"$f":"IF(AND($X289>0,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ289=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH289:$CM289,$CQ289,$DZ289,$EF289,$EN289:$ES289)-SUM($BY289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH289:$CM289,$CQ289,$DZ289,$EF289,$EH289:$EM289)-SUM($BY289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X289>0,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS289=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH289:$CM289,$CO289,$CQ289,$CU289:$CZ289,$DB289,$DD289,$DZ289,$EB289,$ED289,$EF289,$EN289:$ES289,$FC289,$FE289,$FG289,$FI289,$FQ289:$FV289)/$AD289*$X289)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH289:$CM289,$CO289,$CQ289,$CU289:$CZ289,$DB289,$DD289,$DZ289,$EB289,$ED289,$EF289,$EH289:$EM289,$FC289,$FE289,$FG289,$FI289,$FK289:$FP289)/$AD289*$X289)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA289>0,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU289=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU289:$CZ289,$DD289,$DZ289,$FI289,$FQ289:$FV289)-SUM($CF289*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU289:$CZ289,$DD289,$DZ289,$FI289,$FK289:$FP289)-SUM($CF289*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA289>0,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW289=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH289:$CM289,$CO289,$CQ289,$CU289:$CZ289,$DB289,$DD289,$DZ289,$EB289,$ED289,$EF289,$EN289:$ES289,$FC289,$FE289,$FG289,$FI289,$FQ289:$FV289)/$AD289*$AA289)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH289:$CM289,$CO289,$CQ289,$CU289:$CZ289,$DB289,$DD289,$DZ289,$EB289,$ED289,$EF289,$EH289:$EM289,$FC289,$FE289,$FG289,$FI289,$FK289:$FP289)/$AD289*$AA289)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E289<>\"D-CARE\",Tenant!$F289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY289=FALSE,0,ROUND(SUM($AE289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA289=FALSE,0,SUM($BY289*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X289>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC289=FALSE,0,SUM($BY289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X289>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE289=TRUE,$X289>0),SUM($BY289*Account!$T$2),0)","v":0},{"$f":"IF(AND($X289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG289=FALSE,0,ROUND(SUM($BS289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG289=FALSE,0,ROUND(SUM($BT289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG289=FALSE,0,ROUND(SUM($BU289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG289=FALSE,0,ROUND(SUM($BV289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG289=FALSE,0,ROUND(SUM($BW289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG289=FALSE,0,ROUND(SUM($BX289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H289/$AD289*$X289),2),0)","v":0},{"$f":"ROUND(SUM($EU289*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET289=FALSE,$EV289,ROUND(MAX(0,SUM(SUM($EN289:$ES289)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY289=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I289","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ289*Account!$AA$2),SUM($EZ289*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E289<>\"D-CARE\",Tenant!$F289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB289=FALSE,0,ROUND(SUM($AF289*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD289=FALSE,0,SUM($CF289*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA289>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF289=FALSE,0,SUM($CF289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA289>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH289=TRUE,$AA289>0),SUM($CF289*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ289=FALSE,0,ROUND(SUM($BZ289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ289=FALSE,0,ROUND(SUM($CA289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ289=FALSE,0,ROUND(SUM($CB289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ289=FALSE,0,ROUND(SUM($CC289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ289=FALSE,0,ROUND(SUM($CD289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ289=FALSE,0,ROUND(SUM($CE289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H289/$AD289*$AA289),2),0)","v":0},{"$f":"ROUND(SUM($FX289*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW289=FALSE,$FY289,ROUND(MAX(0,SUM(SUM($FQ289:$FV289)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB289=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I289","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC289*Account!$AA$2),SUM($GC289*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D289<=FctrChngDts!$B$14,$E289>FctrChngDts!$B$14),AND($D289<=FctrChngDts!$C$14,$E289>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE289=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH289:$GJ289))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO289,$DB289,$GH289:$GJ289))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG289,$GK289,$GN289,$DR289,$DT289,$DV289,$DX289),IF(Account!$Q$2=TRUE,SUM($GG289,$GL289,$GN289,$DR289,$DT289,$DV289,$DX289),SUM($GG289,$GK289,$GL289,$GM289,$GN289,$DR289,$DT289,$DV289,$DX289)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D289,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,8,FALSE)=TRUE,$GO289<0),0,SUM(SUM(SUM($GO289/$AD289*$GP289)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,8,FALSE)=TRUE,$GO289<0),0,SUM(SUM(SUM($GO289/$AD289*$GQ289)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG289,$CO289,$DB289,$GM289)/$AD289)*$X289*FctrChngDts!$B$15),SUM(SUM(SUM($DG289,$CO289,$DB289,$GH289:$GJ289)/$AD289)*$X289*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG289,$CO289,$DB289,$GM289)/$AD289)*$AA289*FctrChngDts!$B$15),SUM(SUM(SUM($DG289,$CO289,$DB289,$GH289:$GJ289)/$AD289)*$AA289*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E289),$AD289,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D289,FctrChngDts!$C$17<=$E289),_xlfn.DAYS($D289,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E289),$AD289,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D289,FctrChngDts!$C$19<=$E289),_xlfn.DAYS($D289,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY289*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY289*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ289*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ289*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D289,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF289*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG289*Account!$AA$2)),2)","v":0}]
[289,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G290),0,IF($F290<=$G290,SUM($G290-$F290),IF($F290>$G290,SUM((Account!$L$2-$F290)+$G290+1))))","v":0},{"$f":"IF(AND($D290>=FctrChngDts!$C$2,$D290<=FctrChngDts!$D$2),$D290,\"\")","v":""},{"$f":"IF($I290=\"\",\"\",IF($E290<=FctrChngDts!$D$2,$E290,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D290<FctrChngDts!$E$2,$E290<FctrChngDts!$E$2),AND($D290>=FctrChngDts!$F$2,$E290>=FctrChngDts!$F$2)),\"\",IF(AND($D290>=FctrChngDts!$E$2,$D290<=FctrChngDts!$F$2),$D290,FctrChngDts!$E$2))","v":""},{"$f":"IF($K290=\"\",\"\",IF(AND($J290=$K290,$E290>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K290=$J290,$E290,IF(AND($E290>=FctrChngDts!$E$2,$E290<=FctrChngDts!$F$2),$E290,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D290<DATE(YEAR(Account!$J$2),6,1),$D290>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I290<FctrChngDts!$A$2,$J290<FctrChngDts!$A$2),AND($I290>=FctrChngDts!$B$2,$J290>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I290<FctrChngDts!$A$2,$J290>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I290>=FctrChngDts!$A$2,$J290<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I290<FctrChngDts!$B$2,$J290>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K290<FctrChngDts!$A$2,$L290<FctrChngDts!$A$2),AND($K290>=FctrChngDts!$B$2,$L290>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K290<FctrChngDts!$A$2,$L290>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K290>=FctrChngDts!$A$2,$L290<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K290<FctrChngDts!$B$2,$L290>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I290=\"\",$J290=0),0,IF(AND($N290=TRUE,$I290<>0),SUM($J290-$I290+1),IF($O290=TRUE,SUM(FctrChngDts!$A$2-$I290),IF($P290=TRUE,0,IF($Q290=TRUE,SUM($J290-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I290=\"\",$J290=0),0,IF($N290=TRUE,0,IF($O290=TRUE,SUM($J290-FctrChngDts!$A$2+1),IF(AND($P290=TRUE,$I290<>0),SUM($J290-$I290+1),IF($Q290=TRUE,SUM(FctrChngDts!$B$2-$I290),0)))))","v":0},0,{"$f":"IF(OR($K290=\"\",$L290=0),0,IF(AND($R290=TRUE,$K290<>0),SUM($L290-$K290+1),IF($S290=TRUE,SUM(FctrChngDts!$A$2-$K290),IF($T290=TRUE,0,IF($U290=TRUE,SUM($L290-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K290=\"\",$L290=0),0,IF($R290=TRUE,0,IF($S290=TRUE,SUM($L290-FctrChngDts!$A$2+1),IF(AND($T290=TRUE,$K290<>0),SUM($L290-$K290+1),IF($U290=TRUE,SUM(FctrChngDts!$B$2-$K290),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A290,Tenant!$A290:$J789,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR290=FALSE,VLOOKUP($AQ290,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ290,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR290=FALSE,VLOOKUP($AQ290,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ290,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR290=FALSE,VLOOKUP($AQ290,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ290,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR290=FALSE,VLOOKUP($AQ290,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ290,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A290,Tenant!$A290:$J789,6,FALSE)","v":0},{"$f":"VLOOKUP($A290,Tenant!$A290:$J789,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG290=FALSE,0,IF($DQ290=TRUE,SUM($BS290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS290*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DQ290=TRUE,SUM($BT290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT290*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DQ290=TRUE,SUM($BU290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU290*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DQ290=TRUE,SUM($BV290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DQ290=TRUE,SUM($BW290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW290*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DQ290=TRUE,SUM($BX290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX290*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN290=FALSE,0,ROUND(SUM($BY290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP290=FALSE,0,ROUND(SUM($X290*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY290=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X290),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X290)),2)","v":0},0,false,{"$f":"ROUND(IF($CT290=FALSE,0,IF($DU290=TRUE,SUM($BZ290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ290*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT290=FALSE,0,IF($DU290=TRUE,SUM($CA290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA290*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT290=FALSE,0,IF($DU290=TRUE,SUM($CB290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB290*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT290=FALSE,0,IF($DU290=TRUE,SUM($CC290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC290*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT290=FALSE,0,IF($DU290=TRUE,SUM($CD290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD290*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT290=FALSE,0,IF($DU290=TRUE,SUM($CE290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE290*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA290=FALSE,0,ROUND(SUM($CF290*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC290=FALSE,0,ROUND(SUM($AA290*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY290=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA290),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA290)),2)","v":0},0,0,{"$f":"SUM($DG290*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG290*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH290,IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI290,$DG290))","v":0},0,false,0,false,0,{"$f":"IF(AND($X290>0,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ290=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH290:$CM290,$CQ290,$DZ290,$EF290,$EN290:$ES290)-SUM($BY290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH290:$CM290,$CQ290,$DZ290,$EF290,$EH290:$EM290)-SUM($BY290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X290>0,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS290=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH290:$CM290,$CO290,$CQ290,$CU290:$CZ290,$DB290,$DD290,$DZ290,$EB290,$ED290,$EF290,$EN290:$ES290,$FC290,$FE290,$FG290,$FI290,$FQ290:$FV290)/$AD290*$X290)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH290:$CM290,$CO290,$CQ290,$CU290:$CZ290,$DB290,$DD290,$DZ290,$EB290,$ED290,$EF290,$EH290:$EM290,$FC290,$FE290,$FG290,$FI290,$FK290:$FP290)/$AD290*$X290)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA290>0,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU290=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU290:$CZ290,$DD290,$DZ290,$FI290,$FQ290:$FV290)-SUM($CF290*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU290:$CZ290,$DD290,$DZ290,$FI290,$FK290:$FP290)-SUM($CF290*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA290>0,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW290=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH290:$CM290,$CO290,$CQ290,$CU290:$CZ290,$DB290,$DD290,$DZ290,$EB290,$ED290,$EF290,$EN290:$ES290,$FC290,$FE290,$FG290,$FI290,$FQ290:$FV290)/$AD290*$AA290)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH290:$CM290,$CO290,$CQ290,$CU290:$CZ290,$DB290,$DD290,$DZ290,$EB290,$ED290,$EF290,$EH290:$EM290,$FC290,$FE290,$FG290,$FI290,$FK290:$FP290)/$AD290*$AA290)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E290<>\"D-CARE\",Tenant!$F290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY290=FALSE,0,ROUND(SUM($AE290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA290=FALSE,0,SUM($BY290*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X290>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC290=FALSE,0,SUM($BY290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X290>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE290=TRUE,$X290>0),SUM($BY290*Account!$T$2),0)","v":0},{"$f":"IF(AND($X290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG290=FALSE,0,ROUND(SUM($BS290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG290=FALSE,0,ROUND(SUM($BT290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG290=FALSE,0,ROUND(SUM($BU290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG290=FALSE,0,ROUND(SUM($BV290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG290=FALSE,0,ROUND(SUM($BW290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG290=FALSE,0,ROUND(SUM($BX290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H290/$AD290*$X290),2),0)","v":0},{"$f":"ROUND(SUM($EU290*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET290=FALSE,$EV290,ROUND(MAX(0,SUM(SUM($EN290:$ES290)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY290=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I290","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ290*Account!$AA$2),SUM($EZ290*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E290<>\"D-CARE\",Tenant!$F290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB290=FALSE,0,ROUND(SUM($AF290*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD290=FALSE,0,SUM($CF290*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA290>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF290=FALSE,0,SUM($CF290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA290>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH290=TRUE,$AA290>0),SUM($CF290*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ290=FALSE,0,ROUND(SUM($BZ290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ290=FALSE,0,ROUND(SUM($CA290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ290=FALSE,0,ROUND(SUM($CB290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ290=FALSE,0,ROUND(SUM($CC290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ290=FALSE,0,ROUND(SUM($CD290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ290=FALSE,0,ROUND(SUM($CE290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H290/$AD290*$AA290),2),0)","v":0},{"$f":"ROUND(SUM($FX290*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW290=FALSE,$FY290,ROUND(MAX(0,SUM(SUM($FQ290:$FV290)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB290=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I290","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC290*Account!$AA$2),SUM($GC290*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D290<=FctrChngDts!$B$14,$E290>FctrChngDts!$B$14),AND($D290<=FctrChngDts!$C$14,$E290>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE290=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH290:$GJ290))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO290,$DB290,$GH290:$GJ290))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG290,$GK290,$GN290,$DR290,$DT290,$DV290,$DX290),IF(Account!$Q$2=TRUE,SUM($GG290,$GL290,$GN290,$DR290,$DT290,$DV290,$DX290),SUM($GG290,$GK290,$GL290,$GM290,$GN290,$DR290,$DT290,$DV290,$DX290)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D290,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,8,FALSE)=TRUE,$GO290<0),0,SUM(SUM(SUM($GO290/$AD290*$GP290)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,8,FALSE)=TRUE,$GO290<0),0,SUM(SUM(SUM($GO290/$AD290*$GQ290)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG290,$CO290,$DB290,$GM290)/$AD290)*$X290*FctrChngDts!$B$15),SUM(SUM(SUM($DG290,$CO290,$DB290,$GH290:$GJ290)/$AD290)*$X290*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG290,$CO290,$DB290,$GM290)/$AD290)*$AA290*FctrChngDts!$B$15),SUM(SUM(SUM($DG290,$CO290,$DB290,$GH290:$GJ290)/$AD290)*$AA290*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E290),$AD290,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D290,FctrChngDts!$C$17<=$E290),_xlfn.DAYS($D290,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E290),$AD290,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D290,FctrChngDts!$C$19<=$E290),_xlfn.DAYS($D290,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY290*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY290*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ290*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ290*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D290,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF290*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG290*Account!$AA$2)),2)","v":0}]
[290,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G291),0,IF($F291<=$G291,SUM($G291-$F291),IF($F291>$G291,SUM((Account!$L$2-$F291)+$G291+1))))","v":0},{"$f":"IF(AND($D291>=FctrChngDts!$C$2,$D291<=FctrChngDts!$D$2),$D291,\"\")","v":""},{"$f":"IF($I291=\"\",\"\",IF($E291<=FctrChngDts!$D$2,$E291,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D291<FctrChngDts!$E$2,$E291<FctrChngDts!$E$2),AND($D291>=FctrChngDts!$F$2,$E291>=FctrChngDts!$F$2)),\"\",IF(AND($D291>=FctrChngDts!$E$2,$D291<=FctrChngDts!$F$2),$D291,FctrChngDts!$E$2))","v":""},{"$f":"IF($K291=\"\",\"\",IF(AND($J291=$K291,$E291>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K291=$J291,$E291,IF(AND($E291>=FctrChngDts!$E$2,$E291<=FctrChngDts!$F$2),$E291,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D291<DATE(YEAR(Account!$J$2),6,1),$D291>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I291<FctrChngDts!$A$2,$J291<FctrChngDts!$A$2),AND($I291>=FctrChngDts!$B$2,$J291>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I291<FctrChngDts!$A$2,$J291>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I291>=FctrChngDts!$A$2,$J291<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I291<FctrChngDts!$B$2,$J291>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K291<FctrChngDts!$A$2,$L291<FctrChngDts!$A$2),AND($K291>=FctrChngDts!$B$2,$L291>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K291<FctrChngDts!$A$2,$L291>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K291>=FctrChngDts!$A$2,$L291<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K291<FctrChngDts!$B$2,$L291>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I291=\"\",$J291=0),0,IF(AND($N291=TRUE,$I291<>0),SUM($J291-$I291+1),IF($O291=TRUE,SUM(FctrChngDts!$A$2-$I291),IF($P291=TRUE,0,IF($Q291=TRUE,SUM($J291-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I291=\"\",$J291=0),0,IF($N291=TRUE,0,IF($O291=TRUE,SUM($J291-FctrChngDts!$A$2+1),IF(AND($P291=TRUE,$I291<>0),SUM($J291-$I291+1),IF($Q291=TRUE,SUM(FctrChngDts!$B$2-$I291),0)))))","v":0},0,{"$f":"IF(OR($K291=\"\",$L291=0),0,IF(AND($R291=TRUE,$K291<>0),SUM($L291-$K291+1),IF($S291=TRUE,SUM(FctrChngDts!$A$2-$K291),IF($T291=TRUE,0,IF($U291=TRUE,SUM($L291-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K291=\"\",$L291=0),0,IF($R291=TRUE,0,IF($S291=TRUE,SUM($L291-FctrChngDts!$A$2+1),IF(AND($T291=TRUE,$K291<>0),SUM($L291-$K291+1),IF($U291=TRUE,SUM(FctrChngDts!$B$2-$K291),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A291,Tenant!$A291:$J790,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR291=FALSE,VLOOKUP($AQ291,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ291,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR291=FALSE,VLOOKUP($AQ291,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ291,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR291=FALSE,VLOOKUP($AQ291,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ291,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR291=FALSE,VLOOKUP($AQ291,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ291,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A291,Tenant!$A291:$J790,6,FALSE)","v":0},{"$f":"VLOOKUP($A291,Tenant!$A291:$J790,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG291=FALSE,0,IF($DQ291=TRUE,SUM($BS291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS291*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DQ291=TRUE,SUM($BT291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT291*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DQ291=TRUE,SUM($BU291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU291*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DQ291=TRUE,SUM($BV291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DQ291=TRUE,SUM($BW291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW291*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DQ291=TRUE,SUM($BX291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX291*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN291=FALSE,0,ROUND(SUM($BY291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP291=FALSE,0,ROUND(SUM($X291*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY291=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X291),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X291)),2)","v":0},0,false,{"$f":"ROUND(IF($CT291=FALSE,0,IF($DU291=TRUE,SUM($BZ291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ291*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT291=FALSE,0,IF($DU291=TRUE,SUM($CA291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA291*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT291=FALSE,0,IF($DU291=TRUE,SUM($CB291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB291*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT291=FALSE,0,IF($DU291=TRUE,SUM($CC291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC291*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT291=FALSE,0,IF($DU291=TRUE,SUM($CD291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD291*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT291=FALSE,0,IF($DU291=TRUE,SUM($CE291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE291*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA291=FALSE,0,ROUND(SUM($CF291*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC291=FALSE,0,ROUND(SUM($AA291*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY291=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA291),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA291)),2)","v":0},0,0,{"$f":"SUM($DG291*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG291*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH291,IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI291,$DG291))","v":0},0,false,0,false,0,{"$f":"IF(AND($X291>0,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ291=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH291:$CM291,$CQ291,$DZ291,$EF291,$EN291:$ES291)-SUM($BY291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH291:$CM291,$CQ291,$DZ291,$EF291,$EH291:$EM291)-SUM($BY291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X291>0,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS291=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH291:$CM291,$CO291,$CQ291,$CU291:$CZ291,$DB291,$DD291,$DZ291,$EB291,$ED291,$EF291,$EN291:$ES291,$FC291,$FE291,$FG291,$FI291,$FQ291:$FV291)/$AD291*$X291)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH291:$CM291,$CO291,$CQ291,$CU291:$CZ291,$DB291,$DD291,$DZ291,$EB291,$ED291,$EF291,$EH291:$EM291,$FC291,$FE291,$FG291,$FI291,$FK291:$FP291)/$AD291*$X291)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA291>0,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU291=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU291:$CZ291,$DD291,$DZ291,$FI291,$FQ291:$FV291)-SUM($CF291*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU291:$CZ291,$DD291,$DZ291,$FI291,$FK291:$FP291)-SUM($CF291*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA291>0,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW291=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH291:$CM291,$CO291,$CQ291,$CU291:$CZ291,$DB291,$DD291,$DZ291,$EB291,$ED291,$EF291,$EN291:$ES291,$FC291,$FE291,$FG291,$FI291,$FQ291:$FV291)/$AD291*$AA291)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH291:$CM291,$CO291,$CQ291,$CU291:$CZ291,$DB291,$DD291,$DZ291,$EB291,$ED291,$EF291,$EH291:$EM291,$FC291,$FE291,$FG291,$FI291,$FK291:$FP291)/$AD291*$AA291)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E291<>\"D-CARE\",Tenant!$F291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY291=FALSE,0,ROUND(SUM($AE291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA291=FALSE,0,SUM($BY291*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X291>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC291=FALSE,0,SUM($BY291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X291>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE291=TRUE,$X291>0),SUM($BY291*Account!$T$2),0)","v":0},{"$f":"IF(AND($X291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG291=FALSE,0,ROUND(SUM($BS291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG291=FALSE,0,ROUND(SUM($BT291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG291=FALSE,0,ROUND(SUM($BU291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG291=FALSE,0,ROUND(SUM($BV291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG291=FALSE,0,ROUND(SUM($BW291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG291=FALSE,0,ROUND(SUM($BX291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H291/$AD291*$X291),2),0)","v":0},{"$f":"ROUND(SUM($EU291*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET291=FALSE,$EV291,ROUND(MAX(0,SUM(SUM($EN291:$ES291)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY291=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I291","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ291*Account!$AA$2),SUM($EZ291*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E291<>\"D-CARE\",Tenant!$F291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB291=FALSE,0,ROUND(SUM($AF291*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD291=FALSE,0,SUM($CF291*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA291>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF291=FALSE,0,SUM($CF291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA291>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH291=TRUE,$AA291>0),SUM($CF291*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ291=FALSE,0,ROUND(SUM($BZ291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ291=FALSE,0,ROUND(SUM($CA291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ291=FALSE,0,ROUND(SUM($CB291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ291=FALSE,0,ROUND(SUM($CC291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ291=FALSE,0,ROUND(SUM($CD291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ291=FALSE,0,ROUND(SUM($CE291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H291/$AD291*$AA291),2),0)","v":0},{"$f":"ROUND(SUM($FX291*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW291=FALSE,$FY291,ROUND(MAX(0,SUM(SUM($FQ291:$FV291)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB291=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I291","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC291*Account!$AA$2),SUM($GC291*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D291<=FctrChngDts!$B$14,$E291>FctrChngDts!$B$14),AND($D291<=FctrChngDts!$C$14,$E291>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE291=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH291:$GJ291))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO291,$DB291,$GH291:$GJ291))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG291,$GK291,$GN291,$DR291,$DT291,$DV291,$DX291),IF(Account!$Q$2=TRUE,SUM($GG291,$GL291,$GN291,$DR291,$DT291,$DV291,$DX291),SUM($GG291,$GK291,$GL291,$GM291,$GN291,$DR291,$DT291,$DV291,$DX291)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D291,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,8,FALSE)=TRUE,$GO291<0),0,SUM(SUM(SUM($GO291/$AD291*$GP291)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,8,FALSE)=TRUE,$GO291<0),0,SUM(SUM(SUM($GO291/$AD291*$GQ291)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG291,$CO291,$DB291,$GM291)/$AD291)*$X291*FctrChngDts!$B$15),SUM(SUM(SUM($DG291,$CO291,$DB291,$GH291:$GJ291)/$AD291)*$X291*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG291,$CO291,$DB291,$GM291)/$AD291)*$AA291*FctrChngDts!$B$15),SUM(SUM(SUM($DG291,$CO291,$DB291,$GH291:$GJ291)/$AD291)*$AA291*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E291),$AD291,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D291,FctrChngDts!$C$17<=$E291),_xlfn.DAYS($D291,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E291),$AD291,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D291,FctrChngDts!$C$19<=$E291),_xlfn.DAYS($D291,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY291*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY291*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ291*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ291*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D291,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF291*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG291*Account!$AA$2)),2)","v":0}]
[291,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G292),0,IF($F292<=$G292,SUM($G292-$F292),IF($F292>$G292,SUM((Account!$L$2-$F292)+$G292+1))))","v":0},{"$f":"IF(AND($D292>=FctrChngDts!$C$2,$D292<=FctrChngDts!$D$2),$D292,\"\")","v":""},{"$f":"IF($I292=\"\",\"\",IF($E292<=FctrChngDts!$D$2,$E292,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D292<FctrChngDts!$E$2,$E292<FctrChngDts!$E$2),AND($D292>=FctrChngDts!$F$2,$E292>=FctrChngDts!$F$2)),\"\",IF(AND($D292>=FctrChngDts!$E$2,$D292<=FctrChngDts!$F$2),$D292,FctrChngDts!$E$2))","v":""},{"$f":"IF($K292=\"\",\"\",IF(AND($J292=$K292,$E292>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K292=$J292,$E292,IF(AND($E292>=FctrChngDts!$E$2,$E292<=FctrChngDts!$F$2),$E292,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D292<DATE(YEAR(Account!$J$2),6,1),$D292>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I292<FctrChngDts!$A$2,$J292<FctrChngDts!$A$2),AND($I292>=FctrChngDts!$B$2,$J292>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I292<FctrChngDts!$A$2,$J292>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I292>=FctrChngDts!$A$2,$J292<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I292<FctrChngDts!$B$2,$J292>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K292<FctrChngDts!$A$2,$L292<FctrChngDts!$A$2),AND($K292>=FctrChngDts!$B$2,$L292>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K292<FctrChngDts!$A$2,$L292>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K292>=FctrChngDts!$A$2,$L292<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K292<FctrChngDts!$B$2,$L292>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I292=\"\",$J292=0),0,IF(AND($N292=TRUE,$I292<>0),SUM($J292-$I292+1),IF($O292=TRUE,SUM(FctrChngDts!$A$2-$I292),IF($P292=TRUE,0,IF($Q292=TRUE,SUM($J292-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I292=\"\",$J292=0),0,IF($N292=TRUE,0,IF($O292=TRUE,SUM($J292-FctrChngDts!$A$2+1),IF(AND($P292=TRUE,$I292<>0),SUM($J292-$I292+1),IF($Q292=TRUE,SUM(FctrChngDts!$B$2-$I292),0)))))","v":0},0,{"$f":"IF(OR($K292=\"\",$L292=0),0,IF(AND($R292=TRUE,$K292<>0),SUM($L292-$K292+1),IF($S292=TRUE,SUM(FctrChngDts!$A$2-$K292),IF($T292=TRUE,0,IF($U292=TRUE,SUM($L292-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K292=\"\",$L292=0),0,IF($R292=TRUE,0,IF($S292=TRUE,SUM($L292-FctrChngDts!$A$2+1),IF(AND($T292=TRUE,$K292<>0),SUM($L292-$K292+1),IF($U292=TRUE,SUM(FctrChngDts!$B$2-$K292),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A292,Tenant!$A292:$J791,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR292=FALSE,VLOOKUP($AQ292,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ292,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR292=FALSE,VLOOKUP($AQ292,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ292,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR292=FALSE,VLOOKUP($AQ292,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ292,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR292=FALSE,VLOOKUP($AQ292,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ292,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A292,Tenant!$A292:$J791,6,FALSE)","v":0},{"$f":"VLOOKUP($A292,Tenant!$A292:$J791,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG292=FALSE,0,IF($DQ292=TRUE,SUM($BS292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS292*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DQ292=TRUE,SUM($BT292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT292*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DQ292=TRUE,SUM($BU292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU292*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DQ292=TRUE,SUM($BV292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DQ292=TRUE,SUM($BW292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW292*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DQ292=TRUE,SUM($BX292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX292*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN292=FALSE,0,ROUND(SUM($BY292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP292=FALSE,0,ROUND(SUM($X292*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY292=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X292),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X292)),2)","v":0},0,false,{"$f":"ROUND(IF($CT292=FALSE,0,IF($DU292=TRUE,SUM($BZ292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ292*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT292=FALSE,0,IF($DU292=TRUE,SUM($CA292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA292*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT292=FALSE,0,IF($DU292=TRUE,SUM($CB292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB292*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT292=FALSE,0,IF($DU292=TRUE,SUM($CC292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC292*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT292=FALSE,0,IF($DU292=TRUE,SUM($CD292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD292*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT292=FALSE,0,IF($DU292=TRUE,SUM($CE292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE292*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA292=FALSE,0,ROUND(SUM($CF292*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC292=FALSE,0,ROUND(SUM($AA292*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY292=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA292),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA292)),2)","v":0},0,0,{"$f":"SUM($DG292*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG292*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH292,IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI292,$DG292))","v":0},0,false,0,false,0,{"$f":"IF(AND($X292>0,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ292=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH292:$CM292,$CQ292,$DZ292,$EF292,$EN292:$ES292)-SUM($BY292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH292:$CM292,$CQ292,$DZ292,$EF292,$EH292:$EM292)-SUM($BY292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X292>0,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS292=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH292:$CM292,$CO292,$CQ292,$CU292:$CZ292,$DB292,$DD292,$DZ292,$EB292,$ED292,$EF292,$EN292:$ES292,$FC292,$FE292,$FG292,$FI292,$FQ292:$FV292)/$AD292*$X292)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH292:$CM292,$CO292,$CQ292,$CU292:$CZ292,$DB292,$DD292,$DZ292,$EB292,$ED292,$EF292,$EH292:$EM292,$FC292,$FE292,$FG292,$FI292,$FK292:$FP292)/$AD292*$X292)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA292>0,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU292=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU292:$CZ292,$DD292,$DZ292,$FI292,$FQ292:$FV292)-SUM($CF292*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU292:$CZ292,$DD292,$DZ292,$FI292,$FK292:$FP292)-SUM($CF292*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA292>0,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW292=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH292:$CM292,$CO292,$CQ292,$CU292:$CZ292,$DB292,$DD292,$DZ292,$EB292,$ED292,$EF292,$EN292:$ES292,$FC292,$FE292,$FG292,$FI292,$FQ292:$FV292)/$AD292*$AA292)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH292:$CM292,$CO292,$CQ292,$CU292:$CZ292,$DB292,$DD292,$DZ292,$EB292,$ED292,$EF292,$EH292:$EM292,$FC292,$FE292,$FG292,$FI292,$FK292:$FP292)/$AD292*$AA292)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E292<>\"D-CARE\",Tenant!$F292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY292=FALSE,0,ROUND(SUM($AE292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA292=FALSE,0,SUM($BY292*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X292>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC292=FALSE,0,SUM($BY292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X292>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE292=TRUE,$X292>0),SUM($BY292*Account!$T$2),0)","v":0},{"$f":"IF(AND($X292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG292=FALSE,0,ROUND(SUM($BS292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG292=FALSE,0,ROUND(SUM($BT292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG292=FALSE,0,ROUND(SUM($BU292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG292=FALSE,0,ROUND(SUM($BV292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG292=FALSE,0,ROUND(SUM($BW292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG292=FALSE,0,ROUND(SUM($BX292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H292/$AD292*$X292),2),0)","v":0},{"$f":"ROUND(SUM($EU292*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET292=FALSE,$EV292,ROUND(MAX(0,SUM(SUM($EN292:$ES292)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY292=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I292","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ292*Account!$AA$2),SUM($EZ292*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E292<>\"D-CARE\",Tenant!$F292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB292=FALSE,0,ROUND(SUM($AF292*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD292=FALSE,0,SUM($CF292*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA292>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF292=FALSE,0,SUM($CF292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA292>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH292=TRUE,$AA292>0),SUM($CF292*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ292=FALSE,0,ROUND(SUM($BZ292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ292=FALSE,0,ROUND(SUM($CA292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ292=FALSE,0,ROUND(SUM($CB292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ292=FALSE,0,ROUND(SUM($CC292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ292=FALSE,0,ROUND(SUM($CD292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ292=FALSE,0,ROUND(SUM($CE292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H292/$AD292*$AA292),2),0)","v":0},{"$f":"ROUND(SUM($FX292*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW292=FALSE,$FY292,ROUND(MAX(0,SUM(SUM($FQ292:$FV292)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB292=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I292","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC292*Account!$AA$2),SUM($GC292*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D292<=FctrChngDts!$B$14,$E292>FctrChngDts!$B$14),AND($D292<=FctrChngDts!$C$14,$E292>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE292=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH292:$GJ292))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO292,$DB292,$GH292:$GJ292))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG292,$GK292,$GN292,$DR292,$DT292,$DV292,$DX292),IF(Account!$Q$2=TRUE,SUM($GG292,$GL292,$GN292,$DR292,$DT292,$DV292,$DX292),SUM($GG292,$GK292,$GL292,$GM292,$GN292,$DR292,$DT292,$DV292,$DX292)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D292,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,8,FALSE)=TRUE,$GO292<0),0,SUM(SUM(SUM($GO292/$AD292*$GP292)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,8,FALSE)=TRUE,$GO292<0),0,SUM(SUM(SUM($GO292/$AD292*$GQ292)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG292,$CO292,$DB292,$GM292)/$AD292)*$X292*FctrChngDts!$B$15),SUM(SUM(SUM($DG292,$CO292,$DB292,$GH292:$GJ292)/$AD292)*$X292*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG292,$CO292,$DB292,$GM292)/$AD292)*$AA292*FctrChngDts!$B$15),SUM(SUM(SUM($DG292,$CO292,$DB292,$GH292:$GJ292)/$AD292)*$AA292*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E292),$AD292,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D292,FctrChngDts!$C$17<=$E292),_xlfn.DAYS($D292,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E292),$AD292,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D292,FctrChngDts!$C$19<=$E292),_xlfn.DAYS($D292,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY292*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY292*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ292*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ292*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D292,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF292*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG292*Account!$AA$2)),2)","v":0}]
[292,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G293),0,IF($F293<=$G293,SUM($G293-$F293),IF($F293>$G293,SUM((Account!$L$2-$F293)+$G293+1))))","v":0},{"$f":"IF(AND($D293>=FctrChngDts!$C$2,$D293<=FctrChngDts!$D$2),$D293,\"\")","v":""},{"$f":"IF($I293=\"\",\"\",IF($E293<=FctrChngDts!$D$2,$E293,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D293<FctrChngDts!$E$2,$E293<FctrChngDts!$E$2),AND($D293>=FctrChngDts!$F$2,$E293>=FctrChngDts!$F$2)),\"\",IF(AND($D293>=FctrChngDts!$E$2,$D293<=FctrChngDts!$F$2),$D293,FctrChngDts!$E$2))","v":""},{"$f":"IF($K293=\"\",\"\",IF(AND($J293=$K293,$E293>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K293=$J293,$E293,IF(AND($E293>=FctrChngDts!$E$2,$E293<=FctrChngDts!$F$2),$E293,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D293<DATE(YEAR(Account!$J$2),6,1),$D293>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I293<FctrChngDts!$A$2,$J293<FctrChngDts!$A$2),AND($I293>=FctrChngDts!$B$2,$J293>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I293<FctrChngDts!$A$2,$J293>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I293>=FctrChngDts!$A$2,$J293<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I293<FctrChngDts!$B$2,$J293>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K293<FctrChngDts!$A$2,$L293<FctrChngDts!$A$2),AND($K293>=FctrChngDts!$B$2,$L293>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K293<FctrChngDts!$A$2,$L293>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K293>=FctrChngDts!$A$2,$L293<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K293<FctrChngDts!$B$2,$L293>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I293=\"\",$J293=0),0,IF(AND($N293=TRUE,$I293<>0),SUM($J293-$I293+1),IF($O293=TRUE,SUM(FctrChngDts!$A$2-$I293),IF($P293=TRUE,0,IF($Q293=TRUE,SUM($J293-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I293=\"\",$J293=0),0,IF($N293=TRUE,0,IF($O293=TRUE,SUM($J293-FctrChngDts!$A$2+1),IF(AND($P293=TRUE,$I293<>0),SUM($J293-$I293+1),IF($Q293=TRUE,SUM(FctrChngDts!$B$2-$I293),0)))))","v":0},0,{"$f":"IF(OR($K293=\"\",$L293=0),0,IF(AND($R293=TRUE,$K293<>0),SUM($L293-$K293+1),IF($S293=TRUE,SUM(FctrChngDts!$A$2-$K293),IF($T293=TRUE,0,IF($U293=TRUE,SUM($L293-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K293=\"\",$L293=0),0,IF($R293=TRUE,0,IF($S293=TRUE,SUM($L293-FctrChngDts!$A$2+1),IF(AND($T293=TRUE,$K293<>0),SUM($L293-$K293+1),IF($U293=TRUE,SUM(FctrChngDts!$B$2-$K293),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A293,Tenant!$A293:$J792,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR293=FALSE,VLOOKUP($AQ293,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ293,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR293=FALSE,VLOOKUP($AQ293,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ293,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR293=FALSE,VLOOKUP($AQ293,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ293,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR293=FALSE,VLOOKUP($AQ293,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ293,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A293,Tenant!$A293:$J792,6,FALSE)","v":0},{"$f":"VLOOKUP($A293,Tenant!$A293:$J792,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG293=FALSE,0,IF($DQ293=TRUE,SUM($BS293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS293*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DQ293=TRUE,SUM($BT293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT293*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DQ293=TRUE,SUM($BU293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU293*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DQ293=TRUE,SUM($BV293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DQ293=TRUE,SUM($BW293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW293*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DQ293=TRUE,SUM($BX293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX293*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN293=FALSE,0,ROUND(SUM($BY293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP293=FALSE,0,ROUND(SUM($X293*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY293=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X293),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X293)),2)","v":0},0,false,{"$f":"ROUND(IF($CT293=FALSE,0,IF($DU293=TRUE,SUM($BZ293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ293*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT293=FALSE,0,IF($DU293=TRUE,SUM($CA293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA293*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT293=FALSE,0,IF($DU293=TRUE,SUM($CB293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB293*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT293=FALSE,0,IF($DU293=TRUE,SUM($CC293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC293*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT293=FALSE,0,IF($DU293=TRUE,SUM($CD293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD293*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT293=FALSE,0,IF($DU293=TRUE,SUM($CE293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE293*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA293=FALSE,0,ROUND(SUM($CF293*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC293=FALSE,0,ROUND(SUM($AA293*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY293=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA293),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA293)),2)","v":0},0,0,{"$f":"SUM($DG293*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG293*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH293,IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI293,$DG293))","v":0},0,false,0,false,0,{"$f":"IF(AND($X293>0,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ293=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH293:$CM293,$CQ293,$DZ293,$EF293,$EN293:$ES293)-SUM($BY293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH293:$CM293,$CQ293,$DZ293,$EF293,$EH293:$EM293)-SUM($BY293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X293>0,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS293=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH293:$CM293,$CO293,$CQ293,$CU293:$CZ293,$DB293,$DD293,$DZ293,$EB293,$ED293,$EF293,$EN293:$ES293,$FC293,$FE293,$FG293,$FI293,$FQ293:$FV293)/$AD293*$X293)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH293:$CM293,$CO293,$CQ293,$CU293:$CZ293,$DB293,$DD293,$DZ293,$EB293,$ED293,$EF293,$EH293:$EM293,$FC293,$FE293,$FG293,$FI293,$FK293:$FP293)/$AD293*$X293)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA293>0,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU293=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU293:$CZ293,$DD293,$DZ293,$FI293,$FQ293:$FV293)-SUM($CF293*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU293:$CZ293,$DD293,$DZ293,$FI293,$FK293:$FP293)-SUM($CF293*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA293>0,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW293=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH293:$CM293,$CO293,$CQ293,$CU293:$CZ293,$DB293,$DD293,$DZ293,$EB293,$ED293,$EF293,$EN293:$ES293,$FC293,$FE293,$FG293,$FI293,$FQ293:$FV293)/$AD293*$AA293)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH293:$CM293,$CO293,$CQ293,$CU293:$CZ293,$DB293,$DD293,$DZ293,$EB293,$ED293,$EF293,$EH293:$EM293,$FC293,$FE293,$FG293,$FI293,$FK293:$FP293)/$AD293*$AA293)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E293<>\"D-CARE\",Tenant!$F293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY293=FALSE,0,ROUND(SUM($AE293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA293=FALSE,0,SUM($BY293*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X293>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC293=FALSE,0,SUM($BY293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X293>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE293=TRUE,$X293>0),SUM($BY293*Account!$T$2),0)","v":0},{"$f":"IF(AND($X293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG293=FALSE,0,ROUND(SUM($BS293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG293=FALSE,0,ROUND(SUM($BT293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG293=FALSE,0,ROUND(SUM($BU293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG293=FALSE,0,ROUND(SUM($BV293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG293=FALSE,0,ROUND(SUM($BW293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG293=FALSE,0,ROUND(SUM($BX293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H293/$AD293*$X293),2),0)","v":0},{"$f":"ROUND(SUM($EU293*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET293=FALSE,$EV293,ROUND(MAX(0,SUM(SUM($EN293:$ES293)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY293=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I293","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ293*Account!$AA$2),SUM($EZ293*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E293<>\"D-CARE\",Tenant!$F293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB293=FALSE,0,ROUND(SUM($AF293*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD293=FALSE,0,SUM($CF293*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA293>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF293=FALSE,0,SUM($CF293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA293>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH293=TRUE,$AA293>0),SUM($CF293*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ293=FALSE,0,ROUND(SUM($BZ293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ293=FALSE,0,ROUND(SUM($CA293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ293=FALSE,0,ROUND(SUM($CB293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ293=FALSE,0,ROUND(SUM($CC293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ293=FALSE,0,ROUND(SUM($CD293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ293=FALSE,0,ROUND(SUM($CE293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H293/$AD293*$AA293),2),0)","v":0},{"$f":"ROUND(SUM($FX293*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW293=FALSE,$FY293,ROUND(MAX(0,SUM(SUM($FQ293:$FV293)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB293=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I293","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC293*Account!$AA$2),SUM($GC293*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D293<=FctrChngDts!$B$14,$E293>FctrChngDts!$B$14),AND($D293<=FctrChngDts!$C$14,$E293>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE293=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH293:$GJ293))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO293,$DB293,$GH293:$GJ293))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG293,$GK293,$GN293,$DR293,$DT293,$DV293,$DX293),IF(Account!$Q$2=TRUE,SUM($GG293,$GL293,$GN293,$DR293,$DT293,$DV293,$DX293),SUM($GG293,$GK293,$GL293,$GM293,$GN293,$DR293,$DT293,$DV293,$DX293)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D293,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,8,FALSE)=TRUE,$GO293<0),0,SUM(SUM(SUM($GO293/$AD293*$GP293)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,8,FALSE)=TRUE,$GO293<0),0,SUM(SUM(SUM($GO293/$AD293*$GQ293)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG293,$CO293,$DB293,$GM293)/$AD293)*$X293*FctrChngDts!$B$15),SUM(SUM(SUM($DG293,$CO293,$DB293,$GH293:$GJ293)/$AD293)*$X293*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG293,$CO293,$DB293,$GM293)/$AD293)*$AA293*FctrChngDts!$B$15),SUM(SUM(SUM($DG293,$CO293,$DB293,$GH293:$GJ293)/$AD293)*$AA293*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E293),$AD293,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D293,FctrChngDts!$C$17<=$E293),_xlfn.DAYS($D293,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E293),$AD293,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D293,FctrChngDts!$C$19<=$E293),_xlfn.DAYS($D293,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY293*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY293*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ293*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ293*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D293,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF293*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG293*Account!$AA$2)),2)","v":0}]
[293,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G294),0,IF($F294<=$G294,SUM($G294-$F294),IF($F294>$G294,SUM((Account!$L$2-$F294)+$G294+1))))","v":0},{"$f":"IF(AND($D294>=FctrChngDts!$C$2,$D294<=FctrChngDts!$D$2),$D294,\"\")","v":""},{"$f":"IF($I294=\"\",\"\",IF($E294<=FctrChngDts!$D$2,$E294,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D294<FctrChngDts!$E$2,$E294<FctrChngDts!$E$2),AND($D294>=FctrChngDts!$F$2,$E294>=FctrChngDts!$F$2)),\"\",IF(AND($D294>=FctrChngDts!$E$2,$D294<=FctrChngDts!$F$2),$D294,FctrChngDts!$E$2))","v":""},{"$f":"IF($K294=\"\",\"\",IF(AND($J294=$K294,$E294>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K294=$J294,$E294,IF(AND($E294>=FctrChngDts!$E$2,$E294<=FctrChngDts!$F$2),$E294,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D294<DATE(YEAR(Account!$J$2),6,1),$D294>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I294<FctrChngDts!$A$2,$J294<FctrChngDts!$A$2),AND($I294>=FctrChngDts!$B$2,$J294>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I294<FctrChngDts!$A$2,$J294>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I294>=FctrChngDts!$A$2,$J294<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I294<FctrChngDts!$B$2,$J294>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K294<FctrChngDts!$A$2,$L294<FctrChngDts!$A$2),AND($K294>=FctrChngDts!$B$2,$L294>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K294<FctrChngDts!$A$2,$L294>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K294>=FctrChngDts!$A$2,$L294<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K294<FctrChngDts!$B$2,$L294>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I294=\"\",$J294=0),0,IF(AND($N294=TRUE,$I294<>0),SUM($J294-$I294+1),IF($O294=TRUE,SUM(FctrChngDts!$A$2-$I294),IF($P294=TRUE,0,IF($Q294=TRUE,SUM($J294-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I294=\"\",$J294=0),0,IF($N294=TRUE,0,IF($O294=TRUE,SUM($J294-FctrChngDts!$A$2+1),IF(AND($P294=TRUE,$I294<>0),SUM($J294-$I294+1),IF($Q294=TRUE,SUM(FctrChngDts!$B$2-$I294),0)))))","v":0},0,{"$f":"IF(OR($K294=\"\",$L294=0),0,IF(AND($R294=TRUE,$K294<>0),SUM($L294-$K294+1),IF($S294=TRUE,SUM(FctrChngDts!$A$2-$K294),IF($T294=TRUE,0,IF($U294=TRUE,SUM($L294-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K294=\"\",$L294=0),0,IF($R294=TRUE,0,IF($S294=TRUE,SUM($L294-FctrChngDts!$A$2+1),IF(AND($T294=TRUE,$K294<>0),SUM($L294-$K294+1),IF($U294=TRUE,SUM(FctrChngDts!$B$2-$K294),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A294,Tenant!$A294:$J793,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR294=FALSE,VLOOKUP($AQ294,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ294,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR294=FALSE,VLOOKUP($AQ294,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ294,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR294=FALSE,VLOOKUP($AQ294,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ294,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR294=FALSE,VLOOKUP($AQ294,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ294,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A294,Tenant!$A294:$J793,6,FALSE)","v":0},{"$f":"VLOOKUP($A294,Tenant!$A294:$J793,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG294=FALSE,0,IF($DQ294=TRUE,SUM($BS294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS294*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DQ294=TRUE,SUM($BT294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT294*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DQ294=TRUE,SUM($BU294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU294*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DQ294=TRUE,SUM($BV294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DQ294=TRUE,SUM($BW294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW294*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DQ294=TRUE,SUM($BX294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX294*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN294=FALSE,0,ROUND(SUM($BY294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP294=FALSE,0,ROUND(SUM($X294*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY294=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X294),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X294)),2)","v":0},0,false,{"$f":"ROUND(IF($CT294=FALSE,0,IF($DU294=TRUE,SUM($BZ294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ294*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT294=FALSE,0,IF($DU294=TRUE,SUM($CA294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA294*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT294=FALSE,0,IF($DU294=TRUE,SUM($CB294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB294*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT294=FALSE,0,IF($DU294=TRUE,SUM($CC294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC294*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT294=FALSE,0,IF($DU294=TRUE,SUM($CD294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD294*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT294=FALSE,0,IF($DU294=TRUE,SUM($CE294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE294*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA294=FALSE,0,ROUND(SUM($CF294*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC294=FALSE,0,ROUND(SUM($AA294*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY294=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA294),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA294)),2)","v":0},0,0,{"$f":"SUM($DG294*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG294*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH294,IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI294,$DG294))","v":0},0,false,0,false,0,{"$f":"IF(AND($X294>0,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ294=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH294:$CM294,$CQ294,$DZ294,$EF294,$EN294:$ES294)-SUM($BY294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH294:$CM294,$CQ294,$DZ294,$EF294,$EH294:$EM294)-SUM($BY294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X294>0,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS294=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH294:$CM294,$CO294,$CQ294,$CU294:$CZ294,$DB294,$DD294,$DZ294,$EB294,$ED294,$EF294,$EN294:$ES294,$FC294,$FE294,$FG294,$FI294,$FQ294:$FV294)/$AD294*$X294)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH294:$CM294,$CO294,$CQ294,$CU294:$CZ294,$DB294,$DD294,$DZ294,$EB294,$ED294,$EF294,$EH294:$EM294,$FC294,$FE294,$FG294,$FI294,$FK294:$FP294)/$AD294*$X294)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA294>0,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU294=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU294:$CZ294,$DD294,$DZ294,$FI294,$FQ294:$FV294)-SUM($CF294*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU294:$CZ294,$DD294,$DZ294,$FI294,$FK294:$FP294)-SUM($CF294*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA294>0,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW294=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH294:$CM294,$CO294,$CQ294,$CU294:$CZ294,$DB294,$DD294,$DZ294,$EB294,$ED294,$EF294,$EN294:$ES294,$FC294,$FE294,$FG294,$FI294,$FQ294:$FV294)/$AD294*$AA294)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH294:$CM294,$CO294,$CQ294,$CU294:$CZ294,$DB294,$DD294,$DZ294,$EB294,$ED294,$EF294,$EH294:$EM294,$FC294,$FE294,$FG294,$FI294,$FK294:$FP294)/$AD294*$AA294)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E294<>\"D-CARE\",Tenant!$F294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY294=FALSE,0,ROUND(SUM($AE294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA294=FALSE,0,SUM($BY294*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X294>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC294=FALSE,0,SUM($BY294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X294>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE294=TRUE,$X294>0),SUM($BY294*Account!$T$2),0)","v":0},{"$f":"IF(AND($X294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG294=FALSE,0,ROUND(SUM($BS294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG294=FALSE,0,ROUND(SUM($BT294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG294=FALSE,0,ROUND(SUM($BU294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG294=FALSE,0,ROUND(SUM($BV294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG294=FALSE,0,ROUND(SUM($BW294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG294=FALSE,0,ROUND(SUM($BX294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H294/$AD294*$X294),2),0)","v":0},{"$f":"ROUND(SUM($EU294*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET294=FALSE,$EV294,ROUND(MAX(0,SUM(SUM($EN294:$ES294)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY294=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I294","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ294*Account!$AA$2),SUM($EZ294*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E294<>\"D-CARE\",Tenant!$F294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB294=FALSE,0,ROUND(SUM($AF294*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD294=FALSE,0,SUM($CF294*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA294>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF294=FALSE,0,SUM($CF294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA294>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH294=TRUE,$AA294>0),SUM($CF294*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ294=FALSE,0,ROUND(SUM($BZ294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ294=FALSE,0,ROUND(SUM($CA294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ294=FALSE,0,ROUND(SUM($CB294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ294=FALSE,0,ROUND(SUM($CC294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ294=FALSE,0,ROUND(SUM($CD294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ294=FALSE,0,ROUND(SUM($CE294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H294/$AD294*$AA294),2),0)","v":0},{"$f":"ROUND(SUM($FX294*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW294=FALSE,$FY294,ROUND(MAX(0,SUM(SUM($FQ294:$FV294)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB294=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I294","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC294*Account!$AA$2),SUM($GC294*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D294<=FctrChngDts!$B$14,$E294>FctrChngDts!$B$14),AND($D294<=FctrChngDts!$C$14,$E294>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE294=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH294:$GJ294))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO294,$DB294,$GH294:$GJ294))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG294,$GK294,$GN294,$DR294,$DT294,$DV294,$DX294),IF(Account!$Q$2=TRUE,SUM($GG294,$GL294,$GN294,$DR294,$DT294,$DV294,$DX294),SUM($GG294,$GK294,$GL294,$GM294,$GN294,$DR294,$DT294,$DV294,$DX294)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D294,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,8,FALSE)=TRUE,$GO294<0),0,SUM(SUM(SUM($GO294/$AD294*$GP294)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,8,FALSE)=TRUE,$GO294<0),0,SUM(SUM(SUM($GO294/$AD294*$GQ294)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG294,$CO294,$DB294,$GM294)/$AD294)*$X294*FctrChngDts!$B$15),SUM(SUM(SUM($DG294,$CO294,$DB294,$GH294:$GJ294)/$AD294)*$X294*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG294,$CO294,$DB294,$GM294)/$AD294)*$AA294*FctrChngDts!$B$15),SUM(SUM(SUM($DG294,$CO294,$DB294,$GH294:$GJ294)/$AD294)*$AA294*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E294),$AD294,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D294,FctrChngDts!$C$17<=$E294),_xlfn.DAYS($D294,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E294),$AD294,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D294,FctrChngDts!$C$19<=$E294),_xlfn.DAYS($D294,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY294*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY294*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ294*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ294*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D294,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF294*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG294*Account!$AA$2)),2)","v":0}]
[294,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G295),0,IF($F295<=$G295,SUM($G295-$F295),IF($F295>$G295,SUM((Account!$L$2-$F295)+$G295+1))))","v":0},{"$f":"IF(AND($D295>=FctrChngDts!$C$2,$D295<=FctrChngDts!$D$2),$D295,\"\")","v":""},{"$f":"IF($I295=\"\",\"\",IF($E295<=FctrChngDts!$D$2,$E295,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D295<FctrChngDts!$E$2,$E295<FctrChngDts!$E$2),AND($D295>=FctrChngDts!$F$2,$E295>=FctrChngDts!$F$2)),\"\",IF(AND($D295>=FctrChngDts!$E$2,$D295<=FctrChngDts!$F$2),$D295,FctrChngDts!$E$2))","v":""},{"$f":"IF($K295=\"\",\"\",IF(AND($J295=$K295,$E295>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K295=$J295,$E295,IF(AND($E295>=FctrChngDts!$E$2,$E295<=FctrChngDts!$F$2),$E295,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D295<DATE(YEAR(Account!$J$2),6,1),$D295>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I295<FctrChngDts!$A$2,$J295<FctrChngDts!$A$2),AND($I295>=FctrChngDts!$B$2,$J295>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I295<FctrChngDts!$A$2,$J295>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I295>=FctrChngDts!$A$2,$J295<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I295<FctrChngDts!$B$2,$J295>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K295<FctrChngDts!$A$2,$L295<FctrChngDts!$A$2),AND($K295>=FctrChngDts!$B$2,$L295>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K295<FctrChngDts!$A$2,$L295>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K295>=FctrChngDts!$A$2,$L295<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K295<FctrChngDts!$B$2,$L295>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I295=\"\",$J295=0),0,IF(AND($N295=TRUE,$I295<>0),SUM($J295-$I295+1),IF($O295=TRUE,SUM(FctrChngDts!$A$2-$I295),IF($P295=TRUE,0,IF($Q295=TRUE,SUM($J295-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I295=\"\",$J295=0),0,IF($N295=TRUE,0,IF($O295=TRUE,SUM($J295-FctrChngDts!$A$2+1),IF(AND($P295=TRUE,$I295<>0),SUM($J295-$I295+1),IF($Q295=TRUE,SUM(FctrChngDts!$B$2-$I295),0)))))","v":0},0,{"$f":"IF(OR($K295=\"\",$L295=0),0,IF(AND($R295=TRUE,$K295<>0),SUM($L295-$K295+1),IF($S295=TRUE,SUM(FctrChngDts!$A$2-$K295),IF($T295=TRUE,0,IF($U295=TRUE,SUM($L295-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K295=\"\",$L295=0),0,IF($R295=TRUE,0,IF($S295=TRUE,SUM($L295-FctrChngDts!$A$2+1),IF(AND($T295=TRUE,$K295<>0),SUM($L295-$K295+1),IF($U295=TRUE,SUM(FctrChngDts!$B$2-$K295),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A295,Tenant!$A295:$J794,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR295=FALSE,VLOOKUP($AQ295,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ295,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR295=FALSE,VLOOKUP($AQ295,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ295,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR295=FALSE,VLOOKUP($AQ295,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ295,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR295=FALSE,VLOOKUP($AQ295,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ295,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A295,Tenant!$A295:$J794,6,FALSE)","v":0},{"$f":"VLOOKUP($A295,Tenant!$A295:$J794,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG295=FALSE,0,IF($DQ295=TRUE,SUM($BS295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS295*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DQ295=TRUE,SUM($BT295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT295*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DQ295=TRUE,SUM($BU295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU295*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DQ295=TRUE,SUM($BV295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DQ295=TRUE,SUM($BW295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW295*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DQ295=TRUE,SUM($BX295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX295*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN295=FALSE,0,ROUND(SUM($BY295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP295=FALSE,0,ROUND(SUM($X295*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY295=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X295),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X295)),2)","v":0},0,false,{"$f":"ROUND(IF($CT295=FALSE,0,IF($DU295=TRUE,SUM($BZ295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ295*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT295=FALSE,0,IF($DU295=TRUE,SUM($CA295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA295*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT295=FALSE,0,IF($DU295=TRUE,SUM($CB295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB295*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT295=FALSE,0,IF($DU295=TRUE,SUM($CC295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC295*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT295=FALSE,0,IF($DU295=TRUE,SUM($CD295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD295*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT295=FALSE,0,IF($DU295=TRUE,SUM($CE295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE295*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA295=FALSE,0,ROUND(SUM($CF295*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC295=FALSE,0,ROUND(SUM($AA295*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY295=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA295),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA295)),2)","v":0},0,0,{"$f":"SUM($DG295*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG295*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH295,IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI295,$DG295))","v":0},0,false,0,false,0,{"$f":"IF(AND($X295>0,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ295=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH295:$CM295,$CQ295,$DZ295,$EF295,$EN295:$ES295)-SUM($BY295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH295:$CM295,$CQ295,$DZ295,$EF295,$EH295:$EM295)-SUM($BY295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X295>0,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS295=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH295:$CM295,$CO295,$CQ295,$CU295:$CZ295,$DB295,$DD295,$DZ295,$EB295,$ED295,$EF295,$EN295:$ES295,$FC295,$FE295,$FG295,$FI295,$FQ295:$FV295)/$AD295*$X295)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH295:$CM295,$CO295,$CQ295,$CU295:$CZ295,$DB295,$DD295,$DZ295,$EB295,$ED295,$EF295,$EH295:$EM295,$FC295,$FE295,$FG295,$FI295,$FK295:$FP295)/$AD295*$X295)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA295>0,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU295=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU295:$CZ295,$DD295,$DZ295,$FI295,$FQ295:$FV295)-SUM($CF295*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU295:$CZ295,$DD295,$DZ295,$FI295,$FK295:$FP295)-SUM($CF295*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA295>0,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW295=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH295:$CM295,$CO295,$CQ295,$CU295:$CZ295,$DB295,$DD295,$DZ295,$EB295,$ED295,$EF295,$EN295:$ES295,$FC295,$FE295,$FG295,$FI295,$FQ295:$FV295)/$AD295*$AA295)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH295:$CM295,$CO295,$CQ295,$CU295:$CZ295,$DB295,$DD295,$DZ295,$EB295,$ED295,$EF295,$EH295:$EM295,$FC295,$FE295,$FG295,$FI295,$FK295:$FP295)/$AD295*$AA295)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E295<>\"D-CARE\",Tenant!$F295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY295=FALSE,0,ROUND(SUM($AE295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA295=FALSE,0,SUM($BY295*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X295>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC295=FALSE,0,SUM($BY295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X295>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE295=TRUE,$X295>0),SUM($BY295*Account!$T$2),0)","v":0},{"$f":"IF(AND($X295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG295=FALSE,0,ROUND(SUM($BS295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG295=FALSE,0,ROUND(SUM($BT295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG295=FALSE,0,ROUND(SUM($BU295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG295=FALSE,0,ROUND(SUM($BV295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG295=FALSE,0,ROUND(SUM($BW295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG295=FALSE,0,ROUND(SUM($BX295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H295/$AD295*$X295),2),0)","v":0},{"$f":"ROUND(SUM($EU295*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET295=FALSE,$EV295,ROUND(MAX(0,SUM(SUM($EN295:$ES295)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY295=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I295","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ295*Account!$AA$2),SUM($EZ295*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E295<>\"D-CARE\",Tenant!$F295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB295=FALSE,0,ROUND(SUM($AF295*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD295=FALSE,0,SUM($CF295*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA295>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF295=FALSE,0,SUM($CF295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA295>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH295=TRUE,$AA295>0),SUM($CF295*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ295=FALSE,0,ROUND(SUM($BZ295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ295=FALSE,0,ROUND(SUM($CA295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ295=FALSE,0,ROUND(SUM($CB295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ295=FALSE,0,ROUND(SUM($CC295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ295=FALSE,0,ROUND(SUM($CD295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ295=FALSE,0,ROUND(SUM($CE295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H295/$AD295*$AA295),2),0)","v":0},{"$f":"ROUND(SUM($FX295*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW295=FALSE,$FY295,ROUND(MAX(0,SUM(SUM($FQ295:$FV295)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB295=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I295","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC295*Account!$AA$2),SUM($GC295*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D295<=FctrChngDts!$B$14,$E295>FctrChngDts!$B$14),AND($D295<=FctrChngDts!$C$14,$E295>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE295=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH295:$GJ295))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO295,$DB295,$GH295:$GJ295))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG295,$GK295,$GN295,$DR295,$DT295,$DV295,$DX295),IF(Account!$Q$2=TRUE,SUM($GG295,$GL295,$GN295,$DR295,$DT295,$DV295,$DX295),SUM($GG295,$GK295,$GL295,$GM295,$GN295,$DR295,$DT295,$DV295,$DX295)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D295,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,8,FALSE)=TRUE,$GO295<0),0,SUM(SUM(SUM($GO295/$AD295*$GP295)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,8,FALSE)=TRUE,$GO295<0),0,SUM(SUM(SUM($GO295/$AD295*$GQ295)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG295,$CO295,$DB295,$GM295)/$AD295)*$X295*FctrChngDts!$B$15),SUM(SUM(SUM($DG295,$CO295,$DB295,$GH295:$GJ295)/$AD295)*$X295*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG295,$CO295,$DB295,$GM295)/$AD295)*$AA295*FctrChngDts!$B$15),SUM(SUM(SUM($DG295,$CO295,$DB295,$GH295:$GJ295)/$AD295)*$AA295*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E295),$AD295,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D295,FctrChngDts!$C$17<=$E295),_xlfn.DAYS($D295,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E295),$AD295,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D295,FctrChngDts!$C$19<=$E295),_xlfn.DAYS($D295,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY295*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY295*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ295*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ295*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D295,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF295*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG295*Account!$AA$2)),2)","v":0}]
[295,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G296),0,IF($F296<=$G296,SUM($G296-$F296),IF($F296>$G296,SUM((Account!$L$2-$F296)+$G296+1))))","v":0},{"$f":"IF(AND($D296>=FctrChngDts!$C$2,$D296<=FctrChngDts!$D$2),$D296,\"\")","v":""},{"$f":"IF($I296=\"\",\"\",IF($E296<=FctrChngDts!$D$2,$E296,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D296<FctrChngDts!$E$2,$E296<FctrChngDts!$E$2),AND($D296>=FctrChngDts!$F$2,$E296>=FctrChngDts!$F$2)),\"\",IF(AND($D296>=FctrChngDts!$E$2,$D296<=FctrChngDts!$F$2),$D296,FctrChngDts!$E$2))","v":""},{"$f":"IF($K296=\"\",\"\",IF(AND($J296=$K296,$E296>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K296=$J296,$E296,IF(AND($E296>=FctrChngDts!$E$2,$E296<=FctrChngDts!$F$2),$E296,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D296<DATE(YEAR(Account!$J$2),6,1),$D296>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I296<FctrChngDts!$A$2,$J296<FctrChngDts!$A$2),AND($I296>=FctrChngDts!$B$2,$J296>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I296<FctrChngDts!$A$2,$J296>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I296>=FctrChngDts!$A$2,$J296<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I296<FctrChngDts!$B$2,$J296>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K296<FctrChngDts!$A$2,$L296<FctrChngDts!$A$2),AND($K296>=FctrChngDts!$B$2,$L296>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K296<FctrChngDts!$A$2,$L296>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K296>=FctrChngDts!$A$2,$L296<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K296<FctrChngDts!$B$2,$L296>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I296=\"\",$J296=0),0,IF(AND($N296=TRUE,$I296<>0),SUM($J296-$I296+1),IF($O296=TRUE,SUM(FctrChngDts!$A$2-$I296),IF($P296=TRUE,0,IF($Q296=TRUE,SUM($J296-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I296=\"\",$J296=0),0,IF($N296=TRUE,0,IF($O296=TRUE,SUM($J296-FctrChngDts!$A$2+1),IF(AND($P296=TRUE,$I296<>0),SUM($J296-$I296+1),IF($Q296=TRUE,SUM(FctrChngDts!$B$2-$I296),0)))))","v":0},0,{"$f":"IF(OR($K296=\"\",$L296=0),0,IF(AND($R296=TRUE,$K296<>0),SUM($L296-$K296+1),IF($S296=TRUE,SUM(FctrChngDts!$A$2-$K296),IF($T296=TRUE,0,IF($U296=TRUE,SUM($L296-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K296=\"\",$L296=0),0,IF($R296=TRUE,0,IF($S296=TRUE,SUM($L296-FctrChngDts!$A$2+1),IF(AND($T296=TRUE,$K296<>0),SUM($L296-$K296+1),IF($U296=TRUE,SUM(FctrChngDts!$B$2-$K296),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A296,Tenant!$A296:$J795,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR296=FALSE,VLOOKUP($AQ296,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ296,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR296=FALSE,VLOOKUP($AQ296,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ296,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR296=FALSE,VLOOKUP($AQ296,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ296,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR296=FALSE,VLOOKUP($AQ296,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ296,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A296,Tenant!$A296:$J795,6,FALSE)","v":0},{"$f":"VLOOKUP($A296,Tenant!$A296:$J795,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG296=FALSE,0,IF($DQ296=TRUE,SUM($BS296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS296*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DQ296=TRUE,SUM($BT296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT296*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DQ296=TRUE,SUM($BU296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU296*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DQ296=TRUE,SUM($BV296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DQ296=TRUE,SUM($BW296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW296*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DQ296=TRUE,SUM($BX296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX296*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN296=FALSE,0,ROUND(SUM($BY296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP296=FALSE,0,ROUND(SUM($X296*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY296=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X296),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X296)),2)","v":0},0,false,{"$f":"ROUND(IF($CT296=FALSE,0,IF($DU296=TRUE,SUM($BZ296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ296*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT296=FALSE,0,IF($DU296=TRUE,SUM($CA296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA296*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT296=FALSE,0,IF($DU296=TRUE,SUM($CB296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB296*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT296=FALSE,0,IF($DU296=TRUE,SUM($CC296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC296*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT296=FALSE,0,IF($DU296=TRUE,SUM($CD296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD296*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT296=FALSE,0,IF($DU296=TRUE,SUM($CE296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE296*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA296=FALSE,0,ROUND(SUM($CF296*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC296=FALSE,0,ROUND(SUM($AA296*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY296=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA296),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA296)),2)","v":0},0,0,{"$f":"SUM($DG296*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG296*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH296,IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI296,$DG296))","v":0},0,false,0,false,0,{"$f":"IF(AND($X296>0,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ296=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH296:$CM296,$CQ296,$DZ296,$EF296,$EN296:$ES296)-SUM($BY296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH296:$CM296,$CQ296,$DZ296,$EF296,$EH296:$EM296)-SUM($BY296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X296>0,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS296=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH296:$CM296,$CO296,$CQ296,$CU296:$CZ296,$DB296,$DD296,$DZ296,$EB296,$ED296,$EF296,$EN296:$ES296,$FC296,$FE296,$FG296,$FI296,$FQ296:$FV296)/$AD296*$X296)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH296:$CM296,$CO296,$CQ296,$CU296:$CZ296,$DB296,$DD296,$DZ296,$EB296,$ED296,$EF296,$EH296:$EM296,$FC296,$FE296,$FG296,$FI296,$FK296:$FP296)/$AD296*$X296)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA296>0,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU296=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU296:$CZ296,$DD296,$DZ296,$FI296,$FQ296:$FV296)-SUM($CF296*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU296:$CZ296,$DD296,$DZ296,$FI296,$FK296:$FP296)-SUM($CF296*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA296>0,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW296=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH296:$CM296,$CO296,$CQ296,$CU296:$CZ296,$DB296,$DD296,$DZ296,$EB296,$ED296,$EF296,$EN296:$ES296,$FC296,$FE296,$FG296,$FI296,$FQ296:$FV296)/$AD296*$AA296)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH296:$CM296,$CO296,$CQ296,$CU296:$CZ296,$DB296,$DD296,$DZ296,$EB296,$ED296,$EF296,$EH296:$EM296,$FC296,$FE296,$FG296,$FI296,$FK296:$FP296)/$AD296*$AA296)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E296<>\"D-CARE\",Tenant!$F296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY296=FALSE,0,ROUND(SUM($AE296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA296=FALSE,0,SUM($BY296*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X296>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC296=FALSE,0,SUM($BY296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X296>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE296=TRUE,$X296>0),SUM($BY296*Account!$T$2),0)","v":0},{"$f":"IF(AND($X296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG296=FALSE,0,ROUND(SUM($BS296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG296=FALSE,0,ROUND(SUM($BT296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG296=FALSE,0,ROUND(SUM($BU296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG296=FALSE,0,ROUND(SUM($BV296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG296=FALSE,0,ROUND(SUM($BW296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG296=FALSE,0,ROUND(SUM($BX296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H296/$AD296*$X296),2),0)","v":0},{"$f":"ROUND(SUM($EU296*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET296=FALSE,$EV296,ROUND(MAX(0,SUM(SUM($EN296:$ES296)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY296=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I296","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ296*Account!$AA$2),SUM($EZ296*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E296<>\"D-CARE\",Tenant!$F296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB296=FALSE,0,ROUND(SUM($AF296*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD296=FALSE,0,SUM($CF296*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA296>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF296=FALSE,0,SUM($CF296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA296>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH296=TRUE,$AA296>0),SUM($CF296*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ296=FALSE,0,ROUND(SUM($BZ296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ296=FALSE,0,ROUND(SUM($CA296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ296=FALSE,0,ROUND(SUM($CB296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ296=FALSE,0,ROUND(SUM($CC296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ296=FALSE,0,ROUND(SUM($CD296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ296=FALSE,0,ROUND(SUM($CE296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H296/$AD296*$AA296),2),0)","v":0},{"$f":"ROUND(SUM($FX296*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW296=FALSE,$FY296,ROUND(MAX(0,SUM(SUM($FQ296:$FV296)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB296=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I296","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC296*Account!$AA$2),SUM($GC296*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D296<=FctrChngDts!$B$14,$E296>FctrChngDts!$B$14),AND($D296<=FctrChngDts!$C$14,$E296>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE296=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH296:$GJ296))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO296,$DB296,$GH296:$GJ296))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG296,$GK296,$GN296,$DR296,$DT296,$DV296,$DX296),IF(Account!$Q$2=TRUE,SUM($GG296,$GL296,$GN296,$DR296,$DT296,$DV296,$DX296),SUM($GG296,$GK296,$GL296,$GM296,$GN296,$DR296,$DT296,$DV296,$DX296)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D296,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,8,FALSE)=TRUE,$GO296<0),0,SUM(SUM(SUM($GO296/$AD296*$GP296)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,8,FALSE)=TRUE,$GO296<0),0,SUM(SUM(SUM($GO296/$AD296*$GQ296)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG296,$CO296,$DB296,$GM296)/$AD296)*$X296*FctrChngDts!$B$15),SUM(SUM(SUM($DG296,$CO296,$DB296,$GH296:$GJ296)/$AD296)*$X296*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG296,$CO296,$DB296,$GM296)/$AD296)*$AA296*FctrChngDts!$B$15),SUM(SUM(SUM($DG296,$CO296,$DB296,$GH296:$GJ296)/$AD296)*$AA296*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E296),$AD296,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D296,FctrChngDts!$C$17<=$E296),_xlfn.DAYS($D296,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E296),$AD296,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D296,FctrChngDts!$C$19<=$E296),_xlfn.DAYS($D296,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY296*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY296*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ296*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ296*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D296,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF296*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG296*Account!$AA$2)),2)","v":0}]
[296,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G297),0,IF($F297<=$G297,SUM($G297-$F297),IF($F297>$G297,SUM((Account!$L$2-$F297)+$G297+1))))","v":0},{"$f":"IF(AND($D297>=FctrChngDts!$C$2,$D297<=FctrChngDts!$D$2),$D297,\"\")","v":""},{"$f":"IF($I297=\"\",\"\",IF($E297<=FctrChngDts!$D$2,$E297,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D297<FctrChngDts!$E$2,$E297<FctrChngDts!$E$2),AND($D297>=FctrChngDts!$F$2,$E297>=FctrChngDts!$F$2)),\"\",IF(AND($D297>=FctrChngDts!$E$2,$D297<=FctrChngDts!$F$2),$D297,FctrChngDts!$E$2))","v":""},{"$f":"IF($K297=\"\",\"\",IF(AND($J297=$K297,$E297>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K297=$J297,$E297,IF(AND($E297>=FctrChngDts!$E$2,$E297<=FctrChngDts!$F$2),$E297,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D297<DATE(YEAR(Account!$J$2),6,1),$D297>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I297<FctrChngDts!$A$2,$J297<FctrChngDts!$A$2),AND($I297>=FctrChngDts!$B$2,$J297>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I297<FctrChngDts!$A$2,$J297>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I297>=FctrChngDts!$A$2,$J297<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I297<FctrChngDts!$B$2,$J297>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K297<FctrChngDts!$A$2,$L297<FctrChngDts!$A$2),AND($K297>=FctrChngDts!$B$2,$L297>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K297<FctrChngDts!$A$2,$L297>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K297>=FctrChngDts!$A$2,$L297<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K297<FctrChngDts!$B$2,$L297>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I297=\"\",$J297=0),0,IF(AND($N297=TRUE,$I297<>0),SUM($J297-$I297+1),IF($O297=TRUE,SUM(FctrChngDts!$A$2-$I297),IF($P297=TRUE,0,IF($Q297=TRUE,SUM($J297-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I297=\"\",$J297=0),0,IF($N297=TRUE,0,IF($O297=TRUE,SUM($J297-FctrChngDts!$A$2+1),IF(AND($P297=TRUE,$I297<>0),SUM($J297-$I297+1),IF($Q297=TRUE,SUM(FctrChngDts!$B$2-$I297),0)))))","v":0},0,{"$f":"IF(OR($K297=\"\",$L297=0),0,IF(AND($R297=TRUE,$K297<>0),SUM($L297-$K297+1),IF($S297=TRUE,SUM(FctrChngDts!$A$2-$K297),IF($T297=TRUE,0,IF($U297=TRUE,SUM($L297-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K297=\"\",$L297=0),0,IF($R297=TRUE,0,IF($S297=TRUE,SUM($L297-FctrChngDts!$A$2+1),IF(AND($T297=TRUE,$K297<>0),SUM($L297-$K297+1),IF($U297=TRUE,SUM(FctrChngDts!$B$2-$K297),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A297,Tenant!$A297:$J796,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR297=FALSE,VLOOKUP($AQ297,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ297,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR297=FALSE,VLOOKUP($AQ297,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ297,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR297=FALSE,VLOOKUP($AQ297,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ297,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR297=FALSE,VLOOKUP($AQ297,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ297,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A297,Tenant!$A297:$J796,6,FALSE)","v":0},{"$f":"VLOOKUP($A297,Tenant!$A297:$J796,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG297=FALSE,0,IF($DQ297=TRUE,SUM($BS297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS297*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DQ297=TRUE,SUM($BT297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT297*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DQ297=TRUE,SUM($BU297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU297*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DQ297=TRUE,SUM($BV297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DQ297=TRUE,SUM($BW297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW297*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DQ297=TRUE,SUM($BX297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX297*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN297=FALSE,0,ROUND(SUM($BY297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP297=FALSE,0,ROUND(SUM($X297*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY297=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X297),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X297)),2)","v":0},0,false,{"$f":"ROUND(IF($CT297=FALSE,0,IF($DU297=TRUE,SUM($BZ297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ297*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT297=FALSE,0,IF($DU297=TRUE,SUM($CA297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA297*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT297=FALSE,0,IF($DU297=TRUE,SUM($CB297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB297*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT297=FALSE,0,IF($DU297=TRUE,SUM($CC297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC297*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT297=FALSE,0,IF($DU297=TRUE,SUM($CD297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD297*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT297=FALSE,0,IF($DU297=TRUE,SUM($CE297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE297*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA297=FALSE,0,ROUND(SUM($CF297*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC297=FALSE,0,ROUND(SUM($AA297*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY297=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA297),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA297)),2)","v":0},0,0,{"$f":"SUM($DG297*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG297*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH297,IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI297,$DG297))","v":0},0,false,0,false,0,{"$f":"IF(AND($X297>0,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ297=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH297:$CM297,$CQ297,$DZ297,$EF297,$EN297:$ES297)-SUM($BY297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH297:$CM297,$CQ297,$DZ297,$EF297,$EH297:$EM297)-SUM($BY297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X297>0,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS297=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH297:$CM297,$CO297,$CQ297,$CU297:$CZ297,$DB297,$DD297,$DZ297,$EB297,$ED297,$EF297,$EN297:$ES297,$FC297,$FE297,$FG297,$FI297,$FQ297:$FV297)/$AD297*$X297)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH297:$CM297,$CO297,$CQ297,$CU297:$CZ297,$DB297,$DD297,$DZ297,$EB297,$ED297,$EF297,$EH297:$EM297,$FC297,$FE297,$FG297,$FI297,$FK297:$FP297)/$AD297*$X297)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA297>0,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU297=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU297:$CZ297,$DD297,$DZ297,$FI297,$FQ297:$FV297)-SUM($CF297*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU297:$CZ297,$DD297,$DZ297,$FI297,$FK297:$FP297)-SUM($CF297*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA297>0,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW297=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH297:$CM297,$CO297,$CQ297,$CU297:$CZ297,$DB297,$DD297,$DZ297,$EB297,$ED297,$EF297,$EN297:$ES297,$FC297,$FE297,$FG297,$FI297,$FQ297:$FV297)/$AD297*$AA297)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH297:$CM297,$CO297,$CQ297,$CU297:$CZ297,$DB297,$DD297,$DZ297,$EB297,$ED297,$EF297,$EH297:$EM297,$FC297,$FE297,$FG297,$FI297,$FK297:$FP297)/$AD297*$AA297)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E297<>\"D-CARE\",Tenant!$F297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY297=FALSE,0,ROUND(SUM($AE297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA297=FALSE,0,SUM($BY297*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X297>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC297=FALSE,0,SUM($BY297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X297>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE297=TRUE,$X297>0),SUM($BY297*Account!$T$2),0)","v":0},{"$f":"IF(AND($X297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG297=FALSE,0,ROUND(SUM($BS297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG297=FALSE,0,ROUND(SUM($BT297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG297=FALSE,0,ROUND(SUM($BU297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG297=FALSE,0,ROUND(SUM($BV297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG297=FALSE,0,ROUND(SUM($BW297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG297=FALSE,0,ROUND(SUM($BX297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H297/$AD297*$X297),2),0)","v":0},{"$f":"ROUND(SUM($EU297*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET297=FALSE,$EV297,ROUND(MAX(0,SUM(SUM($EN297:$ES297)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY297=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I297","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ297*Account!$AA$2),SUM($EZ297*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E297<>\"D-CARE\",Tenant!$F297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB297=FALSE,0,ROUND(SUM($AF297*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD297=FALSE,0,SUM($CF297*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA297>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF297=FALSE,0,SUM($CF297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA297>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH297=TRUE,$AA297>0),SUM($CF297*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ297=FALSE,0,ROUND(SUM($BZ297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ297=FALSE,0,ROUND(SUM($CA297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ297=FALSE,0,ROUND(SUM($CB297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ297=FALSE,0,ROUND(SUM($CC297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ297=FALSE,0,ROUND(SUM($CD297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ297=FALSE,0,ROUND(SUM($CE297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H297/$AD297*$AA297),2),0)","v":0},{"$f":"ROUND(SUM($FX297*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW297=FALSE,$FY297,ROUND(MAX(0,SUM(SUM($FQ297:$FV297)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB297=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I297","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC297*Account!$AA$2),SUM($GC297*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D297<=FctrChngDts!$B$14,$E297>FctrChngDts!$B$14),AND($D297<=FctrChngDts!$C$14,$E297>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE297=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH297:$GJ297))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO297,$DB297,$GH297:$GJ297))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG297,$GK297,$GN297,$DR297,$DT297,$DV297,$DX297),IF(Account!$Q$2=TRUE,SUM($GG297,$GL297,$GN297,$DR297,$DT297,$DV297,$DX297),SUM($GG297,$GK297,$GL297,$GM297,$GN297,$DR297,$DT297,$DV297,$DX297)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D297,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,8,FALSE)=TRUE,$GO297<0),0,SUM(SUM(SUM($GO297/$AD297*$GP297)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,8,FALSE)=TRUE,$GO297<0),0,SUM(SUM(SUM($GO297/$AD297*$GQ297)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG297,$CO297,$DB297,$GM297)/$AD297)*$X297*FctrChngDts!$B$15),SUM(SUM(SUM($DG297,$CO297,$DB297,$GH297:$GJ297)/$AD297)*$X297*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG297,$CO297,$DB297,$GM297)/$AD297)*$AA297*FctrChngDts!$B$15),SUM(SUM(SUM($DG297,$CO297,$DB297,$GH297:$GJ297)/$AD297)*$AA297*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E297),$AD297,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D297,FctrChngDts!$C$17<=$E297),_xlfn.DAYS($D297,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E297),$AD297,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D297,FctrChngDts!$C$19<=$E297),_xlfn.DAYS($D297,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY297*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY297*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ297*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ297*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D297,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF297*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG297*Account!$AA$2)),2)","v":0}]
[297,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G298),0,IF($F298<=$G298,SUM($G298-$F298),IF($F298>$G298,SUM((Account!$L$2-$F298)+$G298+1))))","v":0},{"$f":"IF(AND($D298>=FctrChngDts!$C$2,$D298<=FctrChngDts!$D$2),$D298,\"\")","v":""},{"$f":"IF($I298=\"\",\"\",IF($E298<=FctrChngDts!$D$2,$E298,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D298<FctrChngDts!$E$2,$E298<FctrChngDts!$E$2),AND($D298>=FctrChngDts!$F$2,$E298>=FctrChngDts!$F$2)),\"\",IF(AND($D298>=FctrChngDts!$E$2,$D298<=FctrChngDts!$F$2),$D298,FctrChngDts!$E$2))","v":""},{"$f":"IF($K298=\"\",\"\",IF(AND($J298=$K298,$E298>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K298=$J298,$E298,IF(AND($E298>=FctrChngDts!$E$2,$E298<=FctrChngDts!$F$2),$E298,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D298<DATE(YEAR(Account!$J$2),6,1),$D298>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I298<FctrChngDts!$A$2,$J298<FctrChngDts!$A$2),AND($I298>=FctrChngDts!$B$2,$J298>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I298<FctrChngDts!$A$2,$J298>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I298>=FctrChngDts!$A$2,$J298<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I298<FctrChngDts!$B$2,$J298>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K298<FctrChngDts!$A$2,$L298<FctrChngDts!$A$2),AND($K298>=FctrChngDts!$B$2,$L298>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K298<FctrChngDts!$A$2,$L298>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K298>=FctrChngDts!$A$2,$L298<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K298<FctrChngDts!$B$2,$L298>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I298=\"\",$J298=0),0,IF(AND($N298=TRUE,$I298<>0),SUM($J298-$I298+1),IF($O298=TRUE,SUM(FctrChngDts!$A$2-$I298),IF($P298=TRUE,0,IF($Q298=TRUE,SUM($J298-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I298=\"\",$J298=0),0,IF($N298=TRUE,0,IF($O298=TRUE,SUM($J298-FctrChngDts!$A$2+1),IF(AND($P298=TRUE,$I298<>0),SUM($J298-$I298+1),IF($Q298=TRUE,SUM(FctrChngDts!$B$2-$I298),0)))))","v":0},0,{"$f":"IF(OR($K298=\"\",$L298=0),0,IF(AND($R298=TRUE,$K298<>0),SUM($L298-$K298+1),IF($S298=TRUE,SUM(FctrChngDts!$A$2-$K298),IF($T298=TRUE,0,IF($U298=TRUE,SUM($L298-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K298=\"\",$L298=0),0,IF($R298=TRUE,0,IF($S298=TRUE,SUM($L298-FctrChngDts!$A$2+1),IF(AND($T298=TRUE,$K298<>0),SUM($L298-$K298+1),IF($U298=TRUE,SUM(FctrChngDts!$B$2-$K298),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A298,Tenant!$A298:$J797,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR298=FALSE,VLOOKUP($AQ298,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ298,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR298=FALSE,VLOOKUP($AQ298,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ298,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR298=FALSE,VLOOKUP($AQ298,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ298,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR298=FALSE,VLOOKUP($AQ298,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ298,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A298,Tenant!$A298:$J797,6,FALSE)","v":0},{"$f":"VLOOKUP($A298,Tenant!$A298:$J797,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG298=FALSE,0,IF($DQ298=TRUE,SUM($BS298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS298*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DQ298=TRUE,SUM($BT298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT298*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DQ298=TRUE,SUM($BU298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU298*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DQ298=TRUE,SUM($BV298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DQ298=TRUE,SUM($BW298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW298*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DQ298=TRUE,SUM($BX298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX298*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN298=FALSE,0,ROUND(SUM($BY298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP298=FALSE,0,ROUND(SUM($X298*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY298=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X298),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X298)),2)","v":0},0,false,{"$f":"ROUND(IF($CT298=FALSE,0,IF($DU298=TRUE,SUM($BZ298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ298*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT298=FALSE,0,IF($DU298=TRUE,SUM($CA298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA298*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT298=FALSE,0,IF($DU298=TRUE,SUM($CB298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB298*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT298=FALSE,0,IF($DU298=TRUE,SUM($CC298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC298*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT298=FALSE,0,IF($DU298=TRUE,SUM($CD298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD298*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT298=FALSE,0,IF($DU298=TRUE,SUM($CE298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE298*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA298=FALSE,0,ROUND(SUM($CF298*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC298=FALSE,0,ROUND(SUM($AA298*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY298=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA298),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA298)),2)","v":0},0,0,{"$f":"SUM($DG298*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG298*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH298,IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI298,$DG298))","v":0},0,false,0,false,0,{"$f":"IF(AND($X298>0,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ298=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH298:$CM298,$CQ298,$DZ298,$EF298,$EN298:$ES298)-SUM($BY298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH298:$CM298,$CQ298,$DZ298,$EF298,$EH298:$EM298)-SUM($BY298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X298>0,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS298=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH298:$CM298,$CO298,$CQ298,$CU298:$CZ298,$DB298,$DD298,$DZ298,$EB298,$ED298,$EF298,$EN298:$ES298,$FC298,$FE298,$FG298,$FI298,$FQ298:$FV298)/$AD298*$X298)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH298:$CM298,$CO298,$CQ298,$CU298:$CZ298,$DB298,$DD298,$DZ298,$EB298,$ED298,$EF298,$EH298:$EM298,$FC298,$FE298,$FG298,$FI298,$FK298:$FP298)/$AD298*$X298)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA298>0,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU298=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU298:$CZ298,$DD298,$DZ298,$FI298,$FQ298:$FV298)-SUM($CF298*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU298:$CZ298,$DD298,$DZ298,$FI298,$FK298:$FP298)-SUM($CF298*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA298>0,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW298=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH298:$CM298,$CO298,$CQ298,$CU298:$CZ298,$DB298,$DD298,$DZ298,$EB298,$ED298,$EF298,$EN298:$ES298,$FC298,$FE298,$FG298,$FI298,$FQ298:$FV298)/$AD298*$AA298)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH298:$CM298,$CO298,$CQ298,$CU298:$CZ298,$DB298,$DD298,$DZ298,$EB298,$ED298,$EF298,$EH298:$EM298,$FC298,$FE298,$FG298,$FI298,$FK298:$FP298)/$AD298*$AA298)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E298<>\"D-CARE\",Tenant!$F298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY298=FALSE,0,ROUND(SUM($AE298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA298=FALSE,0,SUM($BY298*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X298>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC298=FALSE,0,SUM($BY298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X298>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE298=TRUE,$X298>0),SUM($BY298*Account!$T$2),0)","v":0},{"$f":"IF(AND($X298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG298=FALSE,0,ROUND(SUM($BS298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG298=FALSE,0,ROUND(SUM($BT298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG298=FALSE,0,ROUND(SUM($BU298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG298=FALSE,0,ROUND(SUM($BV298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG298=FALSE,0,ROUND(SUM($BW298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG298=FALSE,0,ROUND(SUM($BX298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H298/$AD298*$X298),2),0)","v":0},{"$f":"ROUND(SUM($EU298*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET298=FALSE,$EV298,ROUND(MAX(0,SUM(SUM($EN298:$ES298)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY298=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I298","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ298*Account!$AA$2),SUM($EZ298*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E298<>\"D-CARE\",Tenant!$F298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB298=FALSE,0,ROUND(SUM($AF298*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD298=FALSE,0,SUM($CF298*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA298>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF298=FALSE,0,SUM($CF298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA298>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH298=TRUE,$AA298>0),SUM($CF298*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ298=FALSE,0,ROUND(SUM($BZ298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ298=FALSE,0,ROUND(SUM($CA298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ298=FALSE,0,ROUND(SUM($CB298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ298=FALSE,0,ROUND(SUM($CC298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ298=FALSE,0,ROUND(SUM($CD298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ298=FALSE,0,ROUND(SUM($CE298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H298/$AD298*$AA298),2),0)","v":0},{"$f":"ROUND(SUM($FX298*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW298=FALSE,$FY298,ROUND(MAX(0,SUM(SUM($FQ298:$FV298)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB298=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I298","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC298*Account!$AA$2),SUM($GC298*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D298<=FctrChngDts!$B$14,$E298>FctrChngDts!$B$14),AND($D298<=FctrChngDts!$C$14,$E298>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE298=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH298:$GJ298))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO298,$DB298,$GH298:$GJ298))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG298,$GK298,$GN298,$DR298,$DT298,$DV298,$DX298),IF(Account!$Q$2=TRUE,SUM($GG298,$GL298,$GN298,$DR298,$DT298,$DV298,$DX298),SUM($GG298,$GK298,$GL298,$GM298,$GN298,$DR298,$DT298,$DV298,$DX298)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D298,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,8,FALSE)=TRUE,$GO298<0),0,SUM(SUM(SUM($GO298/$AD298*$GP298)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,8,FALSE)=TRUE,$GO298<0),0,SUM(SUM(SUM($GO298/$AD298*$GQ298)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG298,$CO298,$DB298,$GM298)/$AD298)*$X298*FctrChngDts!$B$15),SUM(SUM(SUM($DG298,$CO298,$DB298,$GH298:$GJ298)/$AD298)*$X298*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG298,$CO298,$DB298,$GM298)/$AD298)*$AA298*FctrChngDts!$B$15),SUM(SUM(SUM($DG298,$CO298,$DB298,$GH298:$GJ298)/$AD298)*$AA298*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E298),$AD298,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D298,FctrChngDts!$C$17<=$E298),_xlfn.DAYS($D298,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E298),$AD298,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D298,FctrChngDts!$C$19<=$E298),_xlfn.DAYS($D298,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY298*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY298*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ298*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ298*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D298,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF298*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG298*Account!$AA$2)),2)","v":0}]
[298,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G299),0,IF($F299<=$G299,SUM($G299-$F299),IF($F299>$G299,SUM((Account!$L$2-$F299)+$G299+1))))","v":0},{"$f":"IF(AND($D299>=FctrChngDts!$C$2,$D299<=FctrChngDts!$D$2),$D299,\"\")","v":""},{"$f":"IF($I299=\"\",\"\",IF($E299<=FctrChngDts!$D$2,$E299,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D299<FctrChngDts!$E$2,$E299<FctrChngDts!$E$2),AND($D299>=FctrChngDts!$F$2,$E299>=FctrChngDts!$F$2)),\"\",IF(AND($D299>=FctrChngDts!$E$2,$D299<=FctrChngDts!$F$2),$D299,FctrChngDts!$E$2))","v":""},{"$f":"IF($K299=\"\",\"\",IF(AND($J299=$K299,$E299>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K299=$J299,$E299,IF(AND($E299>=FctrChngDts!$E$2,$E299<=FctrChngDts!$F$2),$E299,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D299<DATE(YEAR(Account!$J$2),6,1),$D299>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I299<FctrChngDts!$A$2,$J299<FctrChngDts!$A$2),AND($I299>=FctrChngDts!$B$2,$J299>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I299<FctrChngDts!$A$2,$J299>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I299>=FctrChngDts!$A$2,$J299<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I299<FctrChngDts!$B$2,$J299>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K299<FctrChngDts!$A$2,$L299<FctrChngDts!$A$2),AND($K299>=FctrChngDts!$B$2,$L299>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K299<FctrChngDts!$A$2,$L299>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K299>=FctrChngDts!$A$2,$L299<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K299<FctrChngDts!$B$2,$L299>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I299=\"\",$J299=0),0,IF(AND($N299=TRUE,$I299<>0),SUM($J299-$I299+1),IF($O299=TRUE,SUM(FctrChngDts!$A$2-$I299),IF($P299=TRUE,0,IF($Q299=TRUE,SUM($J299-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I299=\"\",$J299=0),0,IF($N299=TRUE,0,IF($O299=TRUE,SUM($J299-FctrChngDts!$A$2+1),IF(AND($P299=TRUE,$I299<>0),SUM($J299-$I299+1),IF($Q299=TRUE,SUM(FctrChngDts!$B$2-$I299),0)))))","v":0},0,{"$f":"IF(OR($K299=\"\",$L299=0),0,IF(AND($R299=TRUE,$K299<>0),SUM($L299-$K299+1),IF($S299=TRUE,SUM(FctrChngDts!$A$2-$K299),IF($T299=TRUE,0,IF($U299=TRUE,SUM($L299-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K299=\"\",$L299=0),0,IF($R299=TRUE,0,IF($S299=TRUE,SUM($L299-FctrChngDts!$A$2+1),IF(AND($T299=TRUE,$K299<>0),SUM($L299-$K299+1),IF($U299=TRUE,SUM(FctrChngDts!$B$2-$K299),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A299,Tenant!$A299:$J798,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR299=FALSE,VLOOKUP($AQ299,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ299,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR299=FALSE,VLOOKUP($AQ299,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ299,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR299=FALSE,VLOOKUP($AQ299,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ299,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR299=FALSE,VLOOKUP($AQ299,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ299,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A299,Tenant!$A299:$J798,6,FALSE)","v":0},{"$f":"VLOOKUP($A299,Tenant!$A299:$J798,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG299=FALSE,0,IF($DQ299=TRUE,SUM($BS299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS299*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DQ299=TRUE,SUM($BT299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT299*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DQ299=TRUE,SUM($BU299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU299*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DQ299=TRUE,SUM($BV299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DQ299=TRUE,SUM($BW299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW299*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DQ299=TRUE,SUM($BX299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX299*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN299=FALSE,0,ROUND(SUM($BY299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP299=FALSE,0,ROUND(SUM($X299*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY299=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X299),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X299)),2)","v":0},0,false,{"$f":"ROUND(IF($CT299=FALSE,0,IF($DU299=TRUE,SUM($BZ299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ299*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT299=FALSE,0,IF($DU299=TRUE,SUM($CA299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA299*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT299=FALSE,0,IF($DU299=TRUE,SUM($CB299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB299*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT299=FALSE,0,IF($DU299=TRUE,SUM($CC299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC299*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT299=FALSE,0,IF($DU299=TRUE,SUM($CD299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD299*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT299=FALSE,0,IF($DU299=TRUE,SUM($CE299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE299*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA299=FALSE,0,ROUND(SUM($CF299*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC299=FALSE,0,ROUND(SUM($AA299*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY299=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA299),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA299)),2)","v":0},0,0,{"$f":"SUM($DG299*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG299*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH299,IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI299,$DG299))","v":0},0,false,0,false,0,{"$f":"IF(AND($X299>0,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ299=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH299:$CM299,$CQ299,$DZ299,$EF299,$EN299:$ES299)-SUM($BY299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH299:$CM299,$CQ299,$DZ299,$EF299,$EH299:$EM299)-SUM($BY299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X299>0,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS299=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH299:$CM299,$CO299,$CQ299,$CU299:$CZ299,$DB299,$DD299,$DZ299,$EB299,$ED299,$EF299,$EN299:$ES299,$FC299,$FE299,$FG299,$FI299,$FQ299:$FV299)/$AD299*$X299)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH299:$CM299,$CO299,$CQ299,$CU299:$CZ299,$DB299,$DD299,$DZ299,$EB299,$ED299,$EF299,$EH299:$EM299,$FC299,$FE299,$FG299,$FI299,$FK299:$FP299)/$AD299*$X299)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA299>0,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU299=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU299:$CZ299,$DD299,$DZ299,$FI299,$FQ299:$FV299)-SUM($CF299*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU299:$CZ299,$DD299,$DZ299,$FI299,$FK299:$FP299)-SUM($CF299*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA299>0,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW299=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH299:$CM299,$CO299,$CQ299,$CU299:$CZ299,$DB299,$DD299,$DZ299,$EB299,$ED299,$EF299,$EN299:$ES299,$FC299,$FE299,$FG299,$FI299,$FQ299:$FV299)/$AD299*$AA299)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH299:$CM299,$CO299,$CQ299,$CU299:$CZ299,$DB299,$DD299,$DZ299,$EB299,$ED299,$EF299,$EH299:$EM299,$FC299,$FE299,$FG299,$FI299,$FK299:$FP299)/$AD299*$AA299)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E299<>\"D-CARE\",Tenant!$F299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY299=FALSE,0,ROUND(SUM($AE299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA299=FALSE,0,SUM($BY299*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X299>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC299=FALSE,0,SUM($BY299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X299>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE299=TRUE,$X299>0),SUM($BY299*Account!$T$2),0)","v":0},{"$f":"IF(AND($X299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG299=FALSE,0,ROUND(SUM($BS299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG299=FALSE,0,ROUND(SUM($BT299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG299=FALSE,0,ROUND(SUM($BU299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG299=FALSE,0,ROUND(SUM($BV299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG299=FALSE,0,ROUND(SUM($BW299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG299=FALSE,0,ROUND(SUM($BX299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H299/$AD299*$X299),2),0)","v":0},{"$f":"ROUND(SUM($EU299*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET299=FALSE,$EV299,ROUND(MAX(0,SUM(SUM($EN299:$ES299)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY299=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I299","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ299*Account!$AA$2),SUM($EZ299*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E299<>\"D-CARE\",Tenant!$F299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB299=FALSE,0,ROUND(SUM($AF299*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD299=FALSE,0,SUM($CF299*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA299>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF299=FALSE,0,SUM($CF299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA299>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH299=TRUE,$AA299>0),SUM($CF299*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ299=FALSE,0,ROUND(SUM($BZ299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ299=FALSE,0,ROUND(SUM($CA299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ299=FALSE,0,ROUND(SUM($CB299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ299=FALSE,0,ROUND(SUM($CC299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ299=FALSE,0,ROUND(SUM($CD299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ299=FALSE,0,ROUND(SUM($CE299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H299/$AD299*$AA299),2),0)","v":0},{"$f":"ROUND(SUM($FX299*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW299=FALSE,$FY299,ROUND(MAX(0,SUM(SUM($FQ299:$FV299)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB299=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I299","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC299*Account!$AA$2),SUM($GC299*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D299<=FctrChngDts!$B$14,$E299>FctrChngDts!$B$14),AND($D299<=FctrChngDts!$C$14,$E299>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE299=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH299:$GJ299))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO299,$DB299,$GH299:$GJ299))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG299,$GK299,$GN299,$DR299,$DT299,$DV299,$DX299),IF(Account!$Q$2=TRUE,SUM($GG299,$GL299,$GN299,$DR299,$DT299,$DV299,$DX299),SUM($GG299,$GK299,$GL299,$GM299,$GN299,$DR299,$DT299,$DV299,$DX299)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D299,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,8,FALSE)=TRUE,$GO299<0),0,SUM(SUM(SUM($GO299/$AD299*$GP299)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,8,FALSE)=TRUE,$GO299<0),0,SUM(SUM(SUM($GO299/$AD299*$GQ299)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG299,$CO299,$DB299,$GM299)/$AD299)*$X299*FctrChngDts!$B$15),SUM(SUM(SUM($DG299,$CO299,$DB299,$GH299:$GJ299)/$AD299)*$X299*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG299,$CO299,$DB299,$GM299)/$AD299)*$AA299*FctrChngDts!$B$15),SUM(SUM(SUM($DG299,$CO299,$DB299,$GH299:$GJ299)/$AD299)*$AA299*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E299),$AD299,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D299,FctrChngDts!$C$17<=$E299),_xlfn.DAYS($D299,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E299),$AD299,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D299,FctrChngDts!$C$19<=$E299),_xlfn.DAYS($D299,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY299*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY299*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ299*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ299*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D299,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF299*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG299*Account!$AA$2)),2)","v":0}]
[299,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G300),0,IF($F300<=$G300,SUM($G300-$F300),IF($F300>$G300,SUM((Account!$L$2-$F300)+$G300+1))))","v":0},{"$f":"IF(AND($D300>=FctrChngDts!$C$2,$D300<=FctrChngDts!$D$2),$D300,\"\")","v":""},{"$f":"IF($I300=\"\",\"\",IF($E300<=FctrChngDts!$D$2,$E300,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D300<FctrChngDts!$E$2,$E300<FctrChngDts!$E$2),AND($D300>=FctrChngDts!$F$2,$E300>=FctrChngDts!$F$2)),\"\",IF(AND($D300>=FctrChngDts!$E$2,$D300<=FctrChngDts!$F$2),$D300,FctrChngDts!$E$2))","v":""},{"$f":"IF($K300=\"\",\"\",IF(AND($J300=$K300,$E300>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K300=$J300,$E300,IF(AND($E300>=FctrChngDts!$E$2,$E300<=FctrChngDts!$F$2),$E300,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D300<DATE(YEAR(Account!$J$2),6,1),$D300>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I300<FctrChngDts!$A$2,$J300<FctrChngDts!$A$2),AND($I300>=FctrChngDts!$B$2,$J300>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I300<FctrChngDts!$A$2,$J300>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I300>=FctrChngDts!$A$2,$J300<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I300<FctrChngDts!$B$2,$J300>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K300<FctrChngDts!$A$2,$L300<FctrChngDts!$A$2),AND($K300>=FctrChngDts!$B$2,$L300>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K300<FctrChngDts!$A$2,$L300>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K300>=FctrChngDts!$A$2,$L300<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K300<FctrChngDts!$B$2,$L300>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I300=\"\",$J300=0),0,IF(AND($N300=TRUE,$I300<>0),SUM($J300-$I300+1),IF($O300=TRUE,SUM(FctrChngDts!$A$2-$I300),IF($P300=TRUE,0,IF($Q300=TRUE,SUM($J300-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I300=\"\",$J300=0),0,IF($N300=TRUE,0,IF($O300=TRUE,SUM($J300-FctrChngDts!$A$2+1),IF(AND($P300=TRUE,$I300<>0),SUM($J300-$I300+1),IF($Q300=TRUE,SUM(FctrChngDts!$B$2-$I300),0)))))","v":0},0,{"$f":"IF(OR($K300=\"\",$L300=0),0,IF(AND($R300=TRUE,$K300<>0),SUM($L300-$K300+1),IF($S300=TRUE,SUM(FctrChngDts!$A$2-$K300),IF($T300=TRUE,0,IF($U300=TRUE,SUM($L300-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K300=\"\",$L300=0),0,IF($R300=TRUE,0,IF($S300=TRUE,SUM($L300-FctrChngDts!$A$2+1),IF(AND($T300=TRUE,$K300<>0),SUM($L300-$K300+1),IF($U300=TRUE,SUM(FctrChngDts!$B$2-$K300),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A300,Tenant!$A300:$J799,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR300=FALSE,VLOOKUP($AQ300,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ300,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR300=FALSE,VLOOKUP($AQ300,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ300,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR300=FALSE,VLOOKUP($AQ300,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ300,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR300=FALSE,VLOOKUP($AQ300,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ300,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A300,Tenant!$A300:$J799,6,FALSE)","v":0},{"$f":"VLOOKUP($A300,Tenant!$A300:$J799,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG300=FALSE,0,IF($DQ300=TRUE,SUM($BS300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS300*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DQ300=TRUE,SUM($BT300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT300*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DQ300=TRUE,SUM($BU300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU300*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DQ300=TRUE,SUM($BV300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DQ300=TRUE,SUM($BW300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW300*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DQ300=TRUE,SUM($BX300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX300*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN300=FALSE,0,ROUND(SUM($BY300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP300=FALSE,0,ROUND(SUM($X300*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY300=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X300),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X300)),2)","v":0},0,false,{"$f":"ROUND(IF($CT300=FALSE,0,IF($DU300=TRUE,SUM($BZ300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ300*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT300=FALSE,0,IF($DU300=TRUE,SUM($CA300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA300*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT300=FALSE,0,IF($DU300=TRUE,SUM($CB300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB300*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT300=FALSE,0,IF($DU300=TRUE,SUM($CC300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC300*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT300=FALSE,0,IF($DU300=TRUE,SUM($CD300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD300*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT300=FALSE,0,IF($DU300=TRUE,SUM($CE300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE300*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA300=FALSE,0,ROUND(SUM($CF300*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC300=FALSE,0,ROUND(SUM($AA300*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY300=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA300),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA300)),2)","v":0},0,0,{"$f":"SUM($DG300*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG300*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH300,IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI300,$DG300))","v":0},0,false,0,false,0,{"$f":"IF(AND($X300>0,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ300=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH300:$CM300,$CQ300,$DZ300,$EF300,$EN300:$ES300)-SUM($BY300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH300:$CM300,$CQ300,$DZ300,$EF300,$EH300:$EM300)-SUM($BY300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X300>0,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS300=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH300:$CM300,$CO300,$CQ300,$CU300:$CZ300,$DB300,$DD300,$DZ300,$EB300,$ED300,$EF300,$EN300:$ES300,$FC300,$FE300,$FG300,$FI300,$FQ300:$FV300)/$AD300*$X300)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH300:$CM300,$CO300,$CQ300,$CU300:$CZ300,$DB300,$DD300,$DZ300,$EB300,$ED300,$EF300,$EH300:$EM300,$FC300,$FE300,$FG300,$FI300,$FK300:$FP300)/$AD300*$X300)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA300>0,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU300=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU300:$CZ300,$DD300,$DZ300,$FI300,$FQ300:$FV300)-SUM($CF300*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU300:$CZ300,$DD300,$DZ300,$FI300,$FK300:$FP300)-SUM($CF300*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA300>0,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW300=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH300:$CM300,$CO300,$CQ300,$CU300:$CZ300,$DB300,$DD300,$DZ300,$EB300,$ED300,$EF300,$EN300:$ES300,$FC300,$FE300,$FG300,$FI300,$FQ300:$FV300)/$AD300*$AA300)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH300:$CM300,$CO300,$CQ300,$CU300:$CZ300,$DB300,$DD300,$DZ300,$EB300,$ED300,$EF300,$EH300:$EM300,$FC300,$FE300,$FG300,$FI300,$FK300:$FP300)/$AD300*$AA300)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E300<>\"D-CARE\",Tenant!$F300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY300=FALSE,0,ROUND(SUM($AE300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA300=FALSE,0,SUM($BY300*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X300>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC300=FALSE,0,SUM($BY300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X300>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE300=TRUE,$X300>0),SUM($BY300*Account!$T$2),0)","v":0},{"$f":"IF(AND($X300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG300=FALSE,0,ROUND(SUM($BS300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG300=FALSE,0,ROUND(SUM($BT300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG300=FALSE,0,ROUND(SUM($BU300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG300=FALSE,0,ROUND(SUM($BV300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG300=FALSE,0,ROUND(SUM($BW300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG300=FALSE,0,ROUND(SUM($BX300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H300/$AD300*$X300),2),0)","v":0},{"$f":"ROUND(SUM($EU300*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET300=FALSE,$EV300,ROUND(MAX(0,SUM(SUM($EN300:$ES300)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY300=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I300","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ300*Account!$AA$2),SUM($EZ300*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E300<>\"D-CARE\",Tenant!$F300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB300=FALSE,0,ROUND(SUM($AF300*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD300=FALSE,0,SUM($CF300*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA300>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF300=FALSE,0,SUM($CF300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA300>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH300=TRUE,$AA300>0),SUM($CF300*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ300=FALSE,0,ROUND(SUM($BZ300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ300=FALSE,0,ROUND(SUM($CA300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ300=FALSE,0,ROUND(SUM($CB300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ300=FALSE,0,ROUND(SUM($CC300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ300=FALSE,0,ROUND(SUM($CD300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ300=FALSE,0,ROUND(SUM($CE300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H300/$AD300*$AA300),2),0)","v":0},{"$f":"ROUND(SUM($FX300*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW300=FALSE,$FY300,ROUND(MAX(0,SUM(SUM($FQ300:$FV300)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB300=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I300","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC300*Account!$AA$2),SUM($GC300*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D300<=FctrChngDts!$B$14,$E300>FctrChngDts!$B$14),AND($D300<=FctrChngDts!$C$14,$E300>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE300=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH300:$GJ300))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO300,$DB300,$GH300:$GJ300))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG300,$GK300,$GN300,$DR300,$DT300,$DV300,$DX300),IF(Account!$Q$2=TRUE,SUM($GG300,$GL300,$GN300,$DR300,$DT300,$DV300,$DX300),SUM($GG300,$GK300,$GL300,$GM300,$GN300,$DR300,$DT300,$DV300,$DX300)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D300,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,8,FALSE)=TRUE,$GO300<0),0,SUM(SUM(SUM($GO300/$AD300*$GP300)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,8,FALSE)=TRUE,$GO300<0),0,SUM(SUM(SUM($GO300/$AD300*$GQ300)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG300,$CO300,$DB300,$GM300)/$AD300)*$X300*FctrChngDts!$B$15),SUM(SUM(SUM($DG300,$CO300,$DB300,$GH300:$GJ300)/$AD300)*$X300*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG300,$CO300,$DB300,$GM300)/$AD300)*$AA300*FctrChngDts!$B$15),SUM(SUM(SUM($DG300,$CO300,$DB300,$GH300:$GJ300)/$AD300)*$AA300*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E300),$AD300,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D300,FctrChngDts!$C$17<=$E300),_xlfn.DAYS($D300,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E300),$AD300,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D300,FctrChngDts!$C$19<=$E300),_xlfn.DAYS($D300,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY300*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY300*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ300*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ300*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D300,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF300*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG300*Account!$AA$2)),2)","v":0}]
[300,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G301),0,IF($F301<=$G301,SUM($G301-$F301),IF($F301>$G301,SUM((Account!$L$2-$F301)+$G301+1))))","v":0},{"$f":"IF(AND($D301>=FctrChngDts!$C$2,$D301<=FctrChngDts!$D$2),$D301,\"\")","v":""},{"$f":"IF($I301=\"\",\"\",IF($E301<=FctrChngDts!$D$2,$E301,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D301<FctrChngDts!$E$2,$E301<FctrChngDts!$E$2),AND($D301>=FctrChngDts!$F$2,$E301>=FctrChngDts!$F$2)),\"\",IF(AND($D301>=FctrChngDts!$E$2,$D301<=FctrChngDts!$F$2),$D301,FctrChngDts!$E$2))","v":""},{"$f":"IF($K301=\"\",\"\",IF(AND($J301=$K301,$E301>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K301=$J301,$E301,IF(AND($E301>=FctrChngDts!$E$2,$E301<=FctrChngDts!$F$2),$E301,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D301<DATE(YEAR(Account!$J$2),6,1),$D301>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I301<FctrChngDts!$A$2,$J301<FctrChngDts!$A$2),AND($I301>=FctrChngDts!$B$2,$J301>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I301<FctrChngDts!$A$2,$J301>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I301>=FctrChngDts!$A$2,$J301<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I301<FctrChngDts!$B$2,$J301>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K301<FctrChngDts!$A$2,$L301<FctrChngDts!$A$2),AND($K301>=FctrChngDts!$B$2,$L301>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K301<FctrChngDts!$A$2,$L301>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K301>=FctrChngDts!$A$2,$L301<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K301<FctrChngDts!$B$2,$L301>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I301=\"\",$J301=0),0,IF(AND($N301=TRUE,$I301<>0),SUM($J301-$I301+1),IF($O301=TRUE,SUM(FctrChngDts!$A$2-$I301),IF($P301=TRUE,0,IF($Q301=TRUE,SUM($J301-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I301=\"\",$J301=0),0,IF($N301=TRUE,0,IF($O301=TRUE,SUM($J301-FctrChngDts!$A$2+1),IF(AND($P301=TRUE,$I301<>0),SUM($J301-$I301+1),IF($Q301=TRUE,SUM(FctrChngDts!$B$2-$I301),0)))))","v":0},0,{"$f":"IF(OR($K301=\"\",$L301=0),0,IF(AND($R301=TRUE,$K301<>0),SUM($L301-$K301+1),IF($S301=TRUE,SUM(FctrChngDts!$A$2-$K301),IF($T301=TRUE,0,IF($U301=TRUE,SUM($L301-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K301=\"\",$L301=0),0,IF($R301=TRUE,0,IF($S301=TRUE,SUM($L301-FctrChngDts!$A$2+1),IF(AND($T301=TRUE,$K301<>0),SUM($L301-$K301+1),IF($U301=TRUE,SUM(FctrChngDts!$B$2-$K301),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A301,Tenant!$A301:$J800,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR301=FALSE,VLOOKUP($AQ301,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ301,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR301=FALSE,VLOOKUP($AQ301,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ301,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR301=FALSE,VLOOKUP($AQ301,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ301,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR301=FALSE,VLOOKUP($AQ301,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ301,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A301,Tenant!$A301:$J800,6,FALSE)","v":0},{"$f":"VLOOKUP($A301,Tenant!$A301:$J800,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG301=FALSE,0,IF($DQ301=TRUE,SUM($BS301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS301*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DQ301=TRUE,SUM($BT301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT301*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DQ301=TRUE,SUM($BU301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU301*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DQ301=TRUE,SUM($BV301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DQ301=TRUE,SUM($BW301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW301*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DQ301=TRUE,SUM($BX301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX301*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($X301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN301=FALSE,0,ROUND(SUM($BY301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($CP301=FALSE,0,ROUND(SUM($X301*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY301=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X301),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X301)),2)","v":0},0,false,{"$f":"ROUND(IF($CT301=FALSE,0,IF($DU301=TRUE,SUM($BZ301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ301*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT301=FALSE,0,IF($DU301=TRUE,SUM($CA301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA301*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT301=FALSE,0,IF($DU301=TRUE,SUM($CB301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB301*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT301=FALSE,0,IF($DU301=TRUE,SUM($CC301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC301*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT301=FALSE,0,IF($DU301=TRUE,SUM($CD301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD301*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"ROUND(IF($CT301=FALSE,0,IF($DU301=TRUE,SUM($CE301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE301*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),2)","v":0},{"$f":"IF(AND($AA301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DA301=FALSE,0,ROUND(SUM($CF301*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},false,{"$f":"IF($DC301=FALSE,0,ROUND(SUM($AA301*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),2))","v":0},{"$f":"ROUND(IF(OR($AY301=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA301),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA301)),2)","v":0},0,0,{"$f":"SUM($DG301*SUM(1+VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)))","v":0},{"$f":"SUM($DG301*SUM(1+VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)))","v":0},0,{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DH301,IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DI301,$DG301))","v":0},0,false,0,false,0,{"$f":"IF(AND($X301>0,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DQ301=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH301:$CM301,$CQ301,$DZ301,$EF301,$EN301:$ES301)-SUM($BY301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH301:$CM301,$CQ301,$DZ301,$EF301,$EH301:$EM301)-SUM($BY301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X301>0,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DS301=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH301:$CM301,$CO301,$CQ301,$CU301:$CZ301,$DB301,$DD301,$DZ301,$EB301,$ED301,$EF301,$EN301:$ES301,$FC301,$FE301,$FG301,$FI301,$FQ301:$FV301)/$AD301*$X301)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH301:$CM301,$CO301,$CQ301,$CU301:$CZ301,$DB301,$DD301,$DZ301,$EB301,$ED301,$EF301,$EH301:$EM301,$FC301,$FE301,$FG301,$FI301,$FK301:$FP301)/$AD301*$X301)*VLOOKUP(\"EDP-FERA\",Fctr1!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA301>0,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU301=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CU301:$CZ301,$DD301,$DZ301,$FI301,$FQ301:$FV301)-SUM($CF301*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CU301:$CZ301,$DD301,$DZ301,$FI301,$FK301:$FP301)-SUM($CF301*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*VLOOKUP(\"EDP-CARE\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($AA301>0,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW301=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH301:$CM301,$CO301,$CQ301,$CU301:$CZ301,$DB301,$DD301,$DZ301,$EB301,$ED301,$EF301,$EN301:$ES301,$FC301,$FE301,$FG301,$FI301,$FQ301:$FV301)/$AD301*$AA301)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE)),SUM(SUM(SUM($CH301:$CM301,$CO301,$CQ301,$CU301:$CZ301,$DB301,$DD301,$DZ301,$EB301,$ED301,$EF301,$EH301:$EM301,$FC301,$FE301,$FG301,$FI301,$FK301:$FP301)/$AD301*$AA301)*VLOOKUP(\"EDP-FERA\",Fctr2!$Q:$AI,5,FALSE))),2))","v":0},{"$f":"IF(AND($X301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E301<>\"D-CARE\",Tenant!$F301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DY301=FALSE,0,ROUND(SUM($AE301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($X301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EA301=FALSE,0,SUM($BY301*'CRS1'!$P$2)),2)","v":0},{"$f":"IF(AND($X301>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EC301=FALSE,0,SUM($BY301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($X301>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EE301=TRUE,$X301>0),SUM($BY301*Account!$T$2),0)","v":0},{"$f":"IF(AND($X301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EG301=FALSE,0,ROUND(SUM($BS301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG301=FALSE,0,ROUND(SUM($BT301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG301=FALSE,0,ROUND(SUM($BU301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG301=FALSE,0,ROUND(SUM($BV301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG301=FALSE,0,ROUND(SUM($BW301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($EG301=FALSE,0,ROUND(SUM($BX301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BS301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H301/$AD301*$X301),2),0)","v":0},{"$f":"ROUND(SUM($EU301*FctrChngDts!$B$15),2)","v":0},{"$f":"IF($ET301=FALSE,$EV301,ROUND(MAX(0,SUM(SUM($EN301:$ES301)*FctrChngDts!$B$15)),2))","v":0},{"$f":"IF(OR($EY301=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I301","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($EZ301*Account!$AA$2),SUM($EZ301*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E301<>\"D-CARE\",Tenant!$F301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FB301=FALSE,0,ROUND(SUM($AF301*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),2))","v":0},{"$f":"IF(AND($AA301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FD301=FALSE,0,SUM($CF301*'CRS2'!$P$2)),2)","v":0},{"$f":"IF(AND($AA301>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FF301=FALSE,0,SUM($CF301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),2)","v":0},{"$f":"IF(AND($AA301>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FH301=TRUE,$AA301>0),SUM($CF301*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FJ301=FALSE,0,ROUND(SUM($BZ301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ301=FALSE,0,ROUND(SUM($CA301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ301=FALSE,0,ROUND(SUM($CB301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ301=FALSE,0,ROUND(SUM($CC301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ301=FALSE,0,ROUND(SUM($CD301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"IF($FJ301=FALSE,0,ROUND(SUM($CE301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2))","v":0},{"$f":"ROUND(SUM($BZ301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H301/$AD301*$AA301),2),0)","v":0},{"$f":"ROUND(SUM($FX301*FctrChngDts!$C$15),2)","v":0},{"$f":"IF($FW301=FALSE,$FY301,ROUND(MAX(0,SUM(SUM($FQ301:$FV301)*FctrChngDts!$C$15)),2))","v":0},{"$f":"IF(OR($GB301=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I301","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GC301*Account!$AA$2),SUM($GC301*Account!$AB$2)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D301<=FctrChngDts!$B$14,$E301>FctrChngDts!$B$14),AND($D301<=FctrChngDts!$C$14,$E301>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GE301=FALSE,0,VLOOKUP(\"EQCCCDOM\",Fctr2!$Q:$AI,5,FALSE))","v":0},0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GH301:$GJ301))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO301,$DB301,$GH301:$GJ301))","v":0},0,0,{"$f":"IF(Account!$M$2=TRUE,SUM($GG301,$GK301,$GN301,$DR301,$DT301,$DV301,$DX301),IF(Account!$Q$2=TRUE,SUM($GG301,$GL301,$GN301,$DR301,$DT301,$DV301,$DX301),SUM($GG301,$GK301,$GL301,$GM301,$GN301,$DR301,$DT301,$DV301,$DX301)))","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D301,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,8,FALSE)=TRUE,$GO301<0),0,SUM(SUM(SUM($GO301/$AD301*$GP301)*Account!$Y$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,8,FALSE)=TRUE,$GO301<0),0,SUM(SUM(SUM($GO301/$AD301*$GQ301)*Account!$X$2)/100)),2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG301,$CO301,$DB301,$GM301)/$AD301)*$X301*FctrChngDts!$B$15),SUM(SUM(SUM($DG301,$CO301,$DB301,$GH301:$GJ301)/$AD301)*$X301*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AF$2=FALSE,SUM(SUM(SUM($DG301,$CO301,$DB301,$GM301)/$AD301)*$AA301*FctrChngDts!$B$15),SUM(SUM(SUM($DG301,$CO301,$DB301,$GH301:$GJ301)/$AD301)*$AA301*FctrChngDts!$B$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E301),$AD301,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D301,FctrChngDts!$C$17<=$E301),_xlfn.DAYS($D301,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E301),$AD301,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D301,FctrChngDts!$C$19<=$E301),_xlfn.DAYS($D301,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($GY301*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($GY301*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($GZ301*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($GZ301*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D301,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HF301*Account!$AB$2)),2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HG301*Account!$AA$2)),2)","v":0}]

{"sheet":"ACTVMHPACCNT","index":5,"n_rows":32,"n_cols":17,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["Cntrct","Nm","Addrss","Cty","Stt","ZpCd","Instlltn","DtFrm","DtTo","MPH","Mlt_Dwllng","CCA","DA","DACntns","DARtrnngCntns","VntgYr","BslnRgn"]
[8000096981,"TERESA  JACOBS","1509 N 2ND ST","INYOKERN","CA",93527,901740529,"2010-09-27","9999-12-31","X","X",null,null,null,null,".",14]
[8000101192,"LEEDS PROP MGT 05","1349 GLENWOOD LN","BISHOP","CA",93514,901725622,"2012-02-29","9999-12-31","X","X",null,null,null,null,".",16]
[8000263668,"SANDS MOBILE HOME PARK","415 W RIDGECREST BLVD","RIDGECREST","CA",93555,904358684,"2010-09-27","9999-12-31","X","X",null,null,null,null,".",14]
[8000546385,"MARK  SZYMANSKI","1995 E SAN BERNARDINO AVE","SAN BERNARDINO","CA",92408,905174431,"2014-01-28","9999-12-31","X","X",null,null,null,null,".",10]
[8000736604,"DAVID G THOR","7458 WOFFORD BLVD","WOFFORD HEIGHTS","CA",93285,901750943,"2019-10-11","9999-12-31","X","X",null,null,null,null,".",16]
[8000737103,"DAVID G THOR","7458 WOFFORD BLVD","WOFFORD HEIGHTS","CA",93285,903290426,"2019-10-11","9999-12-31","X","X",null,null,null,null,".",16]
[8001808742,"HIDDEN BEACHES RIVR RESORT LLC","5975 E 6TH AVE","BLYTHE","CA",92225,900606158,"2006-07-03","9999-12-31","X","X",null,null,null,null,".",15]
[8001808839,"HIDDEN BEACHES RIVR RESORT LLC","5975 E 6TH AVE","BLYTHE","CA",92225,902863306,"2006-07-03","9999-12-31","X","X",null,null,null,null,".",15]
[8001839457,"THOMPSON AND ALLEN","50 S VENTU PARK RD","NEWBURY PARK","CA",91320,901713715,"2018-04-10","9999-12-31","X","X",null,null,null,null,".",9]
[8002061817,"MITCHELL AVENUE E PARK, INC","721 W AVENUE E","LANCASTER","CA",93534,903630857,"2014-04-10","9999-12-31","X","X",null,null,null,null,".",14]
[8002133122,"MURLIN, SHELLY","13989 SIERRA WAY","KERNVILLE","CA",93238,904462773,"2015-12-18","9999-12-31","X","X",null,null,null,null,".",16]
[8002523989,"JENS  IPSEN","26535 NUDGENT ST","BORON","CA",93516,901984499,"2007-03-12","9999-12-31","X","X",null,null,null,null,".",14]
[8002643476,"JERRY  HUSBAND","85 SCHOBER LN","BISHOP","CA",93514,903133247,"2013-01-19","9999-12-31","X","X",null,null,null,null,".",16]
[8002651045,"JERRY  HUSBAND","85 SCHOBER LN","BISHOP","CA",93514,903195130,"2013-01-19","9999-12-31","X","X",null,null,null,null,".",16]
[8002751176,"RAYMOND O PEALE","6950 LAKE ISABELLA BLVD","LAKE ISABELLA","CA",93240,901742557,"2016-09-27","9999-12-31","X","X",null,null,null,null,".",16]
[8002920346,"GEORGE  CHEADLE","35811 HIGHWAY 190","SPRINGVILLE","CA",93265,903065777,"2006-10-27","9999-12-31","X","X",null,null,null,null,".",13]
[8003229669,"MICKEY  HOWARD","32654 HIGHWAY-18","LUCERNE VALLEY","CA",92356,902957961,"2016-12-29","9999-12-31","X","X",null,null,null,null,".",14]
[8003268748,"ALMAR ACRES HOA","70205 DILLON RD","DESERT HOT SPRINGS","CA",92241,904100713,"2015-03-17","9999-12-31","X","X",null,null,null,null,".",15]
[8003435128,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA",93238,903711336,"2016-10-11","9999-12-31","X","X",null,null,null,null,".",16]
[8003435302,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA",93238,903381678,"2016-10-11","9999-12-31","X","X",null,null,null,null,".",16]
[8003435310,"CAMARILLO SPRINGS CCV","6200 VENTURA FRWY","CAMARILLO","CA",93010,902994242,"2011-05-02","9999-12-31","X","X",null,null,null,null,".",6]
[8003435524,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA",93238,903164846,"2016-10-11","9999-12-31","X","X",null,null,null,null,".",16]
[8003442734,"JENS  IPSEN","26599 NUDGENT ST","BORON","CA",93516,903336565,"2007-03-12","9999-12-31","X","X",null,null,null,null,".",14]
[8003570131,"KEN LLC","5611 W MISSION BLVD","ONTARIO","CA",91762,902546766,"2011-05-02","9999-12-31","X","X",null,null,null,null,".",10]
[8003646224,"CATHEY  DEEN","24811 COMMUNITY BLVD","HINKLEY","CA",92347,903494904,"2006-06-30","9999-12-31","X","X",null,null,null,null,".",14]
[8004170566,"DESERT CAPRI MOBILE HOME PARK","11423 CHAMBERLAINE WAY","ADELANTO","CA",92301,903021673,"2014-05-22","9999-12-31","X","X",null,null,null,null,".",14]
[8004288952,"SYCAMORE PARK, L.P.","22113 GRAND TERRACE RD","GRAND TERRACE","CA",92313,903980206,"2016-08-30","9999-12-31","X","X",null,null,null,null,".",10]
[8004662791,"CARTER-SPENCER ENTERPRISES LLC","435 E GARDENA BLVD","GARDENA","CA",90248,903893357,"2011-09-17","9999-12-31","X","X","Y",null,null,null,2018,8]
[8005130627,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA",93238,902400904,"2016-10-11","9999-12-31","X","X",null,null,null,null,".",16]
[8010878326,"1548 TOPANGA CANYON BLVD LLC","1548 N TOPANGA CANYON BLVD","TOPANGA","CA",90290,903182397,"2012-03-15","9999-12-31","X","X","Y",null,null,null,2018,6]
[8011307125,"MARGARET  MATLICK","2324 HOMESTEAD LN","BISHOP","CA",93514,903198236,"2011-08-04","9999-12-31","X","X",null,null,null,null,".",16]

{"sheet":"CCACRSDACRSVntgYr","index":6,"n_rows":31,"n_cols":2,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
["PROATR_ID","PROENT_VALUE_TEXT"]
["CCACRSVN",2001]
["CCACRSVN",2004]
["CCACRSVN",2009]
["CCACRSVN",2010]
["CCACRSVN",2011]
["CCACRSVN",2012]
["CCACRSVN",2013]
["CCACRSVN",2014]
["CCACRSVN",2015]
["CCACRSVN",2016]
["CCACRSVN",2017]
["CCACRSVN",2018]
["CCACRSVN",2019]
["CCACRSVN",2020]
["CCACRSVN",2021]
["DACRSVIN",2001]
["DACRSVIN",2004]
["DACRSVIN",2009]
["DACRSVIN",2010]
["DACRSVIN",2011]
["DACRSVIN",2012]
["DACRSVIN",2013]
["DACRSVIN",2014]
["DACRSVIN",2015]
["DACRSVIN",2016]
["DACRSVIN",2017]
["DACRSVIN",2018]
["DACRSVIN",2019]
["DACRSVIN",2020]
["DACRSVIN",2021]

{"sheet":"FctrChngDts","index":7,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["1stDyOfSmmr","1stDyOfWntr","Prd1FctrChngFrm","Prd1FctrChngTo","Prd2FctrChngFrm","Prd2FctrChngTo","Prd3FctrChngFrm","Prd3FctrChngTo"]
["2021-06-01","2021-10-01","2021-10-01",{"$f":"$E2-1","v":"2021-12-31"},"2022-01-01","2022-02-28"]
["Negative & Positive kWh"]
["Negative & Positive kWh (Season Split)"]
["Total kWh"]
["Summer kWh"]
["Winter kWh"]
["Baseline Region",{"$f":"VLOOKUP(Account!$B$2,ACTVMHPACCNT!$A:$Q,17,FALSE)","v":{"$error":"#N/A"}}]
["Summer Basic Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$3:$D$11,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE)","v":{"$error":"#N/A"}}]
["Summer All Electric Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$3:$D$11,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE)","v":{"$error":"#N/A"}}]
["Winter Basic Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$12:$D$20,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE)","v":{"$error":"#N/A"}}]
["Winter All Electric Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$12:$D$20,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE)","v":{"$error":"#N/A"}}]
["Daily Medical Allocation",16.5]
["CA Climate Credit Dates",{"$f":"DATE(YEAR(Account!$J$2),4,1)","v":"1900-04-01"},{"$f":"DATE(YEAR(Account!$K$2),10,1)","v":"1900-10-01"}]
["Generation Municipal Surcharge Periods 1-2",9.2610000000000001E-3,9.2610000000000001E-3]
["Santa Barbara City Franchise Surcharge Old",0,"Change Date"]
["Santa Barbara City Franchise Surcharge New",0.01,"2005-08-12"]
["Ventura City Franchise Surcharge Old",1.1339999999999999E-2,"Change Date"]
["Ventura City Franchise Surcharge New",0.01,"2012-11-10"]

{"sheet":"BslnAllctnPrvs","index":8,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["2016-06-01"]
["Ssn","BslnRgn","BscAllctn","AllElctrcAllctn"]
["Summer",5,13.7,18.2]
["Summer",6,9.4,8.9]
["Summer",8,10.4,9.8000000000000007]
["Summer",9,13.8,12.5]
["Summer",10,16.2,15.9]
["Summer",13,18.8,25]
["Summer",14,16.100000000000001,18.5]
["Summer",15,39.9,26.9]
["Summer",16,12.1,13.4]
["Winter",5,15.2,30.4]
["Winter",6,9.6,13.4]
["Winter",8,9.1,13.1]
["Winter",9,10.6,14.7]
["Winter",10,10.8,17.399999999999999]
["Winter",13,10.9,25.2]
["Winter",14,10.5,21.9]
["Winter",15,8.1999999999999993,17.3]
["Winter",16,10.8,24.1]

{"sheet":"BslnAllctnCrrnt","index":9,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["2019-03-01"]
["Ssn","BslnRgn","BscAllctn","AllElctrcAllctn"]
["Summer",5,17.2,17.899999999999999]
["Summer",6,11.4,8.8000000000000007]
["Summer",8,12.6,9.8000000000000007]
["Summer",9,16.5,12.4]
["Summer",10,18.899999999999999,15.8]
["Summer",13,22,24.6]
["Summer",14,18.7,18.3]
["Summer",15,46.4,24.1]
["Summer",16,14.4,13.5]
["Winter",5,18.7,29.1]
["Winter",6,11.3,13]
["Winter",8,10.6,12.7]
["Winter",9,12.3,14.3]
["Winter",10,12.5,17]
["Winter",13,12.6,24.3]
["Winter",14,12,21.3]
["Winter",15,9.9,18.2]
["Winter",16,12.6,23.1]

{"sheet":"Fctr1","index":10,"n_rows":20,"n_cols":35,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Seq (for Excel sort only!)","Rate Class","Division","Rate Schedule","Base Rate","Rate Option","SAP IS-U Rate Category","Billing Class","Rider / Spec Cond. Name \n(if applicable)","Rider Provision \n(if applicable)","Service \nVoltage","Charge & Basis for Charge","SMT/Variable","Season","Description","ref","Price Keys","Price Start Date","Price End Date","Trans","Distrbtn.","NDC","CARE Surcharge","PPPC","RSBAA","TRBAA","TACBAA","PUCRF","NSGC","CIA","Total \nDelivery","DWRBC","CRS CTC","URG (Less CRS CTC Where Applicable) + DWR Credit","OOR"]
[1,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","S","Sum T1 Bsln Egy Chg","ENG","EQ01STRA1","2021-10-01","9999-12-31",1.806E-2,0.13007999999999997,-5.5999999999999995E-4,1.008E-2,9.9600000000000001E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,3.15E-3,1.2999999999999999E-3,1.269E-2,-2.8070000000000001E-2,0.15554999999999994,5.7999999999999996E-3,-2.0000000000000002E-5,9.536E-2]
[2,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","W","Win T1 Bsln Egy Chg","ENG","EQ01WTRA1","2021-10-01","9999-12-31",1.806E-2,0.13007999999999997,-5.5999999999999995E-4,1.008E-2,9.9600000000000001E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,3.15E-3,1.2999999999999999E-3,1.269E-2,-2.8070000000000001E-2,0.15554999999999994,5.7999999999999996E-3,-2.0000000000000002E-5,9.536E-2]
[3,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","S","Sum T2(101%-400%)Egy Chg","ENG","EQ01STRA2","2021-10-01","9999-12-31",1.806E-2,0.13095999999999999,-5.5999999999999995E-4,1.008E-2,9.9600000000000001E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,3.15E-3,1.2999999999999999E-3,1.269E-2,4.4209999999999999E-2,0.22871,5.7999999999999996E-3,-2.0000000000000002E-5,9.536E-2]
[4,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","W","Win T2(101%-400%)Egy Chg","ENG","EQ01WTRA2","2021-10-01","9999-12-31",1.806E-2,0.13095999999999999,-5.5999999999999995E-4,1.008E-2,9.9600000000000001E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,3.15E-3,1.2999999999999999E-3,1.269E-2,4.4209999999999999E-2,0.22871,5.7999999999999996E-3,-2.0000000000000002E-5,9.536E-2]
[5,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","S","Sum Hi Egy Chg(Above 400%)","ENG","EQ01STRA3","2021-10-01","9999-12-31",1.806E-2,0.13095999999999999,-5.5999999999999995E-4,1.008E-2,9.9600000000000001E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,3.15E-3,1.2999999999999999E-3,1.269E-2,0.12667999999999999,0.31118000000000001,5.7999999999999996E-3,-2.0000000000000002E-5,9.536E-2]
[6,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","W","Win Hi Egy Chg(Above 400%)","ENG","EQ01WTRA3","2021-10-01","9999-12-31",1.806E-2,0.13095999999999999,-5.5999999999999995E-4,1.008E-2,9.9600000000000001E-3,-1.0000000000000001E-5,-1.1299999999999999E-3,3.15E-3,1.2999999999999999E-3,1.269E-2,0.12667999999999999,0.31118000000000001,5.7999999999999996E-3,-2.0000000000000002E-5,9.536E-2]
[7,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Single-Family Residence","Day","NS","Bsc Chg Sgl Fam","DIS","EL01BACS","2021-02-01","9999-12-31",null,3.1E-2,null,null,null,null,null,null,null,null,null,3.1E-2]
[8,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Multi-Family Residence","Day","NS","Bsc Chg Mul Fam","DIS","EL01BACM","2021-02-01","9999-12-31",null,2.4E-2,null,null,null,null,null,null,null,null,null,2.4E-2]
[9,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg Sgl Fam","DIS","EL01MINS","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[10,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg Mul Fam","DIS","EL01MINM","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[11,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Single Family Residence","Day","NS","Min Chg Med Bsln Sgl Fam","DIS","EL01MCMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[12,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Multi-Family Residence","Day","NS","Min Chg Med Bsln Mul Fam","DIS","EL01MCMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[13,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Discount - % off bill sub-total","% of SubTot $","NS","CARE Disc","DCP","EDP-CARE","2021-08-27","9999-12-31",null,-0.28399999999999997,null,null,null,null,null,null,null,null,null,-0.28399999999999997]
[14,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg CARE Sgl Fam","DIS","EL01CAMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[15,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg CARE Mul Fam","DIS","EL01CAMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[16,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Discount - % off bill sub-total","% of SubTot $","NS","FERA Disc","DCP","EDP-FERA","2021-10-01","9999-12-31",null,-0.18099999999999999,null,null,null,null,null,null,null,null,null,-0.18099999999999999]
[17,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg FERA Sgl Fam","DIS","EL01FEMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[18,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg FERA Mul Fam","DIS","EL01FEMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[19,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"California Climate Credit $/bi-annual - Apr & Oct","Bi-Annual","NS","California Climate Credit","DIS","EQCCCDOM","2021-02-01","9999-12-31",null,-29,null,null,null,null,null,null,null,null,null,-29]

{"sheet":"Fctr2","index":11,"n_rows":20,"n_cols":35,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Seq (for Excel sort only!)","Rate Class","Division","Rate Schedule","Base Rate","Rate Option","SAP IS-U Rate Category","Billing Class","Rider / Spec Cond. Name \n(if applicable)","Rider Provision \n(if applicable)","Service \nVoltage","Charge & Basis for Charge","SMT/Variable","Season","Description","ref","Price Keys","Price Start Date","Price End Date","Trans","Distrbtn.","NDC","CARE Surcharge","PPPC","RSBAA","TRBAA","TACBAA","PUCRF","NSGC","CIA","Total \nDelivery","DWRBC","CRS CTC","URG (Less CRS CTC Where Applicable) + DWR Credit","OOR"]
[1,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","S","Sum T1 Bsln Egy Chg","ENG","EQ01STRA1","2022-01-01","9999-12-31",2.3740000000000001E-2,0.13279999999999997,1E-4,1.048E-2,9.1400000000000006E-3,-1.1200000000000001E-3,-1.41E-3,3.15E-3,1.2999999999999999E-3,1.268E-2,-2.8850000000000001E-2,0.16200999999999999,6.5199999999999998E-3,-2.0000000000000002E-5,9.529E-2]
[2,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","W","Win T1 Bsln Egy Chg","ENG","EQ01WTRA1","2022-01-01","9999-12-31",2.3740000000000001E-2,0.13279999999999997,1E-4,1.048E-2,9.1400000000000006E-3,-1.1200000000000001E-3,-1.41E-3,3.15E-3,1.2999999999999999E-3,1.268E-2,-2.8850000000000001E-2,0.16200999999999999,6.5199999999999998E-3,-2.0000000000000002E-5,9.529E-2]
[3,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","S","Sum T2(101%-400%)Egy Chg","ENG","EQ01STRA2","2022-01-01","9999-12-31",2.3740000000000001E-2,0.13367999999999999,1E-4,1.048E-2,9.1400000000000006E-3,-1.1200000000000001E-3,-1.41E-3,3.15E-3,1.2999999999999999E-3,1.268E-2,4.5449999999999997E-2,0.23718999999999996,6.5199999999999998E-3,-2.0000000000000002E-5,9.529E-2]
[4,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","W","Win T2(101%-400%)Egy Chg","ENG","EQ01WTRA2","2022-01-01","9999-12-31",2.3740000000000001E-2,0.13367999999999999,1E-4,1.048E-2,9.1400000000000006E-3,-1.1200000000000001E-3,-1.41E-3,3.15E-3,1.2999999999999999E-3,1.268E-2,4.5449999999999997E-2,0.23718999999999996,6.5199999999999998E-3,-2.0000000000000002E-5,9.529E-2]
[5,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","S","Sum Hi Egy Chg(Above 400%)","ENG","EQ01STRA3","2022-01-01","9999-12-31",2.3740000000000001E-2,0.13367999999999999,1E-4,1.048E-2,9.1400000000000006E-3,-1.1200000000000001E-3,-1.41E-3,3.15E-3,1.2999999999999999E-3,1.268E-2,0.13020000000000001,0.32194,6.5199999999999998E-3,-2.0000000000000002E-5,9.529E-2]
[6,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","W","Win Hi Egy Chg(Above 400%)","ENG","EQ01WTRA3","2022-01-01","9999-12-31",2.3740000000000001E-2,0.13367999999999999,1E-4,1.048E-2,9.1400000000000006E-3,-1.1200000000000001E-3,-1.41E-3,3.15E-3,1.2999999999999999E-3,1.268E-2,0.13020000000000001,0.32194,6.5199999999999998E-3,-2.0000000000000002E-5,9.529E-2]
[7,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Single-Family Residence","Day","NS","Bsc Chg Sgl Fam","DIS","EL01BACS","2021-02-01","9999-12-31",null,3.1E-2,null,null,null,null,null,null,null,null,null,3.1E-2]
[8,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Multi-Family Residence","Day","NS","Bsc Chg Mul Fam","DIS","EL01BACM","2021-02-01","9999-12-31",null,2.4E-2,null,null,null,null,null,null,null,null,null,2.4E-2]
[9,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg Sgl Fam","DIS","EL01MINS","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[10,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg Mul Fam","DIS","EL01MINM","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[11,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Single Family Residence","Day","NS","Min Chg Med Bsln Sgl Fam","DIS","EL01MCMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[12,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Multi-Family Residence","Day","NS","Min Chg Med Bsln Mul Fam","DIS","EL01MCMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[13,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Discount - % off bill sub-total","% of SubTot $","NS","CARE Disc","DCP","EDP-CARE","2022-01-01","9999-12-31",null,-0.28199999999999997,null,null,null,null,null,null,null,null,null,-0.28199999999999997]
[14,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg CARE Sgl Fam","DIS","EL01CAMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[15,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg CARE Mul Fam","DIS","EL01CAMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[16,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Discount - % off bill sub-total","% of SubTot $","NS","FERA Disc","DCP","EDP-FERA","2022-01-01","9999-12-31",null,-0.18,null,null,null,null,null,null,null,null,null,-0.18]
[17,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg FERA Sgl Fam","DIS","EL01FEMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[18,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg FERA Mul Fam","DIS","EL01FEMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[19,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"California Climate Credit $/bi-annual - Apr & Oct","Bi-Annual","NS","California Climate Credit","DIS","EQCCCDOM","2021-02-01","9999-12-31",null,-29,null,null,null,null,null,null,null,null,null,-29]

{"sheet":"CRS1","index":12,"n_rows":1441,"n_cols":16,"rows_kept":1441,"cut":false,"hidden":true,"merged":[]}
["Type","Vintage Year","Continuous or \nNon-Continuous?","Start","End","Rate Group","DWRBC","CTC","PCIA-URG","Total",null,"Type","Vintage\nYear","Continuous or \nNon-Continuous","Rate\nGroup","PCIA-URG\nFactor"]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3,null,{"$f":"IF(Account!$M$2=TRUE,\"DA\", IF(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),\"CCA\",\"CA-Cer\"))","v":"CA-Cer"},{"$f":"Account!$S$2","v":0},{"$f":"IF(AND(Account!$O$2=TRUE,Account!$P$2=FALSE),\"Continuous\",\"Non-Continuous\")","v":"Non-Continuous"},"Domestic [1]",{"$f":"_xlfn.IFNA(INDEX($I:$I,MATCH(1,($M$2=$B:$B)*($N$2=$C:$C)*($O$2=$F:$F)*($L$2=$A:$A),0)),0)","v":0}]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[1] Includes Schedules D, D-SDP, D-SDP-O, D-CARE, DE, D-FERA, DM, DMS-1, DMS-2, DMS-3, TOU-D, TOU-D-T, TOU-D-Prime, TOU-Default-1, TOU-Default-2, and TOU-EV-1."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3,null,"[2] Includes Schedules GS-1, TOU-EV-7, TOU-GS-1, TOU-GS-1-D-RTP"]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[3] Includes Schedules TC-1, Wi-Fi-1, and WTR."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[4] Includes Schedules GS-2, TOU-EV-8, TOU-GS-2, and TOU-GS-2-D-RTP. "]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[5] Includes Schedules TOU-GS-3 and TOU-GS-3-D-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[6] Includes Schedules TOU-EV-9, TOU-8, TOU-8-RBU, and TOU-8-D-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[7] Includes Schedules TOU-8-Standby and TOU-8-D-Standby-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[8] Includes Schedule PA-1"]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3,null,"[9] Includes Schedule PA-2"]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[10] Includes Schedules  TOU-PA-2 and TOU-PA-2-D-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[11] Includes Schedules  TOU-PA-3 and TOU-PA-3-D-RTP."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3,null,"[12] Includes Schedules AL-2, DWL, LS-1, LS-2, LS-3, and OL-1."]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2001,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2001,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["DA",2004,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.363E-2,1.941E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.052E-2,1.6309999999999998E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,9.6299999999999997E-3,1.542E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.069E-2,1.6480000000000002E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.0149999999999999E-2,1.5939999999999999E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.92E-3,1.5710000000000002E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.6799999999999994E-3,1.5469999999999999E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.1199999999999996E-3,1.491E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.7099999999999999E-3,1.55E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.6600000000000002E-3,1.545E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0900000000000009E-3,1.4880000000000001E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.9399999999999992E-3,1.5730000000000001E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.9399999999999992E-3,1.5730000000000001E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.9399999999999992E-3,1.5730000000000001E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,9.58E-3,1.537E-2]
["DA",2009,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0600000000000003E-3,1.485E-2]
["DA",2009,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.7250000000000001E-2,2.3030000000000002E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.333E-2,1.9119999999999998E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2200000000000001E-2,1.7989999999999999E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.354E-2,1.933E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.285E-2,1.864E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.256E-2,1.8349999999999998E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.226E-2,1.805E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.154E-2,1.7329999999999998E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.23E-2,1.8090000000000002E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2239999999999999E-2,1.8029999999999997E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.1509999999999999E-2,1.7299999999999999E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2579999999999999E-2,1.8369999999999997E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2579999999999999E-2,1.8369999999999997E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2579999999999999E-2,1.8369999999999997E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.213E-2,1.7919999999999998E-2]
["DA",2010,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.1480000000000001E-2,1.7270000000000001E-2]
["DA",2010,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.2290000000000001E-2,2.8070000000000001E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7229999999999999E-2,2.3019999999999999E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5779999999999999E-2,2.1569999999999999E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7500000000000002E-2,2.3290000000000002E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.661E-2,2.24E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6240000000000001E-2,2.2030000000000001E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5859999999999999E-2,2.1649999999999999E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.4930000000000001E-2,2.0720000000000002E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5900000000000001E-2,2.1690000000000001E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5820000000000001E-2,2.1610000000000001E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.4880000000000001E-2,2.0670000000000001E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.627E-2,2.206E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.627E-2,2.206E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.627E-2,2.206E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5689999999999999E-2,2.1479999999999999E-2]
["DA",2011,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.4840000000000001E-2,2.0630000000000003E-2]
["DA",2011,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.307E-2,2.8850000000000001E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7829999999999999E-2,2.3619999999999999E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6330000000000001E-2,2.2120000000000001E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8110000000000001E-2,2.3900000000000001E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.72E-2,2.299E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6809999999999999E-2,2.2599999999999999E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6410000000000001E-2,2.2200000000000001E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.545E-2,2.1240000000000002E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6459999999999999E-2,2.2249999999999999E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6379999999999999E-2,2.2169999999999999E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.54E-2,2.1190000000000001E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6840000000000001E-2,2.2630000000000001E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6840000000000001E-2,2.2630000000000001E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6840000000000001E-2,2.2630000000000001E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6240000000000001E-2,2.2030000000000001E-2]
["DA",2012,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.536E-2,2.1150000000000002E-2]
["DA",2012,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.496E-2,3.074E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9290000000000002E-2,2.5080000000000002E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7659999999999999E-2,2.3449999999999999E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9599999999999999E-2,2.5389999999999999E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8599999999999998E-2,2.4389999999999998E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8190000000000001E-2,2.3980000000000001E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7749999999999998E-2,2.3539999999999998E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6719999999999999E-2,2.2509999999999999E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7809999999999999E-2,2.3599999999999999E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.772E-2,2.351E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6670000000000001E-2,2.2460000000000001E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.822E-2,2.401E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.822E-2,2.401E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.822E-2,2.401E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7569999999999999E-2,2.3359999999999999E-2]
["DA",2013,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6619999999999999E-2,2.2409999999999999E-2]
["DA",2013,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.8899999999999999E-2,3.4679999999999996E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2339999999999999E-2,2.8129999999999999E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0459999999999999E-2,2.6249999999999999E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2700000000000001E-2,2.8490000000000001E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.155E-2,2.734E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1059999999999999E-2,2.6849999999999999E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0559999999999998E-2,2.6349999999999998E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9359999999999999E-2,2.5149999999999999E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0619999999999999E-2,2.6409999999999999E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.052E-2,2.631E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9300000000000001E-2,2.5090000000000001E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1100000000000001E-2,2.6890000000000001E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1100000000000001E-2,2.6890000000000001E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1100000000000001E-2,2.6890000000000001E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.035E-2,2.614E-2]
["DA",2014,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.925E-2,2.504E-2]
["DA",2014,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,3.0679999999999999E-2,3.6459999999999999E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.3720000000000001E-2,2.9510000000000002E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.172E-2,2.751E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.409E-2,2.988E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2870000000000001E-2,2.8660000000000001E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2360000000000001E-2,2.8150000000000001E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1829999999999999E-2,2.7619999999999999E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0549999999999999E-2,2.6339999999999999E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.189E-2,2.768E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1780000000000001E-2,2.7570000000000001E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0490000000000001E-2,2.6280000000000001E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.239E-2,2.818E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.239E-2,2.818E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.239E-2,2.818E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1600000000000001E-2,2.7390000000000001E-2]
["DA",2015,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,2.044E-2,2.623E-2]
["DA",2015,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.9790000000000001E-2,3.5569999999999997E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.3029999999999998E-2,2.8819999999999998E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1080000000000002E-2,2.6870000000000002E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.3390000000000001E-2,2.9180000000000001E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2210000000000001E-2,2.8000000000000001E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.171E-2,2.75E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1190000000000001E-2,2.6980000000000001E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9949999999999999E-2,2.5739999999999999E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1260000000000001E-2,2.7050000000000001E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1149999999999999E-2,2.6939999999999999E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9890000000000001E-2,2.5680000000000001E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1739999999999999E-2,2.7529999999999999E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1739999999999999E-2,2.7529999999999999E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1739999999999999E-2,2.7529999999999999E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0969999999999999E-2,2.6759999999999999E-2]
["DA",2016,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.984E-2,2.563E-2]
["DA",2016,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.904E-2,3.4819999999999997E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2450000000000001E-2,2.8240000000000001E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0559999999999998E-2,2.6349999999999998E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.281E-2,2.86E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1649999999999999E-2,2.7439999999999999E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1170000000000001E-2,2.6960000000000001E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0660000000000001E-2,2.6450000000000001E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9460000000000002E-2,2.5250000000000002E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0729999999999998E-2,2.6519999999999998E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0619999999999999E-2,2.6409999999999999E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9400000000000001E-2,2.5190000000000001E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.12E-2,2.699E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.12E-2,2.699E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.12E-2,2.699E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0449999999999999E-2,2.6239999999999999E-2]
["DA",2017,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9349999999999999E-2,2.5139999999999999E-2]
["DA",2017,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.9690000000000001E-2,3.5470000000000002E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2950000000000002E-2,2.8740000000000002E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.102E-2,2.681E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.332E-2,2.911E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.213E-2,2.792E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.164E-2,2.743E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.112E-2,2.691E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9890000000000001E-2,2.5680000000000001E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1190000000000001E-2,2.6980000000000001E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1080000000000002E-2,2.6870000000000002E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.983E-2,2.562E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1669999999999998E-2,2.7459999999999998E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1669999999999998E-2,2.7459999999999998E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1669999999999998E-2,2.7459999999999998E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0899999999999998E-2,2.6689999999999998E-2]
["DA",2018,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9779999999999999E-2,2.5569999999999999E-2]
["DA",2018,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.8340000000000001E-2,3.4119999999999998E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1909999999999999E-2,2.7699999999999999E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0060000000000001E-2,2.5850000000000001E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2259999999999999E-2,2.8049999999999999E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1129999999999999E-2,2.6919999999999999E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0650000000000002E-2,2.6440000000000002E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0160000000000001E-2,2.5950000000000001E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.899E-2,2.478E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0219999999999998E-2,2.6009999999999998E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0119999999999999E-2,2.5909999999999999E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8929999999999999E-2,2.4719999999999999E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.069E-2,2.648E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.069E-2,2.648E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.069E-2,2.648E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9949999999999999E-2,2.5739999999999999E-2]
["DA",2019,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8880000000000001E-2,2.4670000000000001E-2]
["DA",2019,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.5049999999999999E-2,3.083E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9359999999999999E-2,2.5149999999999999E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7729999999999999E-2,2.3519999999999999E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.967E-2,2.546E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8669999999999999E-2,2.4459999999999999E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8249999999999999E-2,2.4039999999999999E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7819999999999999E-2,2.3609999999999999E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.678E-2,2.257E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.787E-2,2.366E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7780000000000001E-2,2.3570000000000001E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6729999999999998E-2,2.2519999999999998E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.763E-2,2.342E-2]
["DA",2020,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.668E-2,2.247E-2]
["DA",2020,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.5049999999999999E-2,3.083E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9359999999999999E-2,2.5149999999999999E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7729999999999999E-2,2.3519999999999999E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.967E-2,2.546E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8669999999999999E-2,2.4459999999999999E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8249999999999999E-2,2.4039999999999999E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7819999999999999E-2,2.3609999999999999E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.678E-2,2.257E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.787E-2,2.366E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7780000000000001E-2,2.3570000000000001E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6729999999999998E-2,2.2519999999999998E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.763E-2,2.342E-2]
["DA",2021,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.668E-2,2.247E-2]
["DA",2021,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2001,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2004,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.363E-2,1.941E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.052E-2,1.6309999999999998E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,9.6299999999999997E-3,1.542E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.069E-2,1.6480000000000002E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.0149999999999999E-2,1.5939999999999999E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.92E-3,1.5710000000000002E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.6799999999999994E-3,1.5469999999999999E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.1199999999999996E-3,1.491E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.7099999999999999E-3,1.55E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.6600000000000002E-3,1.545E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0900000000000009E-3,1.4880000000000001E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.9399999999999992E-3,1.5730000000000001E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.9399999999999992E-3,1.5730000000000001E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.9399999999999992E-3,1.5730000000000001E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,9.58E-3,1.537E-2]
["CCA",2009,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0600000000000003E-3,1.485E-2]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.7250000000000001E-2,2.3030000000000002E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.333E-2,1.9119999999999998E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2200000000000001E-2,1.7989999999999999E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.354E-2,1.933E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.285E-2,1.864E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.256E-2,1.8349999999999998E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.226E-2,1.805E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.154E-2,1.7329999999999998E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.23E-2,1.8090000000000002E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2239999999999999E-2,1.8029999999999997E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.1509999999999999E-2,1.7299999999999999E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2579999999999999E-2,1.8369999999999997E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2579999999999999E-2,1.8369999999999997E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.2579999999999999E-2,1.8369999999999997E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.213E-2,1.7919999999999998E-2]
["CCA",2010,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.1480000000000001E-2,1.7270000000000001E-2]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.2290000000000001E-2,2.8070000000000001E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7229999999999999E-2,2.3019999999999999E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5779999999999999E-2,2.1569999999999999E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7500000000000002E-2,2.3290000000000002E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.661E-2,2.24E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6240000000000001E-2,2.2030000000000001E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5859999999999999E-2,2.1649999999999999E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.4930000000000001E-2,2.0720000000000002E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5900000000000001E-2,2.1690000000000001E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5820000000000001E-2,2.1610000000000001E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.4880000000000001E-2,2.0670000000000001E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.627E-2,2.206E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.627E-2,2.206E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.627E-2,2.206E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.5689999999999999E-2,2.1479999999999999E-2]
["CCA",2011,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.4840000000000001E-2,2.0630000000000003E-2]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.307E-2,2.8850000000000001E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7829999999999999E-2,2.3619999999999999E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6330000000000001E-2,2.2120000000000001E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8110000000000001E-2,2.3900000000000001E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.72E-2,2.299E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6809999999999999E-2,2.2599999999999999E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6410000000000001E-2,2.2200000000000001E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.545E-2,2.1240000000000002E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6459999999999999E-2,2.2249999999999999E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6379999999999999E-2,2.2169999999999999E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.54E-2,2.1190000000000001E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6840000000000001E-2,2.2630000000000001E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6840000000000001E-2,2.2630000000000001E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6840000000000001E-2,2.2630000000000001E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6240000000000001E-2,2.2030000000000001E-2]
["CCA",2012,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.536E-2,2.1150000000000002E-2]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.496E-2,3.074E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9290000000000002E-2,2.5080000000000002E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7659999999999999E-2,2.3449999999999999E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9599999999999999E-2,2.5389999999999999E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8599999999999998E-2,2.4389999999999998E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8190000000000001E-2,2.3980000000000001E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7749999999999998E-2,2.3539999999999998E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6719999999999999E-2,2.2509999999999999E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7809999999999999E-2,2.3599999999999999E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.772E-2,2.351E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6670000000000001E-2,2.2460000000000001E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.822E-2,2.401E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.822E-2,2.401E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.822E-2,2.401E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7569999999999999E-2,2.3359999999999999E-2]
["CCA",2013,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6619999999999999E-2,2.2409999999999999E-2]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.8899999999999999E-2,3.4679999999999996E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2339999999999999E-2,2.8129999999999999E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0459999999999999E-2,2.6249999999999999E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2700000000000001E-2,2.8490000000000001E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.155E-2,2.734E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1059999999999999E-2,2.6849999999999999E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0559999999999998E-2,2.6349999999999998E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9359999999999999E-2,2.5149999999999999E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0619999999999999E-2,2.6409999999999999E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.052E-2,2.631E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9300000000000001E-2,2.5090000000000001E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1100000000000001E-2,2.6890000000000001E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1100000000000001E-2,2.6890000000000001E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1100000000000001E-2,2.6890000000000001E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.035E-2,2.614E-2]
["CCA",2014,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.925E-2,2.504E-2]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,3.0679999999999999E-2,3.6459999999999999E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.3720000000000001E-2,2.9510000000000002E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.172E-2,2.751E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.409E-2,2.988E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2870000000000001E-2,2.8660000000000001E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2360000000000001E-2,2.8150000000000001E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1829999999999999E-2,2.7619999999999999E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0549999999999999E-2,2.6339999999999999E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.189E-2,2.768E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1780000000000001E-2,2.7570000000000001E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0490000000000001E-2,2.6280000000000001E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.239E-2,2.818E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.239E-2,2.818E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.239E-2,2.818E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1600000000000001E-2,2.7390000000000001E-2]
["CCA",2015,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,2.044E-2,2.623E-2]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.9790000000000001E-2,3.5569999999999997E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.3029999999999998E-2,2.8819999999999998E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1080000000000002E-2,2.6870000000000002E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.3390000000000001E-2,2.9180000000000001E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2210000000000001E-2,2.8000000000000001E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.171E-2,2.75E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1190000000000001E-2,2.6980000000000001E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9949999999999999E-2,2.5739999999999999E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1260000000000001E-2,2.7050000000000001E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1149999999999999E-2,2.6939999999999999E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9890000000000001E-2,2.5680000000000001E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1739999999999999E-2,2.7529999999999999E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1739999999999999E-2,2.7529999999999999E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1739999999999999E-2,2.7529999999999999E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0969999999999999E-2,2.6759999999999999E-2]
["CCA",2016,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.984E-2,2.563E-2]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.904E-2,3.4819999999999997E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2450000000000001E-2,2.8240000000000001E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0559999999999998E-2,2.6349999999999998E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.281E-2,2.86E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1649999999999999E-2,2.7439999999999999E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1170000000000001E-2,2.6960000000000001E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0660000000000001E-2,2.6450000000000001E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9460000000000002E-2,2.5250000000000002E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0729999999999998E-2,2.6519999999999998E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0619999999999999E-2,2.6409999999999999E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9400000000000001E-2,2.5190000000000001E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.12E-2,2.699E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.12E-2,2.699E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.12E-2,2.699E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0449999999999999E-2,2.6239999999999999E-2]
["CCA",2017,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9349999999999999E-2,2.5139999999999999E-2]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.9690000000000001E-2,3.5470000000000002E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2950000000000002E-2,2.8740000000000002E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.102E-2,2.681E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.332E-2,2.911E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.213E-2,2.792E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.164E-2,2.743E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.112E-2,2.691E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9890000000000001E-2,2.5680000000000001E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1190000000000001E-2,2.6980000000000001E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1080000000000002E-2,2.6870000000000002E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.983E-2,2.562E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1669999999999998E-2,2.7459999999999998E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1669999999999998E-2,2.7459999999999998E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1669999999999998E-2,2.7459999999999998E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0899999999999998E-2,2.6689999999999998E-2]
["CCA",2018,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9779999999999999E-2,2.5569999999999999E-2]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.8340000000000001E-2,3.4119999999999998E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1909999999999999E-2,2.7699999999999999E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0060000000000001E-2,2.5850000000000001E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,2.2259999999999999E-2,2.8049999999999999E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,2.1129999999999999E-2,2.6919999999999999E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0650000000000002E-2,2.6440000000000002E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0160000000000001E-2,2.5950000000000001E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.899E-2,2.478E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0219999999999998E-2,2.6009999999999998E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,2.0119999999999999E-2,2.5909999999999999E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8929999999999999E-2,2.4719999999999999E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,2.069E-2,2.648E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,2.069E-2,2.648E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,2.069E-2,2.648E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9949999999999999E-2,2.5739999999999999E-2]
["CCA",2019,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8880000000000001E-2,2.4670000000000001E-2]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.5049999999999999E-2,3.083E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9359999999999999E-2,2.5149999999999999E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7729999999999999E-2,2.3519999999999999E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.967E-2,2.546E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8669999999999999E-2,2.4459999999999999E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8249999999999999E-2,2.4039999999999999E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7819999999999999E-2,2.3609999999999999E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.678E-2,2.257E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.787E-2,2.366E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7780000000000001E-2,2.3570000000000001E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6729999999999998E-2,2.2519999999999998E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.763E-2,2.342E-2]
["CCA",2020,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.668E-2,2.247E-2]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,2.5049999999999999E-2,3.083E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1.9359999999999999E-2,2.5149999999999999E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7729999999999999E-2,2.3519999999999999E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1.967E-2,2.546E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8669999999999999E-2,2.4459999999999999E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8249999999999999E-2,2.4039999999999999E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7819999999999999E-2,2.3609999999999999E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,1.678E-2,2.257E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.787E-2,2.366E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.7780000000000001E-2,2.3570000000000001E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,1.6729999999999998E-2,2.2519999999999998E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,1.8280000000000001E-2,2.4070000000000001E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,1.763E-2,2.342E-2]
["CCA",2021,"Non-Continuous","2021-10-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,1.668E-2,2.247E-2]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2001,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2004,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2009,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2010,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2011,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2012,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2013,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2014,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2015,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2016,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2017,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2018,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2019,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2020,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","Domestic [1]",5.7999999999999996E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.9299999999999995E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","GS-1 [2]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TC-1 [3]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","GS-2 [4]",5.7999999999999996E-3,-1.0000000000000001E-5,1E-4,5.8900000000000003E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","PA-1 [8]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","PA-2 [9]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",5.7999999999999996E-3,-1.0000000000000001E-5,9.0000000000000006E-5,5.8799999999999998E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2021,"Non-Continuous","2021-02-01","9999-12-31","St. Lighting [12]",5.7999999999999996E-3,-1.0000000000000001E-5,8.0000000000000007E-5,5.8700000000000002E-3]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]

{"sheet":"CRS2","index":13,"n_rows":1441,"n_cols":16,"rows_kept":1441,"cut":false,"hidden":true,"merged":[]}
["Type","Vintage Year","Continuous or \nNon-Continuous?","Start","End","Rate Group","DWRBC","CTC","PCIA-URG","Total",null,"Type","Vintage\nYear","Continuous or \nNon-Continuous","Rate\nGroup","PCIA-URG\nFactor"]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3,null,{"$f":"IF(Account!$M$2=TRUE,\"DA\", IF(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),\"CCA\",\"CA-Cer\"))","v":"CA-Cer"},{"$f":"Account!$S$2","v":0},{"$f":"IF(AND(Account!$O$2=TRUE,Account!$P$2=FALSE),\"Continuous\",\"Non-Continuous\")","v":"Non-Continuous"},"Domestic [1]",{"$f":"_xlfn.IFNA(INDEX($I:$I,MATCH(1,($M$2=$B:$B)*($N$2=$C:$C)*($O$2=$F:$F)*($L$2=$A:$A),0)),0)","v":0}]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3,null,"[1] Includes Schedules D, D-SDP, D-SDP-O, D-CARE, DE, D-FERA, DM, DMS-1, DMS-2, DMS-3, TOU-D, TOU-D-T, TOU-D-Prime, TOU-Default-1, TOU-Default-2, and TOU-EV-1."]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3,null,"[2] Includes Schedules GS-1, TOU-EV-7, TOU-GS-1, TOU-GS-1-D-RTP"]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3,null,"[3] Includes Schedules TC-1, Wi-Fi-1, and WTR."]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3,null,"[4] Includes Schedules GS-2, TOU-EV-8, TOU-GS-2, and TOU-GS-2-D-RTP. "]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3,null,"[5] Includes Schedules TOU-GS-3 and TOU-GS-3-D-RTP."]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3,null,"[6] Includes Schedules TOU-EV-9, TOU-8, TOU-8-RBU, and TOU-8-D-RTP."]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3,null,"[7] Includes Schedules TOU-8-Standby and TOU-8-D-Standby-RTP."]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3,null,"[8] Includes Schedule PA-1"]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3,null,"[9] Includes Schedule PA-2"]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3,null,"[10] Includes Schedules  TOU-PA-2 and TOU-PA-2-D-RTP."]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3,null,"[11] Includes Schedules  TOU-PA-3 and TOU-PA-3-D-RTP."]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3,null,"[12] Includes Schedules AL-2, DWL, LS-1, LS-2, LS-3, and OL-1."]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["DA",2001,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["DA",2001,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2001,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["DA",2004,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["DA",2004,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2004,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.391E-2,2.0410000000000001E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0749999999999999E-2,1.7259999999999998E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,9.8399999999999998E-3,1.635E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0919999999999999E-2,1.7430000000000001E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0359999999999999E-2,1.687E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.013E-2,1.6640000000000002E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.8899999999999995E-3,1.6399999999999998E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.3100000000000006E-3,1.5820000000000001E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.92E-3,1.643E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.8700000000000003E-3,1.6379999999999999E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.2800000000000001E-3,1.5789999999999998E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0149999999999999E-2,1.6660000000000001E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0149999999999999E-2,1.6660000000000001E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0149999999999999E-2,1.6660000000000001E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,9.7800000000000005E-3,1.6289999999999999E-2]
["DA",2009,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,9.2599999999999991E-3,1.5769999999999999E-2]
["DA",2009,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2009,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.754E-2,2.4039999999999999E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.355E-2,2.0060000000000001E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.24E-2,1.891E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.376E-2,2.027E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.307E-2,1.958E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.277E-2,1.9279999999999999E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.247E-2,1.898E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.174E-2,1.8250000000000002E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.251E-2,1.9020000000000002E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.244E-2,1.8950000000000002E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.17E-2,1.821E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.2789999999999999E-2,1.9299999999999998E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.2789999999999999E-2,1.9299999999999998E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.2789999999999999E-2,1.9299999999999998E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.234E-2,1.8849999999999999E-2]
["DA",2010,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.167E-2,1.8180000000000002E-2]
["DA",2010,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2010,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.2579999999999999E-2,2.9079999999999998E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.745E-2,2.3960000000000002E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.5980000000000001E-2,2.2490000000000003E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7729999999999999E-2,2.4239999999999998E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6830000000000001E-2,2.334E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6449999999999999E-2,2.2960000000000001E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6060000000000001E-2,2.257E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.512E-2,2.163E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6109999999999999E-2,2.2620000000000001E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6029999999999999E-2,2.2539999999999998E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.508E-2,2.1589999999999998E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6480000000000002E-2,2.2990000000000003E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6480000000000002E-2,2.2990000000000003E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6480000000000002E-2,2.2990000000000003E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.5890000000000001E-2,2.2400000000000003E-2]
["DA",2011,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.504E-2,2.155E-2]
["DA",2011,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2011,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.3359999999999999E-2,2.9859999999999998E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.805E-2,2.4559999999999998E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.653E-2,2.3039999999999998E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8339999999999999E-2,2.4849999999999997E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7409999999999998E-2,2.3919999999999997E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.702E-2,2.3530000000000002E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.661E-2,2.3120000000000002E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.5640000000000001E-2,2.2150000000000003E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6660000000000001E-2,2.3170000000000003E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6580000000000001E-2,2.3089999999999999E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.5599999999999999E-2,2.2109999999999998E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7049999999999999E-2,2.3559999999999998E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7049999999999999E-2,2.3559999999999998E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7049999999999999E-2,2.3559999999999998E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.644E-2,2.2949999999999998E-2]
["DA",2012,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.555E-2,2.206E-2]
["DA",2012,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2012,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.5250000000000002E-2,3.175E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.951E-2,2.6020000000000001E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.787E-2,2.4379999999999999E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9820000000000001E-2,2.6329999999999999E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.882E-2,2.5329999999999998E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.84E-2,2.4910000000000002E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.796E-2,2.4469999999999999E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6910000000000001E-2,2.3420000000000003E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8010000000000002E-2,2.452E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7919999999999998E-2,2.443E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.686E-2,2.3370000000000002E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8429999999999998E-2,2.4939999999999997E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8429999999999998E-2,2.4939999999999997E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8429999999999998E-2,2.4939999999999997E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7770000000000001E-2,2.4280000000000003E-2]
["DA",2013,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6809999999999999E-2,2.332E-2]
["DA",2013,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2013,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.9190000000000001E-2,3.569E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.256E-2,2.9069999999999999E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0660000000000001E-2,2.717E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2919999999999999E-2,2.9429999999999998E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1760000000000002E-2,2.8270000000000003E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1270000000000001E-2,2.7779999999999999E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.077E-2,2.7279999999999999E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9550000000000001E-2,2.606E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0830000000000001E-2,2.7340000000000003E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0719999999999999E-2,2.7229999999999997E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.949E-2,2.6000000000000002E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1309999999999999E-2,2.7819999999999998E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1309999999999999E-2,2.7819999999999998E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1309999999999999E-2,2.7819999999999998E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0549999999999999E-2,2.7060000000000001E-2]
["DA",2014,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9439999999999999E-2,2.5950000000000001E-2]
["DA",2014,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2014,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,3.0970000000000001E-2,3.7470000000000003E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3939999999999999E-2,3.0449999999999998E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1919999999999999E-2,2.8429999999999997E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.4320000000000001E-2,3.0830000000000003E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3089999999999999E-2,2.9600000000000001E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.257E-2,2.9080000000000002E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2030000000000001E-2,2.8540000000000003E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0750000000000001E-2,2.726E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2100000000000002E-2,2.8610000000000003E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1989999999999999E-2,2.8499999999999998E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.068E-2,2.7189999999999999E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2599999999999999E-2,2.9109999999999997E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2599999999999999E-2,2.9109999999999997E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2599999999999999E-2,2.9109999999999997E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.18E-2,2.8310000000000002E-2]
["DA",2015,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0629999999999999E-2,2.7139999999999997E-2]
["DA",2015,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2015,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,3.0079999999999999E-2,3.6580000000000001E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.325E-2,2.9760000000000002E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.129E-2,2.7799999999999998E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3619999999999999E-2,3.0129999999999997E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2419999999999999E-2,2.8929999999999997E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1919999999999999E-2,2.8429999999999997E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1399999999999999E-2,2.7909999999999997E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0150000000000001E-2,2.6660000000000003E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.146E-2,2.7970000000000002E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1350000000000001E-2,2.7860000000000003E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.009E-2,2.6599999999999999E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1950000000000001E-2,2.8459999999999999E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1950000000000001E-2,2.8459999999999999E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1950000000000001E-2,2.8459999999999999E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1170000000000001E-2,2.7680000000000003E-2]
["DA",2016,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0029999999999999E-2,2.6540000000000001E-2]
["DA",2016,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2016,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.9329999999999998E-2,3.5830000000000001E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2669999999999999E-2,2.9179999999999998E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0760000000000001E-2,2.7270000000000003E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3029999999999998E-2,2.9539999999999997E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1870000000000001E-2,2.8380000000000002E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.138E-2,2.7889999999999998E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.087E-2,2.7380000000000002E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9650000000000001E-2,2.6160000000000003E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0930000000000001E-2,2.7439999999999999E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0830000000000001E-2,2.7340000000000003E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.959E-2,2.6099999999999998E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1409999999999998E-2,2.792E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1409999999999998E-2,2.792E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1409999999999998E-2,2.792E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0650000000000002E-2,2.7160000000000004E-2]
["DA",2017,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9539999999999998E-2,2.6049999999999997E-2]
["DA",2017,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2017,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.998E-2,3.6479999999999999E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.317E-2,2.9679999999999998E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1219999999999999E-2,2.7729999999999998E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3539999999999998E-2,3.005E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2349999999999998E-2,2.8859999999999997E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1850000000000001E-2,2.8360000000000003E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1329999999999998E-2,2.7839999999999997E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0080000000000001E-2,2.6590000000000003E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1389999999999999E-2,2.7900000000000001E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.128E-2,2.7790000000000002E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.002E-2,2.6529999999999998E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.188E-2,2.8389999999999999E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.188E-2,2.8389999999999999E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.188E-2,2.8389999999999999E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.111E-2,2.7619999999999999E-2]
["DA",2018,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9970000000000002E-2,2.6480000000000004E-2]
["DA",2018,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2018,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.8629999999999999E-2,3.5130000000000002E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.213E-2,2.8639999999999999E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.027E-2,2.6779999999999998E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.248E-2,2.8990000000000002E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1340000000000001E-2,2.785E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.086E-2,2.7369999999999998E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0369999999999999E-2,2.6880000000000001E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9179999999999999E-2,2.5689999999999998E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.043E-2,2.6939999999999999E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0330000000000001E-2,2.6840000000000003E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9120000000000002E-2,2.563E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0899999999999998E-2,2.7409999999999997E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0899999999999998E-2,2.7409999999999997E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0899999999999998E-2,2.7409999999999997E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0160000000000001E-2,2.6669999999999999E-2]
["DA",2019,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.907E-2,2.5579999999999999E-2]
["DA",2019,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2019,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.5340000000000001E-2,3.184E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.959E-2,2.6099999999999998E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7930000000000001E-2,2.4440000000000003E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9900000000000001E-2,2.6410000000000003E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8890000000000001E-2,2.5399999999999999E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8460000000000001E-2,2.4969999999999999E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8020000000000001E-2,2.4530000000000003E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6969999999999999E-2,2.3480000000000001E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8079999999999999E-2,2.4590000000000001E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7989999999999999E-2,2.4500000000000001E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6920000000000001E-2,2.3429999999999999E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7840000000000002E-2,2.4350000000000004E-2]
["DA",2020,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6879999999999999E-2,2.3390000000000001E-2]
["DA",2020,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2020,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.5340000000000001E-2,3.184E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.959E-2,2.6099999999999998E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7930000000000001E-2,2.4440000000000003E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9900000000000001E-2,2.6410000000000003E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8890000000000001E-2,2.5399999999999999E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8460000000000001E-2,2.4969999999999999E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8020000000000001E-2,2.4530000000000003E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6969999999999999E-2,2.3480000000000001E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8079999999999999E-2,2.4590000000000001E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7989999999999999E-2,2.4500000000000001E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6920000000000001E-2,2.3429999999999999E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7840000000000002E-2,2.4350000000000004E-2]
["DA",2021,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6879999999999999E-2,2.3390000000000001E-2]
["DA",2021,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["DA",2021,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2001,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2001,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2004,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2004,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.391E-2,2.0410000000000001E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0749999999999999E-2,1.7259999999999998E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,9.8399999999999998E-3,1.635E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0919999999999999E-2,1.7430000000000001E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0359999999999999E-2,1.687E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.013E-2,1.6640000000000002E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.8899999999999995E-3,1.6399999999999998E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.3100000000000006E-3,1.5820000000000001E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.92E-3,1.643E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.8700000000000003E-3,1.6379999999999999E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.2800000000000001E-3,1.5789999999999998E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0149999999999999E-2,1.6660000000000001E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0149999999999999E-2,1.6660000000000001E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.0149999999999999E-2,1.6660000000000001E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,9.7800000000000005E-3,1.6289999999999999E-2]
["CCA",2009,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,9.2599999999999991E-3,1.5769999999999999E-2]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2009,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.754E-2,2.4039999999999999E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.355E-2,2.0060000000000001E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.24E-2,1.891E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.376E-2,2.027E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.307E-2,1.958E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.277E-2,1.9279999999999999E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.247E-2,1.898E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.174E-2,1.8250000000000002E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.251E-2,1.9020000000000002E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.244E-2,1.8950000000000002E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.17E-2,1.821E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.2789999999999999E-2,1.9299999999999998E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.2789999999999999E-2,1.9299999999999998E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.2789999999999999E-2,1.9299999999999998E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.234E-2,1.8849999999999999E-2]
["CCA",2010,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.167E-2,1.8180000000000002E-2]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2010,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.2579999999999999E-2,2.9079999999999998E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.745E-2,2.3960000000000002E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.5980000000000001E-2,2.2490000000000003E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7729999999999999E-2,2.4239999999999998E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6830000000000001E-2,2.334E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6449999999999999E-2,2.2960000000000001E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6060000000000001E-2,2.257E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.512E-2,2.163E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6109999999999999E-2,2.2620000000000001E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6029999999999999E-2,2.2539999999999998E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.508E-2,2.1589999999999998E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6480000000000002E-2,2.2990000000000003E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6480000000000002E-2,2.2990000000000003E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6480000000000002E-2,2.2990000000000003E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.5890000000000001E-2,2.2400000000000003E-2]
["CCA",2011,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.504E-2,2.155E-2]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2011,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.3359999999999999E-2,2.9859999999999998E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.805E-2,2.4559999999999998E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.653E-2,2.3039999999999998E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8339999999999999E-2,2.4849999999999997E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7409999999999998E-2,2.3919999999999997E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.702E-2,2.3530000000000002E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.661E-2,2.3120000000000002E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.5640000000000001E-2,2.2150000000000003E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6660000000000001E-2,2.3170000000000003E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6580000000000001E-2,2.3089999999999999E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.5599999999999999E-2,2.2109999999999998E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7049999999999999E-2,2.3559999999999998E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7049999999999999E-2,2.3559999999999998E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7049999999999999E-2,2.3559999999999998E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.644E-2,2.2949999999999998E-2]
["CCA",2012,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.555E-2,2.206E-2]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2012,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.5250000000000002E-2,3.175E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.951E-2,2.6020000000000001E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.787E-2,2.4379999999999999E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9820000000000001E-2,2.6329999999999999E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.882E-2,2.5329999999999998E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.84E-2,2.4910000000000002E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.796E-2,2.4469999999999999E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6910000000000001E-2,2.3420000000000003E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8010000000000002E-2,2.452E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7919999999999998E-2,2.443E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.686E-2,2.3370000000000002E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8429999999999998E-2,2.4939999999999997E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8429999999999998E-2,2.4939999999999997E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8429999999999998E-2,2.4939999999999997E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7770000000000001E-2,2.4280000000000003E-2]
["CCA",2013,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6809999999999999E-2,2.332E-2]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2013,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.9190000000000001E-2,3.569E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.256E-2,2.9069999999999999E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0660000000000001E-2,2.717E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2919999999999999E-2,2.9429999999999998E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1760000000000002E-2,2.8270000000000003E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1270000000000001E-2,2.7779999999999999E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.077E-2,2.7279999999999999E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9550000000000001E-2,2.606E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0830000000000001E-2,2.7340000000000003E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0719999999999999E-2,2.7229999999999997E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.949E-2,2.6000000000000002E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1309999999999999E-2,2.7819999999999998E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1309999999999999E-2,2.7819999999999998E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1309999999999999E-2,2.7819999999999998E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0549999999999999E-2,2.7060000000000001E-2]
["CCA",2014,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9439999999999999E-2,2.5950000000000001E-2]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2014,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,3.0970000000000001E-2,3.7470000000000003E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3939999999999999E-2,3.0449999999999998E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1919999999999999E-2,2.8429999999999997E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.4320000000000001E-2,3.0830000000000003E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3089999999999999E-2,2.9600000000000001E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.257E-2,2.9080000000000002E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2030000000000001E-2,2.8540000000000003E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0750000000000001E-2,2.726E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2100000000000002E-2,2.8610000000000003E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1989999999999999E-2,2.8499999999999998E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.068E-2,2.7189999999999999E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2599999999999999E-2,2.9109999999999997E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2599999999999999E-2,2.9109999999999997E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2599999999999999E-2,2.9109999999999997E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.18E-2,2.8310000000000002E-2]
["CCA",2015,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0629999999999999E-2,2.7139999999999997E-2]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2015,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,3.0079999999999999E-2,3.6580000000000001E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.325E-2,2.9760000000000002E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.129E-2,2.7799999999999998E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3619999999999999E-2,3.0129999999999997E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2419999999999999E-2,2.8929999999999997E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1919999999999999E-2,2.8429999999999997E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1399999999999999E-2,2.7909999999999997E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0150000000000001E-2,2.6660000000000003E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.146E-2,2.7970000000000002E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1350000000000001E-2,2.7860000000000003E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.009E-2,2.6599999999999999E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1950000000000001E-2,2.8459999999999999E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1950000000000001E-2,2.8459999999999999E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1950000000000001E-2,2.8459999999999999E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1170000000000001E-2,2.7680000000000003E-2]
["CCA",2016,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0029999999999999E-2,2.6540000000000001E-2]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2016,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.9329999999999998E-2,3.5830000000000001E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2669999999999999E-2,2.9179999999999998E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0760000000000001E-2,2.7270000000000003E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3029999999999998E-2,2.9539999999999997E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1870000000000001E-2,2.8380000000000002E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.138E-2,2.7889999999999998E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.087E-2,2.7380000000000002E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9650000000000001E-2,2.6160000000000003E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0930000000000001E-2,2.7439999999999999E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0830000000000001E-2,2.7340000000000003E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.959E-2,2.6099999999999998E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1409999999999998E-2,2.792E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1409999999999998E-2,2.792E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1409999999999998E-2,2.792E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0650000000000002E-2,2.7160000000000004E-2]
["CCA",2017,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9539999999999998E-2,2.6049999999999997E-2]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2017,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.998E-2,3.6479999999999999E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.317E-2,2.9679999999999998E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1219999999999999E-2,2.7729999999999998E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.3539999999999998E-2,3.005E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.2349999999999998E-2,2.8859999999999997E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1850000000000001E-2,2.8360000000000003E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1329999999999998E-2,2.7839999999999997E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0080000000000001E-2,2.6590000000000003E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1389999999999999E-2,2.7900000000000001E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.128E-2,2.7790000000000002E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.002E-2,2.6529999999999998E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.188E-2,2.8389999999999999E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.188E-2,2.8389999999999999E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.188E-2,2.8389999999999999E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.111E-2,2.7619999999999999E-2]
["CCA",2018,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9970000000000002E-2,2.6480000000000004E-2]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2018,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.8629999999999999E-2,3.5130000000000002E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,2.213E-2,2.8639999999999999E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,2.027E-2,2.6779999999999998E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,2.248E-2,2.8990000000000002E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,2.1340000000000001E-2,2.785E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.086E-2,2.7369999999999998E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0369999999999999E-2,2.6880000000000001E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9179999999999999E-2,2.5689999999999998E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.043E-2,2.6939999999999999E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0330000000000001E-2,2.6840000000000003E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9120000000000002E-2,2.563E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0899999999999998E-2,2.7409999999999997E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0899999999999998E-2,2.7409999999999997E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0899999999999998E-2,2.7409999999999997E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,2.0160000000000001E-2,2.6669999999999999E-2]
["CCA",2019,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.907E-2,2.5579999999999999E-2]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2019,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.5340000000000001E-2,3.184E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.959E-2,2.6099999999999998E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7930000000000001E-2,2.4440000000000003E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9900000000000001E-2,2.6410000000000003E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8890000000000001E-2,2.5399999999999999E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8460000000000001E-2,2.4969999999999999E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8020000000000001E-2,2.4530000000000003E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6969999999999999E-2,2.3480000000000001E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8079999999999999E-2,2.4590000000000001E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7989999999999999E-2,2.4500000000000001E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6920000000000001E-2,2.3429999999999999E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7840000000000002E-2,2.4350000000000004E-2]
["CCA",2020,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6879999999999999E-2,2.3390000000000001E-2]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2020,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,2.5340000000000001E-2,3.184E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1.959E-2,2.6099999999999998E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7930000000000001E-2,2.4440000000000003E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1.9900000000000001E-2,2.6410000000000003E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8890000000000001E-2,2.5399999999999999E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8460000000000001E-2,2.4969999999999999E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8020000000000001E-2,2.4530000000000003E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6969999999999999E-2,2.3480000000000001E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8079999999999999E-2,2.4590000000000001E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7989999999999999E-2,2.4500000000000001E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6920000000000001E-2,2.3429999999999999E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,1.8489999999999999E-2,2.5000000000000001E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,1.7840000000000002E-2,2.4350000000000004E-2]
["CCA",2021,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,1.6879999999999999E-2,2.3390000000000001E-2]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CCA",2021,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2001,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2004,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2009,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2010,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2011,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2012,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2013,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2014,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2015,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2016,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2017,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2018,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2019,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2020,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","Domestic [1]",6.5199999999999998E-3,-2.0000000000000002E-5,1.4999999999999999E-4,6.6499999999999997E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","GS-1 [2]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TC-1 [3]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","GS-2 [4]",6.5199999999999998E-3,-1.0000000000000001E-5,1E-4,6.6100000000000004E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-GS-3 [5]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sec [6]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Pri [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Sub [6]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sec [7]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Pri [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-8-Standby-Sub [7]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","PA-1 [8]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","PA-2 [9]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-2 [10]",6.5199999999999998E-3,-1.0000000000000001E-5,9.0000000000000006E-5,6.6E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","TOU-PA-3 [11]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2021,"Non-Continuous","2022-01-01","9999-12-31","St. Lighting [12]",6.5199999999999998E-3,-1.0000000000000001E-5,8.0000000000000007E-5,6.5900000000000004E-3]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","Domestic [1]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","GS-1 [2]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TC-1 [3]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","GS-2 [4]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-GS-3 [5]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sec [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Pri [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Sub [6]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","PA-1 [8]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","PA-2 [9]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-2 [10]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","TOU-PA-3 [11]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2021-02-01","9999-12-31","St. Lighting [12]",0,-1.0000000000000001E-5,0,-1.0000000000000001E-5]

{"sheet":"BllSmmry","index":14,"n_rows":301,"n_cols":146,"rows_kept":301,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Tenant!$A1","v":"ID"},{"$f":"Account!$C$1","v":"CntrctNm"},{"$f":"Account!$I$1","v":"BllngRt"},{"$f":"Tenant!$B1","v":"TnntNm"},{"$f":"Tenant!$C1","v":"TnntAddrss"},{"$f":"Tenant!$D1","v":"TnntNmbr"},{"$f":"Tenant!$E1","v":"SbMtrBllngRt"},{"$f":"Tenant!$G1","v":"MdclDvcs"},{"$f":"Usage!$D1","v":"BllPrdStrtDt"},{"$f":"Usage!$E1","v":"BllPrdEndDt"},{"$f":"Usage!$F1","v":"SbMtrRdStrt"},{"$f":"Usage!$G1","v":"SbMtrRdEnd"},{"$f":"Usage!$H1","v":"TtlUsg"},{"$f":"Usage!$X1","v":"Prd1TtlDys"},{"$f":"Usage!$CQ1&\"Fctr\"","v":"Prd1BscChrgFctr"},{"$f":"Usage!$CQ1","v":"Prd1BscChrg"},{"$f":"Usage!$AA1","v":"Prd2TtlDys"},{"$f":"Usage!$DD1&\"Fctr\"","v":"Prd2BscChrgFctr"},{"$f":"Usage!$DD1","v":"Prd2BscChrg"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BV1&\"kWh\",Usage!$BS1&\"kWh\")","v":"UsgPrd1WntrTr1kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1DlvryEngrySmmrT1Fctr\",\"P1DlvryEngryWntrT1Fctr\")","v":"P1DlvryEngryWntrT1Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CK1,Usage!$CH1)","v":"Prd1DlvryEngryWntrTr1"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BW1&\"kWh\",Usage!$BT1&\"kWh\")","v":"UsgPrd1WntrTr2kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1DlvryEngrySmmrT2Fctr\",\"P1DlvryEngryWntrT2Fctr\")","v":"P1DlvryEngryWntrT2Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CL1,Usage!$CI1)","v":"Prd1DlvryEngryWntrTr2"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BX1&\"kWh\",Usage!$BU1&\"kWh\")","v":"UsgPrd1WntrTr3kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1DlvryEngrySmmrT3Fctr\",\"P1DlvryEngryWntrT3Fctr\")","v":"P1DlvryEngryWntrT3Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CM1,Usage!$CJ1)","v":"Prd1DlvryEngryWntrTr3"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CC1&\"kWh\",Usage!$BZ1&\"kWh\")","v":"UsgPrd2WntrTr1kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2DlvryEngrySmmrT1Fctr\",\"P2DlvryEngryWntrT1Fctr\")","v":"P2DlvryEngryWntrT1Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CX1,Usage!$CU1)","v":"Prd2DlvryEngryWntrTr1"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CD1&\"kWh\",Usage!$CA1&\"kWh\")","v":"UsgPrd2WntrTr2kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2DlvryEngrySmmrT2Fctr\",\"P2DlvryEngryWntrT2Fctr\")","v":"P2DlvryEngryWntrT2Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CY1,Usage!$CV1)","v":"Prd2DlvryEngryWntrTr2"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CE1&\"kWh\",Usage!$CB1&\"kWh\")","v":"UsgPrd2WntrTr3kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2DlvryEngrySmmrT3Fctr\",\"P2DlvryEngryWntrT3Fctr\")","v":"P2DlvryEngryWntrT3Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CZ1,Usage!$CW1)","v":"Prd2DlvryEngryWntrTr3"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BV1&\"kWh\",Usage!$BS1&\"kWh\")","v":"UsgPrd1SmmrTr1kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1DlvryEngrySmmrT1Fctr\",\"P1DlvryEngryWntrT1Fctr\")","v":"P1DlvryEngrySmmrT1Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CK1,Usage!$CH1)","v":"Prd1DlvryEngrySmmrTr1"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BW1&\"kWh\",Usage!$BT1&\"kWh\")","v":"UsgPrd1SmmrTr2kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1DlvryEngrySmmrT2Fctr\",\"P1DlvryEngryWntrT2Fctr\")","v":"P1DlvryEngrySmmrT2Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CL1,Usage!$CI1)","v":"Prd1DlvryEngrySmmrTr2"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BX1&\"kWh\",Usage!$BU1&\"kWh\")","v":"UsgPrd1SmmrTr3kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1DlvryEngrySmmrT3Fctr\",\"P1DlvryEngryWntrT3Fctr\")","v":"P1DlvryEngrySmmrT3Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CM1,Usage!$CJ1)","v":"Prd1DlvryEngrySmmrTr3"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CC1&\"kWh\",Usage!$BZ1&\"kWh\")","v":"UsgPrd2SmmrTr1kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2DlvryEngrySmmrT1Fctr\",\"P2DlvryEngryWntrT1Fctr\")","v":"P2DlvryEngrySmmrT1Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CX1,Usage!$CU1)","v":"Prd2DlvryEngrySmmrTr1"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CD1&\"kWh\",Usage!$CA1&\"kWh\")","v":"UsgPrd2SmmrTr2kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2DlvryEngrySmmrT2Fctr\",\"P2DlvryEngryWntrT2Fctr\")","v":"P2DlvryEngrySmmrT2Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CY1,Usage!$CV1)","v":"Prd2DlvryEngrySmmrTr2"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CE1&\"kWh\",Usage!$CB1&\"kWh\")","v":"UsgPrd2SmmrTr3kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2DlvryEngrySmmrT3Fctr\",\"P2DlvryEngryWntrT3Fctr\")","v":"P2DlvryEngrySmmrT3Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CZ1,Usage!$CW1)","v":"Prd2DlvryEngrySmmrTr3"},{"$f":"Usage!$CO1&\"kWh\"","v":"Prd1DWRBndChrgkWh"},{"$f":"Usage!$CO1&\"Fctr\"","v":"Prd1DWRBndChrgFctr"},{"$f":"Usage!$CO1","v":"Prd1DWRBndChrg"},{"$f":"Usage!$DB1&\"kWh\"","v":"Prd2DWRBndChrgkWh"},{"$f":"Usage!$DB1&\"Fctr\"","v":"Prd2DWRBndChrgFctr"},{"$f":"Usage!$DB1","v":"Prd2DWRBndChrg"},{"$f":"Usage!$DL1","v":"TtlBlncOfMnmmChrg"},"CAREDscnt","FERADscnt",{"$f":"Usage!$GF1","v":"CAClmtCrdt"},{"$f":"Usage!$GG1","v":"DlvrySbttl"},{"$f":"Usage!$DZ1&\"kWh\"","v":"Prd1DACRSDWRBndkWh"},{"$f":"Usage!$DZ1&\"Fctr\"","v":"Prd1DACRSDWRBndFctr"},{"$f":"Usage!$DZ1","v":"Prd1DACRSDWRBnd"},{"$f":"Usage!$FC1&\"kWh\"","v":"Prd2DACRSDWRBndkWh"},{"$f":"Usage!$FC1&\"Fctr\"","v":"Prd2DACRSDWRBndFctr"},{"$f":"Usage!$FC1","v":"Prd2DACRSDWRBnd"},{"$f":"Usage!$EB1&\"kWh\"","v":"Prd1PCIAkWh"},{"$f":"Usage!$EB1&\"Fctr\"","v":"Prd1PCIAFctr"},{"$f":"Usage!$EB1","v":"Prd1PCIA"},{"$f":"Usage!$FE1&\"kWh\"","v":"Prd2PCIAkWh"},{"$f":"Usage!$FE1&\"Fctr\"","v":"Prd2PCIAFctr"},{"$f":"Usage!$FE1","v":"Prd2PCIA"},{"$f":"Usage!$ED1&\"kWh\"","v":"Prd1CTCkWh"},{"$f":"Usage!$ED1&\"Fctr\"","v":"Prd1CTCFctr"},{"$f":"Usage!$ED1","v":"Prd1CTC"},{"$f":"Usage!$FG1&\"kWh\"","v":"Prd2CTCkWh"},{"$f":"Usage!$FG1&\"Fctr\"","v":"Prd2CTCFctr"},{"$f":"Usage!$FG1","v":"Prd2CTC"},{"$f":"IF(Account!$M$2=TRUE,Usage!$GK1,IF(Account!$Q$2=TRUE,Usage!$GL1,\"DACCASbttl\"))","v":"DACCASbttl"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BV1&\" kWh\",Usage!$BS1&\" kWh\")","v":"UsgPrd1WntrTr1 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1GnrtnEngrySmmrT1Fctr\",\"P1GnrtnEngryWntrT1Fctr\")","v":"P1GnrtnEngryWntrT1Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$EK1,Usage!$EH1)","v":"Prd1GnrtnEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BW1&\" kWh\",Usage!$BT1&\" kWh\")","v":"UsgPrd1WntrTr2 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1GnrtnEngrySmmrT2Fctr\",\"P1GnrtnEngryWntrT2Fctr\")","v":"P1GnrtnEngryWntrT2Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$EL1,Usage!$EI1)","v":"Prd1GnrtnEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BX1&\" kWh\",Usage!$BU1&\" kWh\")","v":"UsgPrd1WntrTr3 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1GnrtnEngrySmmrT3Fctr\",\"P1GnrtnEngryWntrT3Fctr\")","v":"P1GnrtnEngryWntrT3Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$EM1,Usage!$EJ1)","v":"Prd1GnrtnEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CC1&\" kWh\",Usage!$BZ1&\" kWh\")","v":"UsgPrd2WntrTr1 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2GnrtnEngrySmmrT1Fctr\",\"P2GnrtnEngryWntrT1Fctr\")","v":"P2GnrtnEngryWntrT1Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$FN1,Usage!$FK1)","v":"Prd2GnrtnEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CD1&\" kWh\",Usage!$CA1&\" kWh\")","v":"UsgPrd2WntrTr2 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2GnrtnEngrySmmrT2Fctr\",\"P2GnrtnEngryWntrT2Fctr\")","v":"P2GnrtnEngryWntrT2Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$FO1,Usage!$FL1)","v":"Prd2GnrtnEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CE1&\" kWh\",Usage!$CB1&\" kWh\")","v":"UsgPrd2WntrTr3 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2GnrtnEngrySmmrT3Fctr\",\"P2GnrtnEngryWntrT3Fctr\")","v":"P2GnrtnEngryWntrT3Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$FP1,Usage!$FM1)","v":"Prd2GnrtnEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BV1&\" kWh\",Usage!$BS1&\" kWh\")","v":"UsgPrd1SmmrTr1 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1GnrtnEngrySmmrT1Fctr\",\"P1GnrtnEngryWntrT1Fctr\")","v":"P1GnrtnEngrySmmrT1Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$EK1,Usage!$EH1)","v":"Prd1GnrtnEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BW1&\" kWh\",Usage!$BT1&\" kWh\")","v":"UsgPrd1SmmrTr2 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1GnrtnEngrySmmrT2Fctr\",\"P1GnrtnEngryWntrT2Fctr\")","v":"P1GnrtnEngrySmmrT2Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$EL1,Usage!$EI1)","v":"Prd1GnrtnEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BX1&\" kWh\",Usage!$BU1&\" kWh\")","v":"UsgPrd1SmmrTr3 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1GnrtnEngrySmmrT3Fctr\",\"P1GnrtnEngryWntrT3Fctr\")","v":"P1GnrtnEngrySmmrT3Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$EM1,Usage!$EJ1)","v":"Prd1GnrtnEnrgyChrgSmmrTr3"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CC1&\" kWh\",Usage!$BZ1&\" kWh\")","v":"UsgPrd2SmmrTr1 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2GnrtnEngrySmmrT1Fctr\",\"P2GnrtnEngryWntrT1Fctr\")","v":"P2GnrtnEngrySmmrT1Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$FN1,Usage!$FK1)","v":"Prd2GnrtnEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CD1&\" kWh\",Usage!$CA1&\" kWh\")","v":"UsgPrd2SmmrTr2 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2GnrtnEngrySmmrT2Fctr\",\"P2GnrtnEngryWntrT2Fctr\")","v":"P2GnrtnEngrySmmrT2Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$FO1,Usage!$FL1)","v":"Prd2GnrtnEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CE1&\" kWh\",Usage!$CB1&\" kWh\")","v":"UsgPrd2SmmrTr3 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2GnrtnEngrySmmrT3Fctr\",\"P2GnrtnEngryWntrT3Fctr\")","v":"P2GnrtnEngrySmmrT3Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$FP1,Usage!$FM1)","v":"Prd2GnrtnEnrgyChrgSmmrTr3"},{"$f":"Usage!$GM1","v":"GnrtnSbttl"},{"$f":"Usage!$GN1","v":"GnrtnMncplSrchrgTtl"},"OthrSbttl",{"$f":"Usage!$GO1","v":"SbttlOfChrgs"},{"$f":"Tenant!$H1","v":"UUTExmpt"},{"$f":"Usage!$GO1","v":"SbttlOfChrgs"},{"$f":"Account!$Y$1","v":"UUTPrvs"},{"$f":"Usage!$GR1","v":"UUTTxPrvs"},{"$f":"Usage!$GO1","v":"SbttlOfChrgs"},{"$f":"Account!$X$1","v":"UUTCrrnt"},{"$f":"Usage!$GS1","v":"UUTTxCrrnt"},{"$f":"Usage!$GV1","v":"OldDysFrCtyFrnchsSrchrg"},"OldCtyFrnchsSrchrgPrcnt",{"$f":"Usage!$HA1","v":"OldCtyFrnchsSrchrg"},{"$f":"Usage!$GZ1","v":"NwSbttlCtyFrnchsSrchrg"},"NwCtyFrnchsSrchrgPrcnt",{"$f":"Usage!$HB1","v":"NwCtyFrnchsSrchrg"},{"$f":"Tenant!$I1","v":"SttTxExmpt"},{"$f":"Usage!$HF1","v":"OldkWhSttTx"},{"$f":"Account!$AB$1&\"Fctr\"","v":"SttTxPrvsFctr"},{"$f":"Usage!$HH1","v":"SttTxPrvs"},{"$f":"Usage!$HG1","v":"NwkWhSttTx"},{"$f":"Account!$AA$1&\"Fctr\"","v":"SttTxCrrntFctr"},{"$f":"Usage!$HI1","v":"SttTxCrrnt"},"YrNwChrgs"]
[{"$f":"Tenant!$A2","v":1},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B2","v":0},{"$f":"Tenant!$C2","v":0},{"$f":"Tenant!$D2","v":0},{"$f":"Tenant!$E2","v":0},{"$f":"Tenant!$G2","v":0},{"$f":"Usage!$D2","v":"00:00:00"},{"$f":"Usage!$E2","v":"00:00:00"},{"$f":"Usage!$F2","v":0},{"$f":"Usage!$G2","v":0},{"$f":"Usage!$H2","v":0},{"$f":"Usage!$X2","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ2","v":0},{"$f":"Usage!$AA2","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD2","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BV2,Usage!$BS2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CK2,Usage!$CH2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BW2,Usage!$BT2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CL2,Usage!$CI2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BX2,Usage!$BU2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CM2,Usage!$CJ2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CC2,Usage!$BZ2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CX2,Usage!$CU2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CD2,Usage!$CA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CY2,Usage!$CV2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CE2,Usage!$CB2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CZ2,Usage!$CW2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BV2,Usage!$BS2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CK2,Usage!$CH2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BW2,Usage!$BT2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CL2,Usage!$CI2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BX2,Usage!$BU2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CM2,Usage!$CJ2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CC2,Usage!$BZ2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CX2,Usage!$CU2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CD2,Usage!$CA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CY2,Usage!$CV2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CE2,Usage!$CB2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CZ2,Usage!$CW2)","v":0},{"$f":"SUM($T2,$W2,$Z2,$AL2,$AO2,$AR2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO2","v":0},{"$f":"SUM($AC2,$AF2,$AI2,$AU2,$AX2,$BA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB2","v":0},{"$f":"Usage!$DL2","v":0},{"$f":"SUM(Usage!$DR2,Usage!$DV2)","v":0},{"$f":"SUM(Usage!$DT2,Usage!$DX2)","v":0},{"$f":"Usage!$GF2","v":0},{"$f":"SUM(Usage!$DR2,Usage!$DT2,Usage!$DV2,Usage!$DX2,Usage!$GG2)","v":0},{"$f":"$BD2","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ2","v":0},{"$f":"$BG2","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC2","v":0},{"$f":"$BD2","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB2","v":0},{"$f":"$BG2","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE2","v":0},{"$f":"$BD2","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED2","v":0},{"$f":"$BG2","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG2","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK2,Usage!$GL2),0)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BV2,Usage!$BS2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2=\"Summer\",Usage!$EK2,Usage!$EH2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BW2,Usage!$BT2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2=\"Summer\",Usage!$EL2,Usage!$EI2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BX2,Usage!$BU2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2=\"Summer\",Usage!$EM2,Usage!$EJ2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CC2,Usage!$BZ2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2=\"Summer\",Usage!$FN2,Usage!$FK2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CD2,Usage!$CA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2=\"Summer\",Usage!$FO2,Usage!$FL2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CE2,Usage!$CB2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2=\"Summer\",Usage!$FP2,Usage!$FM2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BV2,Usage!$BS2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2<>\"Summer\",Usage!$EK2,Usage!$EH2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BW2,Usage!$BT2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2<>\"Summer\",Usage!$EL2,Usage!$EI2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BX2,Usage!$BU2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2<>\"Summer\",Usage!$EM2,Usage!$EJ2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CC2,Usage!$BZ2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2<>\"Summer\",Usage!$FN2,Usage!$FK2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CD2,Usage!$CA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2<>\"Summer\",Usage!$FO2,Usage!$FL2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CE2,Usage!$CB2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M2<>\"Summer\",Usage!$FP2,Usage!$FM2))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM2","v":0},{"$f":"Usage!$GN2","v":0},{"$f":"Usage!$GN2","v":0},{"$f":"Usage!$GO2","v":0},{"$f":"Tenant!$H2","v":0},{"$f":"Usage!$GO2","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR2","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO2","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS2","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV2","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA2","v":0},{"$f":"Usage!$GZ2","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB2","v":0},{"$f":"Tenant!$I2","v":0},{"$f":"Usage!$HF2","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH2","v":0},{"$f":"Usage!$HG2","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI2","v":0},{"$f":"SUM($BN2,$CG2,$DR2,$DT2,$DY2,$EB2,$EE2,$EH2,$EL2,$EO2)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Tenant!$A3","v":2},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B3","v":0},{"$f":"Tenant!$C3","v":0},{"$f":"Tenant!$D3","v":0},{"$f":"Tenant!$E3","v":0},{"$f":"Tenant!$G3","v":0},{"$f":"Usage!$D3","v":"00:00:00"},{"$f":"Usage!$E3","v":"00:00:00"},{"$f":"Usage!$F3","v":0},{"$f":"Usage!$G3","v":0},{"$f":"Usage!$H3","v":0},{"$f":"Usage!$X3","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ3","v":0},{"$f":"Usage!$AA3","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD3","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BV3,Usage!$BS3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CK3,Usage!$CH3)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BW3,Usage!$BT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CL3,Usage!$CI3)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BX3,Usage!$BU3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CM3,Usage!$CJ3)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CC3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CX3,Usage!$CU3)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CD3,Usage!$CA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CY3,Usage!$CV3)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CE3,Usage!$CB3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CZ3,Usage!$CW3)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BV3,Usage!$BS3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CK3,Usage!$CH3)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BW3,Usage!$BT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CL3,Usage!$CI3)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BX3,Usage!$BU3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CM3,Usage!$CJ3)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CC3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CX3,Usage!$CU3)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CD3,Usage!$CA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CY3,Usage!$CV3)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CE3,Usage!$CB3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CZ3,Usage!$CW3)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M3=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO3","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M3=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB3","v":0},{"$f":"Usage!$DL3","v":0},{"$f":"SUM(Usage!$DR3,Usage!$DV3)","v":0},{"$f":"SUM(Usage!$DT3,Usage!$DX3)","v":0},{"$f":"Usage!$GF3","v":0},{"$f":"SUM(Usage!$DR3,Usage!$DT3,Usage!$DV3,Usage!$DX3,Usage!$GG3)","v":0},{"$f":"$BD3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ3","v":0},{"$f":"$BG3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC3","v":0},{"$f":"$BD3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB3","v":0},{"$f":"$BG3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE3","v":0},{"$f":"$BD3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED3","v":0},{"$f":"$BG3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG3","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK3,Usage!$GL3),0)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BV3,Usage!$BS3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3=\"Summer\",Usage!$EK3,Usage!$EH3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BW3,Usage!$BT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3=\"Summer\",Usage!$EL3,Usage!$EI3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BX3,Usage!$BU3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3=\"Summer\",Usage!$EM3,Usage!$EJ3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CC3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3=\"Summer\",Usage!$FN3,Usage!$FK3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CD3,Usage!$CA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3=\"Summer\",Usage!$FO3,Usage!$FL3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CE3,Usage!$CB3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3=\"Summer\",Usage!$FP3,Usage!$FM3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$BW3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3<>\"Summer\",Usage!$EK3,Usage!$EH3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BW3,Usage!$BT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3<>\"Summer\",Usage!$EL3,Usage!$EI3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BX3,Usage!$BU3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3<>\"Summer\",Usage!$EM3,Usage!$EJ3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CC3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3<>\"Summer\",Usage!$FN3,Usage!$FK3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CD3,Usage!$CA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3<>\"Summer\",Usage!$FO3,Usage!$FL3))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CE3,Usage!$CB3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M3<>\"Summer\",Usage!$FP3,Usage!$FM3))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM3","v":0},{"$f":"Usage!$GN3","v":0},{"$f":"Usage!$GN3","v":0},{"$f":"Usage!$GO3","v":0},{"$f":"Tenant!$H3","v":0},{"$f":"Usage!$GO3","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR3","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO3","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS3","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV3","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA3","v":0},{"$f":"Usage!$GZ3","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB3","v":0},{"$f":"Tenant!$I3","v":0},{"$f":"Usage!$HF3","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH3","v":0},{"$f":"Usage!$HG3","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI3","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A4","v":3},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B4","v":0},{"$f":"Tenant!$C4","v":0},{"$f":"Tenant!$D4","v":0},{"$f":"Tenant!$E4","v":0},{"$f":"Tenant!$G4","v":0},{"$f":"Usage!$D4","v":"00:00:00"},{"$f":"Usage!$E4","v":"00:00:00"},{"$f":"Usage!$F4","v":0},{"$f":"Usage!$G4","v":0},{"$f":"Usage!$H4","v":0},{"$f":"Usage!$X4","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ4","v":0},{"$f":"Usage!$AA4","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD4","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BV4,Usage!$BS4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CK4,Usage!$CH4)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BW4,Usage!$BT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CL4,Usage!$CI4)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BX4,Usage!$BU4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CM4,Usage!$CJ4)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CC4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CX4,Usage!$CU4)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CD4,Usage!$CA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CY4,Usage!$CV4)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CE4,Usage!$CB4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CZ4,Usage!$CW4)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BV4,Usage!$BS4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CK4,Usage!$CH4)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BW4,Usage!$BT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CL4,Usage!$CI4)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BX4,Usage!$BU4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CM4,Usage!$CJ4)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CC4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CX4,Usage!$CU4)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CD4,Usage!$CA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CY4,Usage!$CV4)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CE4,Usage!$CB4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CZ4,Usage!$CW4)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M4=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO4","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M4=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB4","v":0},{"$f":"Usage!$DL4","v":0},{"$f":"SUM(Usage!$DR4,Usage!$DV4)","v":0},{"$f":"SUM(Usage!$DT4,Usage!$DX4)","v":0},{"$f":"Usage!$GF4","v":0},{"$f":"SUM(Usage!$DR4,Usage!$DT4,Usage!$DV4,Usage!$DX4,Usage!$GG4)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ4","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC4","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB4","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE4","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED4","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG4","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK4,Usage!$GL4),0)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BV4,Usage!$BS4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4=\"Summer\",Usage!$EK4,Usage!$EH4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BW4,Usage!$BT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4=\"Summer\",Usage!$EL4,Usage!$EI4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BX4,Usage!$BU4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4=\"Summer\",Usage!$EM4,Usage!$EJ4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CC4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4=\"Summer\",Usage!$FN4,Usage!$FK4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CD4,Usage!$CA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4=\"Summer\",Usage!$FO4,Usage!$FL4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CE4,Usage!$CB4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4=\"Summer\",Usage!$FP4,Usage!$FM4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$BW4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4<>\"Summer\",Usage!$EK4,Usage!$EH4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BW4,Usage!$BT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4<>\"Summer\",Usage!$EL4,Usage!$EI4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BX4,Usage!$BU4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4<>\"Summer\",Usage!$EM4,Usage!$EJ4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CC4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4<>\"Summer\",Usage!$FN4,Usage!$FK4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CD4,Usage!$CA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4<>\"Summer\",Usage!$FO4,Usage!$FL4))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CE4,Usage!$CB4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M4<>\"Summer\",Usage!$FP4,Usage!$FM4))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM4","v":0},{"$f":"Usage!$GN4","v":0},{"$f":"Usage!$GN4","v":0},{"$f":"Usage!$GO4","v":0},{"$f":"Tenant!$H4","v":0},{"$f":"Usage!$GO4","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR4","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO4","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS4","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV4","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA4","v":0},{"$f":"Usage!$GZ4","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB4","v":0},{"$f":"Tenant!$I4","v":0},{"$f":"Usage!$HF4","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH4","v":0},{"$f":"Usage!$HG4","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI4","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A5","v":4},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B5","v":0},{"$f":"Tenant!$C5","v":0},{"$f":"Tenant!$D5","v":0},{"$f":"Tenant!$E5","v":0},{"$f":"Tenant!$G5","v":0},{"$f":"Usage!$D5","v":"00:00:00"},{"$f":"Usage!$E5","v":"00:00:00"},{"$f":"Usage!$F5","v":0},{"$f":"Usage!$G5","v":0},{"$f":"Usage!$H5","v":0},{"$f":"Usage!$X5","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ5","v":0},{"$f":"Usage!$AA5","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD5","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BV5,Usage!$BS5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CK5,Usage!$CH5)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BW5,Usage!$BT5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CL5,Usage!$CI5)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BX5,Usage!$BU5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CM5,Usage!$CJ5)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CC5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CX5,Usage!$CU5)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CD5,Usage!$CA5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CY5,Usage!$CV5)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CE5,Usage!$CB5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CZ5,Usage!$CW5)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BV5,Usage!$BS5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CK5,Usage!$CH5)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BW5,Usage!$BT5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CL5,Usage!$CI5)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BX5,Usage!$BU5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CM5,Usage!$CJ5)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CC5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CX5,Usage!$CU5)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CD5,Usage!$CA5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CY5,Usage!$CV5)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CE5,Usage!$CB5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CZ5,Usage!$CW5)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M5=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO5","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M5=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB5","v":0},{"$f":"Usage!$DL5","v":0},{"$f":"SUM(Usage!$DR5,Usage!$DV5)","v":0},{"$f":"SUM(Usage!$DT5,Usage!$DX5)","v":0},{"$f":"Usage!$GF5","v":0},{"$f":"SUM(Usage!$DR5,Usage!$DT5,Usage!$DV5,Usage!$DX5,Usage!$GG5)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ5","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC5","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB5","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE5","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED5","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG5","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK5,Usage!$GL5),0)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BV5,Usage!$BS5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5=\"Summer\",Usage!$EK5,Usage!$EH5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BW5,Usage!$BT5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5=\"Summer\",Usage!$EL5,Usage!$EI5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BX5,Usage!$BU5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5=\"Summer\",Usage!$EM5,Usage!$EJ5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CC5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5=\"Summer\",Usage!$FN5,Usage!$FK5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CD5,Usage!$CA5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5=\"Summer\",Usage!$FO5,Usage!$FL5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CE5,Usage!$CB5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5=\"Summer\",Usage!$FP5,Usage!$FM5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$BW5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5<>\"Summer\",Usage!$EK5,Usage!$EH5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BW5,Usage!$BT5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5<>\"Summer\",Usage!$EL5,Usage!$EI5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BX5,Usage!$BU5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5<>\"Summer\",Usage!$EM5,Usage!$EJ5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CC5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5<>\"Summer\",Usage!$FN5,Usage!$FK5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CD5,Usage!$CA5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5<>\"Summer\",Usage!$FO5,Usage!$FL5))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CE5,Usage!$CB5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M5<>\"Summer\",Usage!$FP5,Usage!$FM5))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM5","v":0},{"$f":"Usage!$GN5","v":0},{"$f":"Usage!$GN5","v":0},{"$f":"Usage!$GO5","v":0},{"$f":"Tenant!$H5","v":0},{"$f":"Usage!$GO5","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR5","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO5","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS5","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV5","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA5","v":0},{"$f":"Usage!$GZ5","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB5","v":0},{"$f":"Tenant!$I5","v":0},{"$f":"Usage!$HF5","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH5","v":0},{"$f":"Usage!$HG5","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI5","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A6","v":5},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B6","v":0},{"$f":"Tenant!$C6","v":0},{"$f":"Tenant!$D6","v":0},{"$f":"Tenant!$E6","v":0},{"$f":"Tenant!$G6","v":0},{"$f":"Usage!$D6","v":"00:00:00"},{"$f":"Usage!$E6","v":"00:00:00"},{"$f":"Usage!$F6","v":0},{"$f":"Usage!$G6","v":0},{"$f":"Usage!$H6","v":0},{"$f":"Usage!$X6","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ6","v":0},{"$f":"Usage!$AA6","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD6","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BV6,Usage!$BS6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CK6,Usage!$CH6)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BW6,Usage!$BT6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CL6,Usage!$CI6)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BX6,Usage!$BU6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CM6,Usage!$CJ6)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CC6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CX6,Usage!$CU6)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CD6,Usage!$CA6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CY6,Usage!$CV6)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CE6,Usage!$CB6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CZ6,Usage!$CW6)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BV6,Usage!$BS6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CK6,Usage!$CH6)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BW6,Usage!$BT6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CL6,Usage!$CI6)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BX6,Usage!$BU6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CM6,Usage!$CJ6)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CC6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CX6,Usage!$CU6)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CD6,Usage!$CA6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CY6,Usage!$CV6)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CE6,Usage!$CB6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CZ6,Usage!$CW6)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M6=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO6","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M6=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB6","v":0},{"$f":"Usage!$DL6","v":0},{"$f":"SUM(Usage!$DR6,Usage!$DV6)","v":0},{"$f":"SUM(Usage!$DT6,Usage!$DX6)","v":0},{"$f":"Usage!$GF6","v":0},{"$f":"SUM(Usage!$DR6,Usage!$DT6,Usage!$DV6,Usage!$DX6,Usage!$GG6)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ6","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC6","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB6","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE6","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED6","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG6","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK6,Usage!$GL6),0)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BV6,Usage!$BS6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6=\"Summer\",Usage!$EK6,Usage!$EH6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BW6,Usage!$BT6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6=\"Summer\",Usage!$EL6,Usage!$EI6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BX6,Usage!$BU6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6=\"Summer\",Usage!$EM6,Usage!$EJ6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CC6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6=\"Summer\",Usage!$FN6,Usage!$FK6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CD6,Usage!$CA6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6=\"Summer\",Usage!$FO6,Usage!$FL6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CE6,Usage!$CB6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6=\"Summer\",Usage!$FP6,Usage!$FM6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$BW6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6<>\"Summer\",Usage!$EK6,Usage!$EH6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BW6,Usage!$BT6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6<>\"Summer\",Usage!$EL6,Usage!$EI6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BX6,Usage!$BU6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6<>\"Summer\",Usage!$EM6,Usage!$EJ6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CC6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6<>\"Summer\",Usage!$FN6,Usage!$FK6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CD6,Usage!$CA6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6<>\"Summer\",Usage!$FO6,Usage!$FL6))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CE6,Usage!$CB6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M6<>\"Summer\",Usage!$FP6,Usage!$FM6))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM6","v":0},{"$f":"Usage!$GN6","v":0},{"$f":"Usage!$GN6","v":0},{"$f":"Usage!$GO6","v":0},{"$f":"Tenant!$H6","v":0},{"$f":"Usage!$GO6","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR6","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO6","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS6","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV6","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA6","v":0},{"$f":"Usage!$GZ6","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB6","v":0},{"$f":"Tenant!$I6","v":0},{"$f":"Usage!$HF6","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH6","v":0},{"$f":"Usage!$HG6","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI6","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A7","v":6},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B7","v":0},{"$f":"Tenant!$C7","v":0},{"$f":"Tenant!$D7","v":0},{"$f":"Tenant!$E7","v":0},{"$f":"Tenant!$G7","v":0},{"$f":"Usage!$D7","v":"00:00:00"},{"$f":"Usage!$E7","v":"00:00:00"},{"$f":"Usage!$F7","v":0},{"$f":"Usage!$G7","v":0},{"$f":"Usage!$H7","v":0},{"$f":"Usage!$X7","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ7","v":0},{"$f":"Usage!$AA7","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD7","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BV7,Usage!$BS7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CK7,Usage!$CH7)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BW7,Usage!$BT7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CL7,Usage!$CI7)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BX7,Usage!$BU7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CM7,Usage!$CJ7)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CC7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CX7,Usage!$CU7)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CD7,Usage!$CA7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CY7,Usage!$CV7)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CE7,Usage!$CB7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CZ7,Usage!$CW7)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BV7,Usage!$BS7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CK7,Usage!$CH7)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BW7,Usage!$BT7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CL7,Usage!$CI7)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BX7,Usage!$BU7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CM7,Usage!$CJ7)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CC7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CX7,Usage!$CU7)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CD7,Usage!$CA7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CY7,Usage!$CV7)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CE7,Usage!$CB7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CZ7,Usage!$CW7)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M7=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO7","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M7=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB7","v":0},{"$f":"Usage!$DL7","v":0},{"$f":"SUM(Usage!$DR7,Usage!$DV7)","v":0},{"$f":"SUM(Usage!$DT7,Usage!$DX7)","v":0},{"$f":"Usage!$GF7","v":0},{"$f":"SUM(Usage!$DR7,Usage!$DT7,Usage!$DV7,Usage!$DX7,Usage!$GG7)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ7","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC7","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB7","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE7","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED7","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG7","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK7,Usage!$GL7),0)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BV7,Usage!$BS7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7=\"Summer\",Usage!$EK7,Usage!$EH7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BW7,Usage!$BT7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7=\"Summer\",Usage!$EL7,Usage!$EI7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BX7,Usage!$BU7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7=\"Summer\",Usage!$EM7,Usage!$EJ7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CC7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7=\"Summer\",Usage!$FN7,Usage!$FK7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CD7,Usage!$CA7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7=\"Summer\",Usage!$FO7,Usage!$FL7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CE7,Usage!$CB7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7=\"Summer\",Usage!$FP7,Usage!$FM7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$BW7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7<>\"Summer\",Usage!$EK7,Usage!$EH7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BW7,Usage!$BT7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7<>\"Summer\",Usage!$EL7,Usage!$EI7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BX7,Usage!$BU7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7<>\"Summer\",Usage!$EM7,Usage!$EJ7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CC7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7<>\"Summer\",Usage!$FN7,Usage!$FK7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CD7,Usage!$CA7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7<>\"Summer\",Usage!$FO7,Usage!$FL7))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CE7,Usage!$CB7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M7<>\"Summer\",Usage!$FP7,Usage!$FM7))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM7","v":0},{"$f":"Usage!$GN7","v":0},{"$f":"Usage!$GN7","v":0},{"$f":"Usage!$GO7","v":0},{"$f":"Tenant!$H7","v":0},{"$f":"Usage!$GO7","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR7","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO7","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS7","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV7","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA7","v":0},{"$f":"Usage!$GZ7","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB7","v":0},{"$f":"Tenant!$I7","v":0},{"$f":"Usage!$HF7","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH7","v":0},{"$f":"Usage!$HG7","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI7","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A8","v":7},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B8","v":0},{"$f":"Tenant!$C8","v":0},{"$f":"Tenant!$D8","v":0},{"$f":"Tenant!$E8","v":0},{"$f":"Tenant!$G8","v":0},{"$f":"Usage!$D8","v":"00:00:00"},{"$f":"Usage!$E8","v":"00:00:00"},{"$f":"Usage!$F8","v":0},{"$f":"Usage!$G8","v":0},{"$f":"Usage!$H8","v":0},{"$f":"Usage!$X8","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ8","v":0},{"$f":"Usage!$AA8","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD8","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BV8,Usage!$BS8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CK8,Usage!$CH8)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BW8,Usage!$BT8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CL8,Usage!$CI8)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BX8,Usage!$BU8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CM8,Usage!$CJ8)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CC8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CX8,Usage!$CU8)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CD8,Usage!$CA8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CY8,Usage!$CV8)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CE8,Usage!$CB8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CZ8,Usage!$CW8)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BV8,Usage!$BS8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CK8,Usage!$CH8)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BW8,Usage!$BT8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CL8,Usage!$CI8)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BX8,Usage!$BU8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CM8,Usage!$CJ8)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CC8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CX8,Usage!$CU8)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CD8,Usage!$CA8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CY8,Usage!$CV8)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CE8,Usage!$CB8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CZ8,Usage!$CW8)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M8=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO8","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M8=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB8","v":0},{"$f":"Usage!$DL8","v":0},{"$f":"SUM(Usage!$DR8,Usage!$DV8)","v":0},{"$f":"SUM(Usage!$DT8,Usage!$DX8)","v":0},{"$f":"Usage!$GF8","v":0},{"$f":"SUM(Usage!$DR8,Usage!$DT8,Usage!$DV8,Usage!$DX8,Usage!$GG8)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ8","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC8","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB8","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE8","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED8","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG8","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK8,Usage!$GL8),0)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BV8,Usage!$BS8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8=\"Summer\",Usage!$EK8,Usage!$EH8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BW8,Usage!$BT8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8=\"Summer\",Usage!$EL8,Usage!$EI8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BX8,Usage!$BU8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8=\"Summer\",Usage!$EM8,Usage!$EJ8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CC8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8=\"Summer\",Usage!$FN8,Usage!$FK8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CD8,Usage!$CA8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8=\"Summer\",Usage!$FO8,Usage!$FL8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CE8,Usage!$CB8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8=\"Summer\",Usage!$FP8,Usage!$FM8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$BW8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8<>\"Summer\",Usage!$EK8,Usage!$EH8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BW8,Usage!$BT8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8<>\"Summer\",Usage!$EL8,Usage!$EI8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BX8,Usage!$BU8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8<>\"Summer\",Usage!$EM8,Usage!$EJ8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CC8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8<>\"Summer\",Usage!$FN8,Usage!$FK8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CD8,Usage!$CA8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8<>\"Summer\",Usage!$FO8,Usage!$FL8))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CE8,Usage!$CB8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M8<>\"Summer\",Usage!$FP8,Usage!$FM8))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM8","v":0},{"$f":"Usage!$GN8","v":0},{"$f":"Usage!$GN8","v":0},{"$f":"Usage!$GO8","v":0},{"$f":"Tenant!$H8","v":0},{"$f":"Usage!$GO8","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR8","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO8","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS8","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV8","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA8","v":0},{"$f":"Usage!$GZ8","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB8","v":0},{"$f":"Tenant!$I8","v":0},{"$f":"Usage!$HF8","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH8","v":0},{"$f":"Usage!$HG8","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI8","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A9","v":8},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B9","v":0},{"$f":"Tenant!$C9","v":0},{"$f":"Tenant!$D9","v":0},{"$f":"Tenant!$E9","v":0},{"$f":"Tenant!$G9","v":0},{"$f":"Usage!$D9","v":"00:00:00"},{"$f":"Usage!$E9","v":"00:00:00"},{"$f":"Usage!$F9","v":0},{"$f":"Usage!$G9","v":0},{"$f":"Usage!$H9","v":0},{"$f":"Usage!$X9","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ9","v":0},{"$f":"Usage!$AA9","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD9","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BV9,Usage!$BS9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CK9,Usage!$CH9)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BW9,Usage!$BT9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CL9,Usage!$CI9)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BX9,Usage!$BU9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CM9,Usage!$CJ9)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CC9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CX9,Usage!$CU9)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CD9,Usage!$CA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CY9,Usage!$CV9)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CE9,Usage!$CB9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CZ9,Usage!$CW9)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BV9,Usage!$BS9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CK9,Usage!$CH9)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BW9,Usage!$BT9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CL9,Usage!$CI9)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BX9,Usage!$BU9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CM9,Usage!$CJ9)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CC9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CX9,Usage!$CU9)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CD9,Usage!$CA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CY9,Usage!$CV9)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CE9,Usage!$CB9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CZ9,Usage!$CW9)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M9=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO9","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M9=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB9","v":0},{"$f":"Usage!$DL9","v":0},{"$f":"SUM(Usage!$DR9,Usage!$DV9)","v":0},{"$f":"SUM(Usage!$DT9,Usage!$DX9)","v":0},{"$f":"Usage!$GF9","v":0},{"$f":"SUM(Usage!$DR9,Usage!$DT9,Usage!$DV9,Usage!$DX9,Usage!$GG9)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ9","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC9","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB9","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE9","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED9","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG9","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK9,Usage!$GL9),0)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BV9,Usage!$BS9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9=\"Summer\",Usage!$EK9,Usage!$EH9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BW9,Usage!$BT9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9=\"Summer\",Usage!$EL9,Usage!$EI9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BX9,Usage!$BU9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9=\"Summer\",Usage!$EM9,Usage!$EJ9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CC9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9=\"Summer\",Usage!$FN9,Usage!$FK9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CD9,Usage!$CA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9=\"Summer\",Usage!$FO9,Usage!$FL9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CE9,Usage!$CB9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9=\"Summer\",Usage!$FP9,Usage!$FM9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$BW9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9<>\"Summer\",Usage!$EK9,Usage!$EH9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BW9,Usage!$BT9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9<>\"Summer\",Usage!$EL9,Usage!$EI9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BX9,Usage!$BU9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9<>\"Summer\",Usage!$EM9,Usage!$EJ9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CC9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9<>\"Summer\",Usage!$FN9,Usage!$FK9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CD9,Usage!$CA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9<>\"Summer\",Usage!$FO9,Usage!$FL9))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CE9,Usage!$CB9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M9<>\"Summer\",Usage!$FP9,Usage!$FM9))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM9","v":0},{"$f":"Usage!$GN9","v":0},{"$f":"Usage!$GN9","v":0},{"$f":"Usage!$GO9","v":0},{"$f":"Tenant!$H9","v":0},{"$f":"Usage!$GO9","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR9","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO9","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS9","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV9","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA9","v":0},{"$f":"Usage!$GZ9","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB9","v":0},{"$f":"Tenant!$I9","v":0},{"$f":"Usage!$HF9","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH9","v":0},{"$f":"Usage!$HG9","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI9","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A10","v":9},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B10","v":0},{"$f":"Tenant!$C10","v":0},{"$f":"Tenant!$D10","v":0},{"$f":"Tenant!$E10","v":0},{"$f":"Tenant!$G10","v":0},{"$f":"Usage!$D10","v":"00:00:00"},{"$f":"Usage!$E10","v":"00:00:00"},{"$f":"Usage!$F10","v":0},{"$f":"Usage!$G10","v":0},{"$f":"Usage!$H10","v":0},{"$f":"Usage!$X10","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ10","v":0},{"$f":"Usage!$AA10","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD10","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BV10,Usage!$BS10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CK10,Usage!$CH10)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BW10,Usage!$BT10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CL10,Usage!$CI10)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BX10,Usage!$BU10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CM10,Usage!$CJ10)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CC10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CX10,Usage!$CU10)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CD10,Usage!$CA10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CY10,Usage!$CV10)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CE10,Usage!$CB10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CZ10,Usage!$CW10)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BV10,Usage!$BS10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CK10,Usage!$CH10)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BW10,Usage!$BT10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CL10,Usage!$CI10)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BX10,Usage!$BU10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CM10,Usage!$CJ10)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CC10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CX10,Usage!$CU10)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CD10,Usage!$CA10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CY10,Usage!$CV10)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CE10,Usage!$CB10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CZ10,Usage!$CW10)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M10=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO10","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M10=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB10","v":0},{"$f":"Usage!$DL10","v":0},{"$f":"SUM(Usage!$DR10,Usage!$DV10)","v":0},{"$f":"SUM(Usage!$DT10,Usage!$DX10)","v":0},{"$f":"Usage!$GF10","v":0},{"$f":"SUM(Usage!$DR10,Usage!$DT10,Usage!$DV10,Usage!$DX10,Usage!$GG10)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ10","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC10","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB10","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE10","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED10","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG10","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK10,Usage!$GL10),0)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BV10,Usage!$BS10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10=\"Summer\",Usage!$EK10,Usage!$EH10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BW10,Usage!$BT10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10=\"Summer\",Usage!$EL10,Usage!$EI10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BX10,Usage!$BU10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10=\"Summer\",Usage!$EM10,Usage!$EJ10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CC10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10=\"Summer\",Usage!$FN10,Usage!$FK10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CD10,Usage!$CA10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10=\"Summer\",Usage!$FO10,Usage!$FL10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CE10,Usage!$CB10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10=\"Summer\",Usage!$FP10,Usage!$FM10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$BW10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10<>\"Summer\",Usage!$EK10,Usage!$EH10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BW10,Usage!$BT10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10<>\"Summer\",Usage!$EL10,Usage!$EI10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BX10,Usage!$BU10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10<>\"Summer\",Usage!$EM10,Usage!$EJ10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CC10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10<>\"Summer\",Usage!$FN10,Usage!$FK10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CD10,Usage!$CA10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10<>\"Summer\",Usage!$FO10,Usage!$FL10))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CE10,Usage!$CB10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M10<>\"Summer\",Usage!$FP10,Usage!$FM10))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM10","v":0},{"$f":"Usage!$GN10","v":0},{"$f":"Usage!$GN10","v":0},{"$f":"Usage!$GO10","v":0},{"$f":"Tenant!$H10","v":0},{"$f":"Usage!$GO10","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR10","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO10","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS10","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV10","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA10","v":0},{"$f":"Usage!$GZ10","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB10","v":0},{"$f":"Tenant!$I10","v":0},{"$f":"Usage!$HF10","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH10","v":0},{"$f":"Usage!$HG10","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI10","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A11","v":10},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B11","v":0},{"$f":"Tenant!$C11","v":0},{"$f":"Tenant!$D11","v":0},{"$f":"Tenant!$E11","v":0},{"$f":"Tenant!$G11","v":0},{"$f":"Usage!$D11","v":"00:00:00"},{"$f":"Usage!$E11","v":"00:00:00"},{"$f":"Usage!$F11","v":0},{"$f":"Usage!$G11","v":0},{"$f":"Usage!$H11","v":0},{"$f":"Usage!$X11","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ11","v":0},{"$f":"Usage!$AA11","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD11","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BV11,Usage!$BS11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CK11,Usage!$CH11)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BW11,Usage!$BT11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CL11,Usage!$CI11)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BX11,Usage!$BU11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CM11,Usage!$CJ11)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CC11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CX11,Usage!$CU11)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CD11,Usage!$CA11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CY11,Usage!$CV11)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CE11,Usage!$CB11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CZ11,Usage!$CW11)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BV11,Usage!$BS11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CK11,Usage!$CH11)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BW11,Usage!$BT11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CL11,Usage!$CI11)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BX11,Usage!$BU11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CM11,Usage!$CJ11)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CC11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CX11,Usage!$CU11)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CD11,Usage!$CA11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CY11,Usage!$CV11)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CE11,Usage!$CB11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CZ11,Usage!$CW11)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M11=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO11","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M11=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB11","v":0},{"$f":"Usage!$DL11","v":0},{"$f":"SUM(Usage!$DR11,Usage!$DV11)","v":0},{"$f":"SUM(Usage!$DT11,Usage!$DX11)","v":0},{"$f":"Usage!$GF11","v":0},{"$f":"SUM(Usage!$DR11,Usage!$DT11,Usage!$DV11,Usage!$DX11,Usage!$GG11)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ11","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC11","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB11","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE11","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED11","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG11","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK11,Usage!$GL11),0)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BV11,Usage!$BS11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11=\"Summer\",Usage!$EK11,Usage!$EH11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BW11,Usage!$BT11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11=\"Summer\",Usage!$EL11,Usage!$EI11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BX11,Usage!$BU11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11=\"Summer\",Usage!$EM11,Usage!$EJ11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CC11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11=\"Summer\",Usage!$FN11,Usage!$FK11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CD11,Usage!$CA11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11=\"Summer\",Usage!$FO11,Usage!$FL11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CE11,Usage!$CB11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11=\"Summer\",Usage!$FP11,Usage!$FM11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$BW11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11<>\"Summer\",Usage!$EK11,Usage!$EH11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BW11,Usage!$BT11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11<>\"Summer\",Usage!$EL11,Usage!$EI11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BX11,Usage!$BU11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11<>\"Summer\",Usage!$EM11,Usage!$EJ11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CC11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11<>\"Summer\",Usage!$FN11,Usage!$FK11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CD11,Usage!$CA11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11<>\"Summer\",Usage!$FO11,Usage!$FL11))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CE11,Usage!$CB11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M11<>\"Summer\",Usage!$FP11,Usage!$FM11))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM11","v":0},{"$f":"Usage!$GN11","v":0},{"$f":"Usage!$GN11","v":0},{"$f":"Usage!$GO11","v":0},{"$f":"Tenant!$H11","v":0},{"$f":"Usage!$GO11","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR11","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO11","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS11","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV11","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA11","v":0},{"$f":"Usage!$GZ11","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB11","v":0},{"$f":"Tenant!$I11","v":0},{"$f":"Usage!$HF11","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH11","v":0},{"$f":"Usage!$HG11","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI11","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A12","v":11},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B12","v":0},{"$f":"Tenant!$C12","v":0},{"$f":"Tenant!$D12","v":0},{"$f":"Tenant!$E12","v":0},{"$f":"Tenant!$G12","v":0},{"$f":"Usage!$D12","v":"00:00:00"},{"$f":"Usage!$E12","v":"00:00:00"},{"$f":"Usage!$F12","v":0},{"$f":"Usage!$G12","v":0},{"$f":"Usage!$H12","v":0},{"$f":"Usage!$X12","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ12","v":0},{"$f":"Usage!$AA12","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD12","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BV12,Usage!$BS12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CK12,Usage!$CH12)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BW12,Usage!$BT12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CL12,Usage!$CI12)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BX12,Usage!$BU12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CM12,Usage!$CJ12)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CC12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CX12,Usage!$CU12)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CD12,Usage!$CA12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CY12,Usage!$CV12)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CE12,Usage!$CB12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CZ12,Usage!$CW12)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BV12,Usage!$BS12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CK12,Usage!$CH12)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BW12,Usage!$BT12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CL12,Usage!$CI12)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BX12,Usage!$BU12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CM12,Usage!$CJ12)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CC12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CX12,Usage!$CU12)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CD12,Usage!$CA12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CY12,Usage!$CV12)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CE12,Usage!$CB12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CZ12,Usage!$CW12)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M12=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO12","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M12=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB12","v":0},{"$f":"Usage!$DL12","v":0},{"$f":"SUM(Usage!$DR12,Usage!$DV12)","v":0},{"$f":"SUM(Usage!$DT12,Usage!$DX12)","v":0},{"$f":"Usage!$GF12","v":0},{"$f":"SUM(Usage!$DR12,Usage!$DT12,Usage!$DV12,Usage!$DX12,Usage!$GG12)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ12","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC12","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB12","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE12","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED12","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG12","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK12,Usage!$GL12),0)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BV12,Usage!$BS12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12=\"Summer\",Usage!$EK12,Usage!$EH12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BW12,Usage!$BT12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12=\"Summer\",Usage!$EL12,Usage!$EI12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BX12,Usage!$BU12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12=\"Summer\",Usage!$EM12,Usage!$EJ12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CC12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12=\"Summer\",Usage!$FN12,Usage!$FK12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CD12,Usage!$CA12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12=\"Summer\",Usage!$FO12,Usage!$FL12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CE12,Usage!$CB12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12=\"Summer\",Usage!$FP12,Usage!$FM12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$BW12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12<>\"Summer\",Usage!$EK12,Usage!$EH12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BW12,Usage!$BT12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12<>\"Summer\",Usage!$EL12,Usage!$EI12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BX12,Usage!$BU12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12<>\"Summer\",Usage!$EM12,Usage!$EJ12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CC12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12<>\"Summer\",Usage!$FN12,Usage!$FK12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CD12,Usage!$CA12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12<>\"Summer\",Usage!$FO12,Usage!$FL12))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CE12,Usage!$CB12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M12<>\"Summer\",Usage!$FP12,Usage!$FM12))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM12","v":0},{"$f":"Usage!$GN12","v":0},{"$f":"Usage!$GN12","v":0},{"$f":"Usage!$GO12","v":0},{"$f":"Tenant!$H12","v":0},{"$f":"Usage!$GO12","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR12","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO12","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS12","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV12","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA12","v":0},{"$f":"Usage!$GZ12","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB12","v":0},{"$f":"Tenant!$I12","v":0},{"$f":"Usage!$HF12","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH12","v":0},{"$f":"Usage!$HG12","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI12","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A13","v":12},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B13","v":0},{"$f":"Tenant!$C13","v":0},{"$f":"Tenant!$D13","v":0},{"$f":"Tenant!$E13","v":0},{"$f":"Tenant!$G13","v":0},{"$f":"Usage!$D13","v":"00:00:00"},{"$f":"Usage!$E13","v":"00:00:00"},{"$f":"Usage!$F13","v":0},{"$f":"Usage!$G13","v":0},{"$f":"Usage!$H13","v":0},{"$f":"Usage!$X13","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ13","v":0},{"$f":"Usage!$AA13","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD13","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BV13,Usage!$BS13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CK13,Usage!$CH13)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BW13,Usage!$BT13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CL13,Usage!$CI13)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BX13,Usage!$BU13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CM13,Usage!$CJ13)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CC13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CX13,Usage!$CU13)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CD13,Usage!$CA13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CY13,Usage!$CV13)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CE13,Usage!$CB13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CZ13,Usage!$CW13)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BV13,Usage!$BS13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CK13,Usage!$CH13)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BW13,Usage!$BT13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CL13,Usage!$CI13)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BX13,Usage!$BU13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CM13,Usage!$CJ13)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CC13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CX13,Usage!$CU13)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CD13,Usage!$CA13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CY13,Usage!$CV13)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CE13,Usage!$CB13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CZ13,Usage!$CW13)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M13=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO13","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M13=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB13","v":0},{"$f":"Usage!$DL13","v":0},{"$f":"SUM(Usage!$DR13,Usage!$DV13)","v":0},{"$f":"SUM(Usage!$DT13,Usage!$DX13)","v":0},{"$f":"Usage!$GF13","v":0},{"$f":"SUM(Usage!$DR13,Usage!$DT13,Usage!$DV13,Usage!$DX13,Usage!$GG13)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ13","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC13","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB13","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE13","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED13","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG13","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK13,Usage!$GL13),0)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BV13,Usage!$BS13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13=\"Summer\",Usage!$EK13,Usage!$EH13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BW13,Usage!$BT13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13=\"Summer\",Usage!$EL13,Usage!$EI13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BX13,Usage!$BU13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13=\"Summer\",Usage!$EM13,Usage!$EJ13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CC13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13=\"Summer\",Usage!$FN13,Usage!$FK13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CD13,Usage!$CA13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13=\"Summer\",Usage!$FO13,Usage!$FL13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CE13,Usage!$CB13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13=\"Summer\",Usage!$FP13,Usage!$FM13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$BW13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13<>\"Summer\",Usage!$EK13,Usage!$EH13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BW13,Usage!$BT13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13<>\"Summer\",Usage!$EL13,Usage!$EI13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BX13,Usage!$BU13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13<>\"Summer\",Usage!$EM13,Usage!$EJ13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CC13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13<>\"Summer\",Usage!$FN13,Usage!$FK13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CD13,Usage!$CA13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13<>\"Summer\",Usage!$FO13,Usage!$FL13))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CE13,Usage!$CB13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M13<>\"Summer\",Usage!$FP13,Usage!$FM13))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM13","v":0},{"$f":"Usage!$GN13","v":0},{"$f":"Usage!$GN13","v":0},{"$f":"Usage!$GO13","v":0},{"$f":"Tenant!$H13","v":0},{"$f":"Usage!$GO13","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR13","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO13","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS13","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV13","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA13","v":0},{"$f":"Usage!$GZ13","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB13","v":0},{"$f":"Tenant!$I13","v":0},{"$f":"Usage!$HF13","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH13","v":0},{"$f":"Usage!$HG13","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI13","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A14","v":13},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B14","v":0},{"$f":"Tenant!$C14","v":0},{"$f":"Tenant!$D14","v":0},{"$f":"Tenant!$E14","v":0},{"$f":"Tenant!$G14","v":0},{"$f":"Usage!$D14","v":"00:00:00"},{"$f":"Usage!$E14","v":"00:00:00"},{"$f":"Usage!$F14","v":0},{"$f":"Usage!$G14","v":0},{"$f":"Usage!$H14","v":0},{"$f":"Usage!$X14","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ14","v":0},{"$f":"Usage!$AA14","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD14","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BV14,Usage!$BS14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CK14,Usage!$CH14)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BW14,Usage!$BT14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CL14,Usage!$CI14)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BX14,Usage!$BU14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CM14,Usage!$CJ14)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CC14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CX14,Usage!$CU14)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CD14,Usage!$CA14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CY14,Usage!$CV14)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CE14,Usage!$CB14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CZ14,Usage!$CW14)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BV14,Usage!$BS14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CK14,Usage!$CH14)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BW14,Usage!$BT14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CL14,Usage!$CI14)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BX14,Usage!$BU14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CM14,Usage!$CJ14)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CC14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CX14,Usage!$CU14)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CD14,Usage!$CA14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CY14,Usage!$CV14)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CE14,Usage!$CB14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CZ14,Usage!$CW14)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M14=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO14","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M14=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB14","v":0},{"$f":"Usage!$DL14","v":0},{"$f":"SUM(Usage!$DR14,Usage!$DV14)","v":0},{"$f":"SUM(Usage!$DT14,Usage!$DX14)","v":0},{"$f":"Usage!$GF14","v":0},{"$f":"SUM(Usage!$DR14,Usage!$DT14,Usage!$DV14,Usage!$DX14,Usage!$GG14)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ14","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC14","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB14","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE14","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED14","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG14","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK14,Usage!$GL14),0)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BV14,Usage!$BS14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14=\"Summer\",Usage!$EK14,Usage!$EH14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BW14,Usage!$BT14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14=\"Summer\",Usage!$EL14,Usage!$EI14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BX14,Usage!$BU14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14=\"Summer\",Usage!$EM14,Usage!$EJ14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CC14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14=\"Summer\",Usage!$FN14,Usage!$FK14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CD14,Usage!$CA14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14=\"Summer\",Usage!$FO14,Usage!$FL14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CE14,Usage!$CB14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14=\"Summer\",Usage!$FP14,Usage!$FM14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$BW14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14<>\"Summer\",Usage!$EK14,Usage!$EH14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BW14,Usage!$BT14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14<>\"Summer\",Usage!$EL14,Usage!$EI14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BX14,Usage!$BU14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14<>\"Summer\",Usage!$EM14,Usage!$EJ14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CC14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14<>\"Summer\",Usage!$FN14,Usage!$FK14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CD14,Usage!$CA14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14<>\"Summer\",Usage!$FO14,Usage!$FL14))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CE14,Usage!$CB14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M14<>\"Summer\",Usage!$FP14,Usage!$FM14))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM14","v":0},{"$f":"Usage!$GN14","v":0},{"$f":"Usage!$GN14","v":0},{"$f":"Usage!$GO14","v":0},{"$f":"Tenant!$H14","v":0},{"$f":"Usage!$GO14","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR14","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO14","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS14","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV14","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA14","v":0},{"$f":"Usage!$GZ14","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB14","v":0},{"$f":"Tenant!$I14","v":0},{"$f":"Usage!$HF14","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH14","v":0},{"$f":"Usage!$HG14","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI14","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A15","v":14},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B15","v":0},{"$f":"Tenant!$C15","v":0},{"$f":"Tenant!$D15","v":0},{"$f":"Tenant!$E15","v":0},{"$f":"Tenant!$G15","v":0},{"$f":"Usage!$D15","v":"00:00:00"},{"$f":"Usage!$E15","v":"00:00:00"},{"$f":"Usage!$F15","v":0},{"$f":"Usage!$G15","v":0},{"$f":"Usage!$H15","v":0},{"$f":"Usage!$X15","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ15","v":0},{"$f":"Usage!$AA15","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD15","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BV15,Usage!$BS15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CK15,Usage!$CH15)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BW15,Usage!$BT15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CL15,Usage!$CI15)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BX15,Usage!$BU15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CM15,Usage!$CJ15)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CC15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CX15,Usage!$CU15)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CD15,Usage!$CA15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CY15,Usage!$CV15)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CE15,Usage!$CB15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CZ15,Usage!$CW15)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BV15,Usage!$BS15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CK15,Usage!$CH15)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BW15,Usage!$BT15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CL15,Usage!$CI15)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BX15,Usage!$BU15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CM15,Usage!$CJ15)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CC15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CX15,Usage!$CU15)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CD15,Usage!$CA15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CY15,Usage!$CV15)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CE15,Usage!$CB15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CZ15,Usage!$CW15)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M15=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO15","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M15=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB15","v":0},{"$f":"Usage!$DL15","v":0},{"$f":"SUM(Usage!$DR15,Usage!$DV15)","v":0},{"$f":"SUM(Usage!$DT15,Usage!$DX15)","v":0},{"$f":"Usage!$GF15","v":0},{"$f":"SUM(Usage!$DR15,Usage!$DT15,Usage!$DV15,Usage!$DX15,Usage!$GG15)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ15","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC15","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB15","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE15","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED15","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG15","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK15,Usage!$GL15),0)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BV15,Usage!$BS15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15=\"Summer\",Usage!$EK15,Usage!$EH15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BW15,Usage!$BT15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15=\"Summer\",Usage!$EL15,Usage!$EI15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BX15,Usage!$BU15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15=\"Summer\",Usage!$EM15,Usage!$EJ15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CC15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15=\"Summer\",Usage!$FN15,Usage!$FK15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CD15,Usage!$CA15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15=\"Summer\",Usage!$FO15,Usage!$FL15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CE15,Usage!$CB15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15=\"Summer\",Usage!$FP15,Usage!$FM15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$BW15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15<>\"Summer\",Usage!$EK15,Usage!$EH15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BW15,Usage!$BT15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15<>\"Summer\",Usage!$EL15,Usage!$EI15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BX15,Usage!$BU15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15<>\"Summer\",Usage!$EM15,Usage!$EJ15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CC15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15<>\"Summer\",Usage!$FN15,Usage!$FK15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CD15,Usage!$CA15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15<>\"Summer\",Usage!$FO15,Usage!$FL15))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CE15,Usage!$CB15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M15<>\"Summer\",Usage!$FP15,Usage!$FM15))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM15","v":0},{"$f":"Usage!$GN15","v":0},{"$f":"Usage!$GN15","v":0},{"$f":"Usage!$GO15","v":0},{"$f":"Tenant!$H15","v":0},{"$f":"Usage!$GO15","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR15","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO15","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS15","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV15","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA15","v":0},{"$f":"Usage!$GZ15","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB15","v":0},{"$f":"Tenant!$I15","v":0},{"$f":"Usage!$HF15","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH15","v":0},{"$f":"Usage!$HG15","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI15","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A16","v":15},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B16","v":0},{"$f":"Tenant!$C16","v":0},{"$f":"Tenant!$D16","v":0},{"$f":"Tenant!$E16","v":0},{"$f":"Tenant!$G16","v":0},{"$f":"Usage!$D16","v":"00:00:00"},{"$f":"Usage!$E16","v":"00:00:00"},{"$f":"Usage!$F16","v":0},{"$f":"Usage!$G16","v":0},{"$f":"Usage!$H16","v":0},{"$f":"Usage!$X16","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ16","v":0},{"$f":"Usage!$AA16","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD16","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BV16,Usage!$BS16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CK16,Usage!$CH16)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BW16,Usage!$BT16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CL16,Usage!$CI16)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BX16,Usage!$BU16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CM16,Usage!$CJ16)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CC16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CX16,Usage!$CU16)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CD16,Usage!$CA16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CY16,Usage!$CV16)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CE16,Usage!$CB16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CZ16,Usage!$CW16)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BV16,Usage!$BS16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CK16,Usage!$CH16)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BW16,Usage!$BT16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CL16,Usage!$CI16)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BX16,Usage!$BU16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CM16,Usage!$CJ16)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CC16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CX16,Usage!$CU16)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CD16,Usage!$CA16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CY16,Usage!$CV16)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CE16,Usage!$CB16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CZ16,Usage!$CW16)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M16=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO16","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M16=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB16","v":0},{"$f":"Usage!$DL16","v":0},{"$f":"SUM(Usage!$DR16,Usage!$DV16)","v":0},{"$f":"SUM(Usage!$DT16,Usage!$DX16)","v":0},{"$f":"Usage!$GF16","v":0},{"$f":"SUM(Usage!$DR16,Usage!$DT16,Usage!$DV16,Usage!$DX16,Usage!$GG16)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ16","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC16","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB16","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE16","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED16","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG16","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK16,Usage!$GL16),0)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BV16,Usage!$BS16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16=\"Summer\",Usage!$EK16,Usage!$EH16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BW16,Usage!$BT16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16=\"Summer\",Usage!$EL16,Usage!$EI16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BX16,Usage!$BU16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16=\"Summer\",Usage!$EM16,Usage!$EJ16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CC16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16=\"Summer\",Usage!$FN16,Usage!$FK16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CD16,Usage!$CA16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16=\"Summer\",Usage!$FO16,Usage!$FL16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CE16,Usage!$CB16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16=\"Summer\",Usage!$FP16,Usage!$FM16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$BW16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16<>\"Summer\",Usage!$EK16,Usage!$EH16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BW16,Usage!$BT16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16<>\"Summer\",Usage!$EL16,Usage!$EI16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BX16,Usage!$BU16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16<>\"Summer\",Usage!$EM16,Usage!$EJ16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CC16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16<>\"Summer\",Usage!$FN16,Usage!$FK16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CD16,Usage!$CA16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16<>\"Summer\",Usage!$FO16,Usage!$FL16))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CE16,Usage!$CB16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M16<>\"Summer\",Usage!$FP16,Usage!$FM16))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM16","v":0},{"$f":"Usage!$GN16","v":0},{"$f":"Usage!$GN16","v":0},{"$f":"Usage!$GO16","v":0},{"$f":"Tenant!$H16","v":0},{"$f":"Usage!$GO16","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR16","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO16","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS16","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV16","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA16","v":0},{"$f":"Usage!$GZ16","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB16","v":0},{"$f":"Tenant!$I16","v":0},{"$f":"Usage!$HF16","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH16","v":0},{"$f":"Usage!$HG16","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI16","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A17","v":16},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B17","v":0},{"$f":"Tenant!$C17","v":0},{"$f":"Tenant!$D17","v":0},{"$f":"Tenant!$E17","v":0},{"$f":"Tenant!$G17","v":0},{"$f":"Usage!$D17","v":"00:00:00"},{"$f":"Usage!$E17","v":"00:00:00"},{"$f":"Usage!$F17","v":0},{"$f":"Usage!$G17","v":0},{"$f":"Usage!$H17","v":0},{"$f":"Usage!$X17","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ17","v":0},{"$f":"Usage!$AA17","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD17","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BV17,Usage!$BS17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CK17,Usage!$CH17)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BW17,Usage!$BT17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CL17,Usage!$CI17)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BX17,Usage!$BU17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CM17,Usage!$CJ17)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CC17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CX17,Usage!$CU17)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CD17,Usage!$CA17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CY17,Usage!$CV17)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CE17,Usage!$CB17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CZ17,Usage!$CW17)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BV17,Usage!$BS17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CK17,Usage!$CH17)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BW17,Usage!$BT17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CL17,Usage!$CI17)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BX17,Usage!$BU17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CM17,Usage!$CJ17)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CC17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CX17,Usage!$CU17)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CD17,Usage!$CA17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CY17,Usage!$CV17)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CE17,Usage!$CB17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CZ17,Usage!$CW17)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M17=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO17","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M17=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB17","v":0},{"$f":"Usage!$DL17","v":0},{"$f":"SUM(Usage!$DR17,Usage!$DV17)","v":0},{"$f":"SUM(Usage!$DT17,Usage!$DX17)","v":0},{"$f":"Usage!$GF17","v":0},{"$f":"SUM(Usage!$DR17,Usage!$DT17,Usage!$DV17,Usage!$DX17,Usage!$GG17)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ17","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC17","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB17","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE17","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED17","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG17","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK17,Usage!$GL17),0)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BV17,Usage!$BS17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17=\"Summer\",Usage!$EK17,Usage!$EH17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BW17,Usage!$BT17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17=\"Summer\",Usage!$EL17,Usage!$EI17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BX17,Usage!$BU17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17=\"Summer\",Usage!$EM17,Usage!$EJ17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CC17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17=\"Summer\",Usage!$FN17,Usage!$FK17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CD17,Usage!$CA17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17=\"Summer\",Usage!$FO17,Usage!$FL17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CE17,Usage!$CB17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17=\"Summer\",Usage!$FP17,Usage!$FM17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$BW17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17<>\"Summer\",Usage!$EK17,Usage!$EH17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BW17,Usage!$BT17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17<>\"Summer\",Usage!$EL17,Usage!$EI17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BX17,Usage!$BU17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17<>\"Summer\",Usage!$EM17,Usage!$EJ17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CC17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17<>\"Summer\",Usage!$FN17,Usage!$FK17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CD17,Usage!$CA17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17<>\"Summer\",Usage!$FO17,Usage!$FL17))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CE17,Usage!$CB17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M17<>\"Summer\",Usage!$FP17,Usage!$FM17))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM17","v":0},{"$f":"Usage!$GN17","v":0},{"$f":"Usage!$GN17","v":0},{"$f":"Usage!$GO17","v":0},{"$f":"Tenant!$H17","v":0},{"$f":"Usage!$GO17","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR17","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO17","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS17","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV17","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA17","v":0},{"$f":"Usage!$GZ17","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB17","v":0},{"$f":"Tenant!$I17","v":0},{"$f":"Usage!$HF17","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH17","v":0},{"$f":"Usage!$HG17","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI17","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A18","v":17},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B18","v":0},{"$f":"Tenant!$C18","v":0},{"$f":"Tenant!$D18","v":0},{"$f":"Tenant!$E18","v":0},{"$f":"Tenant!$G18","v":0},{"$f":"Usage!$D18","v":"00:00:00"},{"$f":"Usage!$E18","v":"00:00:00"},{"$f":"Usage!$F18","v":0},{"$f":"Usage!$G18","v":0},{"$f":"Usage!$H18","v":0},{"$f":"Usage!$X18","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ18","v":0},{"$f":"Usage!$AA18","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD18","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BV18,Usage!$BS18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CK18,Usage!$CH18)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BW18,Usage!$BT18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CL18,Usage!$CI18)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BX18,Usage!$BU18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CM18,Usage!$CJ18)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CC18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CX18,Usage!$CU18)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CD18,Usage!$CA18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CY18,Usage!$CV18)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CE18,Usage!$CB18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CZ18,Usage!$CW18)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BV18,Usage!$BS18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CK18,Usage!$CH18)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BW18,Usage!$BT18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CL18,Usage!$CI18)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BX18,Usage!$BU18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CM18,Usage!$CJ18)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CC18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CX18,Usage!$CU18)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CD18,Usage!$CA18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CY18,Usage!$CV18)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CE18,Usage!$CB18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CZ18,Usage!$CW18)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M18=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO18","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M18=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB18","v":0},{"$f":"Usage!$DL18","v":0},{"$f":"SUM(Usage!$DR18,Usage!$DV18)","v":0},{"$f":"SUM(Usage!$DT18,Usage!$DX18)","v":0},{"$f":"Usage!$GF18","v":0},{"$f":"SUM(Usage!$DR18,Usage!$DT18,Usage!$DV18,Usage!$DX18,Usage!$GG18)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ18","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC18","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB18","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE18","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED18","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG18","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK18,Usage!$GL18),0)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BV18,Usage!$BS18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18=\"Summer\",Usage!$EK18,Usage!$EH18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BW18,Usage!$BT18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18=\"Summer\",Usage!$EL18,Usage!$EI18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BX18,Usage!$BU18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18=\"Summer\",Usage!$EM18,Usage!$EJ18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CC18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18=\"Summer\",Usage!$FN18,Usage!$FK18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CD18,Usage!$CA18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18=\"Summer\",Usage!$FO18,Usage!$FL18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CE18,Usage!$CB18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18=\"Summer\",Usage!$FP18,Usage!$FM18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$BW18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18<>\"Summer\",Usage!$EK18,Usage!$EH18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BW18,Usage!$BT18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18<>\"Summer\",Usage!$EL18,Usage!$EI18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BX18,Usage!$BU18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18<>\"Summer\",Usage!$EM18,Usage!$EJ18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CC18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18<>\"Summer\",Usage!$FN18,Usage!$FK18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CD18,Usage!$CA18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18<>\"Summer\",Usage!$FO18,Usage!$FL18))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CE18,Usage!$CB18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M18<>\"Summer\",Usage!$FP18,Usage!$FM18))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM18","v":0},{"$f":"Usage!$GN18","v":0},{"$f":"Usage!$GN18","v":0},{"$f":"Usage!$GO18","v":0},{"$f":"Tenant!$H18","v":0},{"$f":"Usage!$GO18","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR18","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO18","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS18","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV18","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA18","v":0},{"$f":"Usage!$GZ18","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB18","v":0},{"$f":"Tenant!$I18","v":0},{"$f":"Usage!$HF18","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH18","v":0},{"$f":"Usage!$HG18","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI18","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A19","v":18},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B19","v":0},{"$f":"Tenant!$C19","v":0},{"$f":"Tenant!$D19","v":0},{"$f":"Tenant!$E19","v":0},{"$f":"Tenant!$G19","v":0},{"$f":"Usage!$D19","v":"00:00:00"},{"$f":"Usage!$E19","v":"00:00:00"},{"$f":"Usage!$F19","v":0},{"$f":"Usage!$G19","v":0},{"$f":"Usage!$H19","v":0},{"$f":"Usage!$X19","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ19","v":0},{"$f":"Usage!$AA19","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD19","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BV19,Usage!$BS19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CK19,Usage!$CH19)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BW19,Usage!$BT19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CL19,Usage!$CI19)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BX19,Usage!$BU19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CM19,Usage!$CJ19)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CC19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CX19,Usage!$CU19)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CD19,Usage!$CA19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CY19,Usage!$CV19)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CE19,Usage!$CB19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CZ19,Usage!$CW19)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BV19,Usage!$BS19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CK19,Usage!$CH19)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BW19,Usage!$BT19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CL19,Usage!$CI19)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BX19,Usage!$BU19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CM19,Usage!$CJ19)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CC19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CX19,Usage!$CU19)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CD19,Usage!$CA19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CY19,Usage!$CV19)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CE19,Usage!$CB19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CZ19,Usage!$CW19)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M19=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO19","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M19=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB19","v":0},{"$f":"Usage!$DL19","v":0},{"$f":"SUM(Usage!$DR19,Usage!$DV19)","v":0},{"$f":"SUM(Usage!$DT19,Usage!$DX19)","v":0},{"$f":"Usage!$GF19","v":0},{"$f":"SUM(Usage!$DR19,Usage!$DT19,Usage!$DV19,Usage!$DX19,Usage!$GG19)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ19","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC19","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB19","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE19","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED19","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG19","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK19,Usage!$GL19),0)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BV19,Usage!$BS19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19=\"Summer\",Usage!$EK19,Usage!$EH19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BW19,Usage!$BT19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19=\"Summer\",Usage!$EL19,Usage!$EI19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BX19,Usage!$BU19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19=\"Summer\",Usage!$EM19,Usage!$EJ19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CC19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19=\"Summer\",Usage!$FN19,Usage!$FK19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CD19,Usage!$CA19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19=\"Summer\",Usage!$FO19,Usage!$FL19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CE19,Usage!$CB19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19=\"Summer\",Usage!$FP19,Usage!$FM19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$BW19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19<>\"Summer\",Usage!$EK19,Usage!$EH19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BW19,Usage!$BT19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19<>\"Summer\",Usage!$EL19,Usage!$EI19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BX19,Usage!$BU19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19<>\"Summer\",Usage!$EM19,Usage!$EJ19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CC19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19<>\"Summer\",Usage!$FN19,Usage!$FK19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CD19,Usage!$CA19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19<>\"Summer\",Usage!$FO19,Usage!$FL19))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CE19,Usage!$CB19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M19<>\"Summer\",Usage!$FP19,Usage!$FM19))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM19","v":0},{"$f":"Usage!$GN19","v":0},{"$f":"Usage!$GN19","v":0},{"$f":"Usage!$GO19","v":0},{"$f":"Tenant!$H19","v":0},{"$f":"Usage!$GO19","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR19","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO19","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS19","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV19","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA19","v":0},{"$f":"Usage!$GZ19","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB19","v":0},{"$f":"Tenant!$I19","v":0},{"$f":"Usage!$HF19","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH19","v":0},{"$f":"Usage!$HG19","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI19","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A20","v":19},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B20","v":0},{"$f":"Tenant!$C20","v":0},{"$f":"Tenant!$D20","v":0},{"$f":"Tenant!$E20","v":0},{"$f":"Tenant!$G20","v":0},{"$f":"Usage!$D20","v":"00:00:00"},{"$f":"Usage!$E20","v":"00:00:00"},{"$f":"Usage!$F20","v":0},{"$f":"Usage!$G20","v":0},{"$f":"Usage!$H20","v":0},{"$f":"Usage!$X20","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ20","v":0},{"$f":"Usage!$AA20","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD20","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BV20,Usage!$BS20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CK20,Usage!$CH20)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BW20,Usage!$BT20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CL20,Usage!$CI20)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BX20,Usage!$BU20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CM20,Usage!$CJ20)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CC20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CX20,Usage!$CU20)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CD20,Usage!$CA20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CY20,Usage!$CV20)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CE20,Usage!$CB20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CZ20,Usage!$CW20)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BV20,Usage!$BS20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CK20,Usage!$CH20)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BW20,Usage!$BT20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CL20,Usage!$CI20)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BX20,Usage!$BU20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CM20,Usage!$CJ20)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CC20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CX20,Usage!$CU20)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CD20,Usage!$CA20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CY20,Usage!$CV20)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CE20,Usage!$CB20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CZ20,Usage!$CW20)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M20=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO20","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M20=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB20","v":0},{"$f":"Usage!$DL20","v":0},{"$f":"SUM(Usage!$DR20,Usage!$DV20)","v":0},{"$f":"SUM(Usage!$DT20,Usage!$DX20)","v":0},{"$f":"Usage!$GF20","v":0},{"$f":"SUM(Usage!$DR20,Usage!$DT20,Usage!$DV20,Usage!$DX20,Usage!$GG20)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ20","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC20","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB20","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE20","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED20","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG20","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK20,Usage!$GL20),0)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BV20,Usage!$BS20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20=\"Summer\",Usage!$EK20,Usage!$EH20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BW20,Usage!$BT20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20=\"Summer\",Usage!$EL20,Usage!$EI20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BX20,Usage!$BU20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20=\"Summer\",Usage!$EM20,Usage!$EJ20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CC20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20=\"Summer\",Usage!$FN20,Usage!$FK20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CD20,Usage!$CA20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20=\"Summer\",Usage!$FO20,Usage!$FL20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CE20,Usage!$CB20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20=\"Summer\",Usage!$FP20,Usage!$FM20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$BW20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20<>\"Summer\",Usage!$EK20,Usage!$EH20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BW20,Usage!$BT20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20<>\"Summer\",Usage!$EL20,Usage!$EI20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BX20,Usage!$BU20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20<>\"Summer\",Usage!$EM20,Usage!$EJ20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CC20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20<>\"Summer\",Usage!$FN20,Usage!$FK20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CD20,Usage!$CA20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20<>\"Summer\",Usage!$FO20,Usage!$FL20))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CE20,Usage!$CB20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M20<>\"Summer\",Usage!$FP20,Usage!$FM20))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM20","v":0},{"$f":"Usage!$GN20","v":0},{"$f":"Usage!$GN20","v":0},{"$f":"Usage!$GO20","v":0},{"$f":"Tenant!$H20","v":0},{"$f":"Usage!$GO20","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR20","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO20","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS20","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV20","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA20","v":0},{"$f":"Usage!$GZ20","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB20","v":0},{"$f":"Tenant!$I20","v":0},{"$f":"Usage!$HF20","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH20","v":0},{"$f":"Usage!$HG20","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI20","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A21","v":20},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B21","v":0},{"$f":"Tenant!$C21","v":0},{"$f":"Tenant!$D21","v":0},{"$f":"Tenant!$E21","v":0},{"$f":"Tenant!$G21","v":0},{"$f":"Usage!$D21","v":"00:00:00"},{"$f":"Usage!$E21","v":"00:00:00"},{"$f":"Usage!$F21","v":0},{"$f":"Usage!$G21","v":0},{"$f":"Usage!$H21","v":0},{"$f":"Usage!$X21","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ21","v":0},{"$f":"Usage!$AA21","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD21","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BV21,Usage!$BS21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CK21,Usage!$CH21)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BW21,Usage!$BT21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CL21,Usage!$CI21)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BX21,Usage!$BU21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CM21,Usage!$CJ21)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CC21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CX21,Usage!$CU21)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CD21,Usage!$CA21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CY21,Usage!$CV21)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CE21,Usage!$CB21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CZ21,Usage!$CW21)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BV21,Usage!$BS21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CK21,Usage!$CH21)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BW21,Usage!$BT21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CL21,Usage!$CI21)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BX21,Usage!$BU21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CM21,Usage!$CJ21)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CC21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CX21,Usage!$CU21)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CD21,Usage!$CA21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CY21,Usage!$CV21)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CE21,Usage!$CB21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CZ21,Usage!$CW21)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M21=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO21","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M21=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB21","v":0},{"$f":"Usage!$DL21","v":0},{"$f":"SUM(Usage!$DR21,Usage!$DV21)","v":0},{"$f":"SUM(Usage!$DT21,Usage!$DX21)","v":0},{"$f":"Usage!$GF21","v":0},{"$f":"SUM(Usage!$DR21,Usage!$DT21,Usage!$DV21,Usage!$DX21,Usage!$GG21)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ21","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC21","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB21","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE21","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED21","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG21","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK21,Usage!$GL21),0)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BV21,Usage!$BS21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21=\"Summer\",Usage!$EK21,Usage!$EH21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BW21,Usage!$BT21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21=\"Summer\",Usage!$EL21,Usage!$EI21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BX21,Usage!$BU21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21=\"Summer\",Usage!$EM21,Usage!$EJ21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CC21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21=\"Summer\",Usage!$FN21,Usage!$FK21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CD21,Usage!$CA21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21=\"Summer\",Usage!$FO21,Usage!$FL21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CE21,Usage!$CB21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21=\"Summer\",Usage!$FP21,Usage!$FM21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$BW21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21<>\"Summer\",Usage!$EK21,Usage!$EH21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BW21,Usage!$BT21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21<>\"Summer\",Usage!$EL21,Usage!$EI21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BX21,Usage!$BU21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21<>\"Summer\",Usage!$EM21,Usage!$EJ21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CC21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21<>\"Summer\",Usage!$FN21,Usage!$FK21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CD21,Usage!$CA21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21<>\"Summer\",Usage!$FO21,Usage!$FL21))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CE21,Usage!$CB21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M21<>\"Summer\",Usage!$FP21,Usage!$FM21))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM21","v":0},{"$f":"Usage!$GN21","v":0},{"$f":"Usage!$GN21","v":0},{"$f":"Usage!$GO21","v":0},{"$f":"Tenant!$H21","v":0},{"$f":"Usage!$GO21","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR21","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO21","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS21","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV21","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA21","v":0},{"$f":"Usage!$GZ21","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB21","v":0},{"$f":"Tenant!$I21","v":0},{"$f":"Usage!$HF21","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH21","v":0},{"$f":"Usage!$HG21","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI21","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A22","v":21},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B22","v":0},{"$f":"Tenant!$C22","v":0},{"$f":"Tenant!$D22","v":0},{"$f":"Tenant!$E22","v":0},{"$f":"Tenant!$G22","v":0},{"$f":"Usage!$D22","v":"00:00:00"},{"$f":"Usage!$E22","v":"00:00:00"},{"$f":"Usage!$F22","v":0},{"$f":"Usage!$G22","v":0},{"$f":"Usage!$H22","v":0},{"$f":"Usage!$X22","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ22","v":0},{"$f":"Usage!$AA22","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD22","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BV22,Usage!$BS22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CK22,Usage!$CH22)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BW22,Usage!$BT22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CL22,Usage!$CI22)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BX22,Usage!$BU22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CM22,Usage!$CJ22)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CC22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CX22,Usage!$CU22)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CD22,Usage!$CA22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CY22,Usage!$CV22)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CE22,Usage!$CB22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CZ22,Usage!$CW22)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BV22,Usage!$BS22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CK22,Usage!$CH22)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BW22,Usage!$BT22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CL22,Usage!$CI22)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BX22,Usage!$BU22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CM22,Usage!$CJ22)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CC22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CX22,Usage!$CU22)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CD22,Usage!$CA22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CY22,Usage!$CV22)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CE22,Usage!$CB22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CZ22,Usage!$CW22)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M22=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO22","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M22=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB22","v":0},{"$f":"Usage!$DL22","v":0},{"$f":"SUM(Usage!$DR22,Usage!$DV22)","v":0},{"$f":"SUM(Usage!$DT22,Usage!$DX22)","v":0},{"$f":"Usage!$GF22","v":0},{"$f":"SUM(Usage!$DR22,Usage!$DT22,Usage!$DV22,Usage!$DX22,Usage!$GG22)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ22","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC22","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB22","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE22","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED22","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG22","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK22,Usage!$GL22),0)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BV22,Usage!$BS22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22=\"Summer\",Usage!$EK22,Usage!$EH22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BW22,Usage!$BT22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22=\"Summer\",Usage!$EL22,Usage!$EI22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BX22,Usage!$BU22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22=\"Summer\",Usage!$EM22,Usage!$EJ22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CC22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22=\"Summer\",Usage!$FN22,Usage!$FK22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CD22,Usage!$CA22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22=\"Summer\",Usage!$FO22,Usage!$FL22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CE22,Usage!$CB22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22=\"Summer\",Usage!$FP22,Usage!$FM22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$BW22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22<>\"Summer\",Usage!$EK22,Usage!$EH22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BW22,Usage!$BT22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22<>\"Summer\",Usage!$EL22,Usage!$EI22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BX22,Usage!$BU22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22<>\"Summer\",Usage!$EM22,Usage!$EJ22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CC22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22<>\"Summer\",Usage!$FN22,Usage!$FK22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CD22,Usage!$CA22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22<>\"Summer\",Usage!$FO22,Usage!$FL22))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CE22,Usage!$CB22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M22<>\"Summer\",Usage!$FP22,Usage!$FM22))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM22","v":0},{"$f":"Usage!$GN22","v":0},{"$f":"Usage!$GN22","v":0},{"$f":"Usage!$GO22","v":0},{"$f":"Tenant!$H22","v":0},{"$f":"Usage!$GO22","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR22","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO22","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS22","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV22","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA22","v":0},{"$f":"Usage!$GZ22","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB22","v":0},{"$f":"Tenant!$I22","v":0},{"$f":"Usage!$HF22","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH22","v":0},{"$f":"Usage!$HG22","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI22","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A23","v":22},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B23","v":0},{"$f":"Tenant!$C23","v":0},{"$f":"Tenant!$D23","v":0},{"$f":"Tenant!$E23","v":0},{"$f":"Tenant!$G23","v":0},{"$f":"Usage!$D23","v":"00:00:00"},{"$f":"Usage!$E23","v":"00:00:00"},{"$f":"Usage!$F23","v":0},{"$f":"Usage!$G23","v":0},{"$f":"Usage!$H23","v":0},{"$f":"Usage!$X23","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ23","v":0},{"$f":"Usage!$AA23","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD23","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BV23,Usage!$BS23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CK23,Usage!$CH23)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BW23,Usage!$BT23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CL23,Usage!$CI23)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BX23,Usage!$BU23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CM23,Usage!$CJ23)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CC23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CX23,Usage!$CU23)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CD23,Usage!$CA23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CY23,Usage!$CV23)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CE23,Usage!$CB23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CZ23,Usage!$CW23)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BV23,Usage!$BS23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CK23,Usage!$CH23)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BW23,Usage!$BT23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CL23,Usage!$CI23)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BX23,Usage!$BU23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CM23,Usage!$CJ23)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CC23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CX23,Usage!$CU23)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CD23,Usage!$CA23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CY23,Usage!$CV23)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CE23,Usage!$CB23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CZ23,Usage!$CW23)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M23=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO23","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M23=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB23","v":0},{"$f":"Usage!$DL23","v":0},{"$f":"SUM(Usage!$DR23,Usage!$DV23)","v":0},{"$f":"SUM(Usage!$DT23,Usage!$DX23)","v":0},{"$f":"Usage!$GF23","v":0},{"$f":"SUM(Usage!$DR23,Usage!$DT23,Usage!$DV23,Usage!$DX23,Usage!$GG23)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ23","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC23","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB23","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE23","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED23","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG23","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK23,Usage!$GL23),0)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BV23,Usage!$BS23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23=\"Summer\",Usage!$EK23,Usage!$EH23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BW23,Usage!$BT23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23=\"Summer\",Usage!$EL23,Usage!$EI23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BX23,Usage!$BU23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23=\"Summer\",Usage!$EM23,Usage!$EJ23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CC23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23=\"Summer\",Usage!$FN23,Usage!$FK23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CD23,Usage!$CA23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23=\"Summer\",Usage!$FO23,Usage!$FL23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CE23,Usage!$CB23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23=\"Summer\",Usage!$FP23,Usage!$FM23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$BW23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23<>\"Summer\",Usage!$EK23,Usage!$EH23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BW23,Usage!$BT23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23<>\"Summer\",Usage!$EL23,Usage!$EI23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BX23,Usage!$BU23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23<>\"Summer\",Usage!$EM23,Usage!$EJ23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CC23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23<>\"Summer\",Usage!$FN23,Usage!$FK23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CD23,Usage!$CA23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23<>\"Summer\",Usage!$FO23,Usage!$FL23))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CE23,Usage!$CB23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M23<>\"Summer\",Usage!$FP23,Usage!$FM23))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM23","v":0},{"$f":"Usage!$GN23","v":0},{"$f":"Usage!$GN23","v":0},{"$f":"Usage!$GO23","v":0},{"$f":"Tenant!$H23","v":0},{"$f":"Usage!$GO23","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR23","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO23","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS23","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV23","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA23","v":0},{"$f":"Usage!$GZ23","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB23","v":0},{"$f":"Tenant!$I23","v":0},{"$f":"Usage!$HF23","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH23","v":0},{"$f":"Usage!$HG23","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI23","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A24","v":23},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B24","v":0},{"$f":"Tenant!$C24","v":0},{"$f":"Tenant!$D24","v":0},{"$f":"Tenant!$E24","v":0},{"$f":"Tenant!$G24","v":0},{"$f":"Usage!$D24","v":"00:00:00"},{"$f":"Usage!$E24","v":"00:00:00"},{"$f":"Usage!$F24","v":0},{"$f":"Usage!$G24","v":0},{"$f":"Usage!$H24","v":0},{"$f":"Usage!$X24","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ24","v":0},{"$f":"Usage!$AA24","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD24","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BV24,Usage!$BS24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CK24,Usage!$CH24)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BW24,Usage!$BT24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CL24,Usage!$CI24)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BX24,Usage!$BU24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CM24,Usage!$CJ24)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CC24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CX24,Usage!$CU24)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CD24,Usage!$CA24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CY24,Usage!$CV24)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CE24,Usage!$CB24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CZ24,Usage!$CW24)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BV24,Usage!$BS24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CK24,Usage!$CH24)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BW24,Usage!$BT24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CL24,Usage!$CI24)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BX24,Usage!$BU24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CM24,Usage!$CJ24)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CC24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CX24,Usage!$CU24)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CD24,Usage!$CA24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CY24,Usage!$CV24)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CE24,Usage!$CB24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CZ24,Usage!$CW24)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M24=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO24","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M24=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB24","v":0},{"$f":"Usage!$DL24","v":0},{"$f":"SUM(Usage!$DR24,Usage!$DV24)","v":0},{"$f":"SUM(Usage!$DT24,Usage!$DX24)","v":0},{"$f":"Usage!$GF24","v":0},{"$f":"SUM(Usage!$DR24,Usage!$DT24,Usage!$DV24,Usage!$DX24,Usage!$GG24)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ24","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC24","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB24","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE24","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED24","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG24","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK24,Usage!$GL24),0)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BV24,Usage!$BS24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24=\"Summer\",Usage!$EK24,Usage!$EH24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BW24,Usage!$BT24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24=\"Summer\",Usage!$EL24,Usage!$EI24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BX24,Usage!$BU24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24=\"Summer\",Usage!$EM24,Usage!$EJ24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CC24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24=\"Summer\",Usage!$FN24,Usage!$FK24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CD24,Usage!$CA24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24=\"Summer\",Usage!$FO24,Usage!$FL24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CE24,Usage!$CB24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24=\"Summer\",Usage!$FP24,Usage!$FM24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$BW24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24<>\"Summer\",Usage!$EK24,Usage!$EH24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BW24,Usage!$BT24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24<>\"Summer\",Usage!$EL24,Usage!$EI24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BX24,Usage!$BU24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24<>\"Summer\",Usage!$EM24,Usage!$EJ24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CC24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24<>\"Summer\",Usage!$FN24,Usage!$FK24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CD24,Usage!$CA24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24<>\"Summer\",Usage!$FO24,Usage!$FL24))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CE24,Usage!$CB24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M24<>\"Summer\",Usage!$FP24,Usage!$FM24))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM24","v":0},{"$f":"Usage!$GN24","v":0},{"$f":"Usage!$GN24","v":0},{"$f":"Usage!$GO24","v":0},{"$f":"Tenant!$H24","v":0},{"$f":"Usage!$GO24","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR24","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO24","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS24","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV24","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA24","v":0},{"$f":"Usage!$GZ24","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB24","v":0},{"$f":"Tenant!$I24","v":0},{"$f":"Usage!$HF24","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH24","v":0},{"$f":"Usage!$HG24","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI24","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A25","v":24},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B25","v":0},{"$f":"Tenant!$C25","v":0},{"$f":"Tenant!$D25","v":0},{"$f":"Tenant!$E25","v":0},{"$f":"Tenant!$G25","v":0},{"$f":"Usage!$D25","v":"00:00:00"},{"$f":"Usage!$E25","v":"00:00:00"},{"$f":"Usage!$F25","v":0},{"$f":"Usage!$G25","v":0},{"$f":"Usage!$H25","v":0},{"$f":"Usage!$X25","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ25","v":0},{"$f":"Usage!$AA25","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD25","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BV25,Usage!$BS25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CK25,Usage!$CH25)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BW25,Usage!$BT25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CL25,Usage!$CI25)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BX25,Usage!$BU25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CM25,Usage!$CJ25)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CC25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CX25,Usage!$CU25)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CD25,Usage!$CA25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CY25,Usage!$CV25)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CE25,Usage!$CB25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CZ25,Usage!$CW25)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BV25,Usage!$BS25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CK25,Usage!$CH25)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BW25,Usage!$BT25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CL25,Usage!$CI25)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BX25,Usage!$BU25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CM25,Usage!$CJ25)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CC25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CX25,Usage!$CU25)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CD25,Usage!$CA25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CY25,Usage!$CV25)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CE25,Usage!$CB25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CZ25,Usage!$CW25)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M25=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO25","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M25=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB25","v":0},{"$f":"Usage!$DL25","v":0},{"$f":"SUM(Usage!$DR25,Usage!$DV25)","v":0},{"$f":"SUM(Usage!$DT25,Usage!$DX25)","v":0},{"$f":"Usage!$GF25","v":0},{"$f":"SUM(Usage!$DR25,Usage!$DT25,Usage!$DV25,Usage!$DX25,Usage!$GG25)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ25","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC25","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB25","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE25","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED25","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG25","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK25,Usage!$GL25),0)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BV25,Usage!$BS25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25=\"Summer\",Usage!$EK25,Usage!$EH25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BW25,Usage!$BT25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25=\"Summer\",Usage!$EL25,Usage!$EI25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BX25,Usage!$BU25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25=\"Summer\",Usage!$EM25,Usage!$EJ25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CC25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25=\"Summer\",Usage!$FN25,Usage!$FK25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CD25,Usage!$CA25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25=\"Summer\",Usage!$FO25,Usage!$FL25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CE25,Usage!$CB25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25=\"Summer\",Usage!$FP25,Usage!$FM25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$BW25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25<>\"Summer\",Usage!$EK25,Usage!$EH25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BW25,Usage!$BT25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25<>\"Summer\",Usage!$EL25,Usage!$EI25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BX25,Usage!$BU25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25<>\"Summer\",Usage!$EM25,Usage!$EJ25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CC25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25<>\"Summer\",Usage!$FN25,Usage!$FK25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CD25,Usage!$CA25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25<>\"Summer\",Usage!$FO25,Usage!$FL25))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CE25,Usage!$CB25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M25<>\"Summer\",Usage!$FP25,Usage!$FM25))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM25","v":0},{"$f":"Usage!$GN25","v":0},{"$f":"Usage!$GN25","v":0},{"$f":"Usage!$GO25","v":0},{"$f":"Tenant!$H25","v":0},{"$f":"Usage!$GO25","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR25","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO25","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS25","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV25","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA25","v":0},{"$f":"Usage!$GZ25","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB25","v":0},{"$f":"Tenant!$I25","v":0},{"$f":"Usage!$HF25","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH25","v":0},{"$f":"Usage!$HG25","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI25","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A26","v":25},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B26","v":0},{"$f":"Tenant!$C26","v":0},{"$f":"Tenant!$D26","v":0},{"$f":"Tenant!$E26","v":0},{"$f":"Tenant!$G26","v":0},{"$f":"Usage!$D26","v":"00:00:00"},{"$f":"Usage!$E26","v":"00:00:00"},{"$f":"Usage!$F26","v":0},{"$f":"Usage!$G26","v":0},{"$f":"Usage!$H26","v":0},{"$f":"Usage!$X26","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ26","v":0},{"$f":"Usage!$AA26","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD26","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BV26,Usage!$BS26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CK26,Usage!$CH26)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BW26,Usage!$BT26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CL26,Usage!$CI26)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BX26,Usage!$BU26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CM26,Usage!$CJ26)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CC26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CX26,Usage!$CU26)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CD26,Usage!$CA26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CY26,Usage!$CV26)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CE26,Usage!$CB26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CZ26,Usage!$CW26)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BV26,Usage!$BS26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CK26,Usage!$CH26)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BW26,Usage!$BT26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CL26,Usage!$CI26)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BX26,Usage!$BU26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CM26,Usage!$CJ26)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CC26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CX26,Usage!$CU26)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CD26,Usage!$CA26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CY26,Usage!$CV26)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CE26,Usage!$CB26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CZ26,Usage!$CW26)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M26=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO26","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M26=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB26","v":0},{"$f":"Usage!$DL26","v":0},{"$f":"SUM(Usage!$DR26,Usage!$DV26)","v":0},{"$f":"SUM(Usage!$DT26,Usage!$DX26)","v":0},{"$f":"Usage!$GF26","v":0},{"$f":"SUM(Usage!$DR26,Usage!$DT26,Usage!$DV26,Usage!$DX26,Usage!$GG26)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ26","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC26","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB26","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE26","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED26","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG26","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK26,Usage!$GL26),0)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BV26,Usage!$BS26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26=\"Summer\",Usage!$EK26,Usage!$EH26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BW26,Usage!$BT26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26=\"Summer\",Usage!$EL26,Usage!$EI26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BX26,Usage!$BU26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26=\"Summer\",Usage!$EM26,Usage!$EJ26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CC26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26=\"Summer\",Usage!$FN26,Usage!$FK26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CD26,Usage!$CA26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26=\"Summer\",Usage!$FO26,Usage!$FL26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CE26,Usage!$CB26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26=\"Summer\",Usage!$FP26,Usage!$FM26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$BW26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26<>\"Summer\",Usage!$EK26,Usage!$EH26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BW26,Usage!$BT26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26<>\"Summer\",Usage!$EL26,Usage!$EI26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BX26,Usage!$BU26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26<>\"Summer\",Usage!$EM26,Usage!$EJ26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CC26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26<>\"Summer\",Usage!$FN26,Usage!$FK26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CD26,Usage!$CA26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26<>\"Summer\",Usage!$FO26,Usage!$FL26))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CE26,Usage!$CB26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M26<>\"Summer\",Usage!$FP26,Usage!$FM26))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM26","v":0},{"$f":"Usage!$GN26","v":0},{"$f":"Usage!$GN26","v":0},{"$f":"Usage!$GO26","v":0},{"$f":"Tenant!$H26","v":0},{"$f":"Usage!$GO26","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR26","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO26","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS26","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV26","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA26","v":0},{"$f":"Usage!$GZ26","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB26","v":0},{"$f":"Tenant!$I26","v":0},{"$f":"Usage!$HF26","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH26","v":0},{"$f":"Usage!$HG26","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI26","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A27","v":26},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B27","v":0},{"$f":"Tenant!$C27","v":0},{"$f":"Tenant!$D27","v":0},{"$f":"Tenant!$E27","v":0},{"$f":"Tenant!$G27","v":0},{"$f":"Usage!$D27","v":"00:00:00"},{"$f":"Usage!$E27","v":"00:00:00"},{"$f":"Usage!$F27","v":0},{"$f":"Usage!$G27","v":0},{"$f":"Usage!$H27","v":0},{"$f":"Usage!$X27","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ27","v":0},{"$f":"Usage!$AA27","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD27","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BV27,Usage!$BS27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CK27,Usage!$CH27)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BW27,Usage!$BT27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CL27,Usage!$CI27)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BX27,Usage!$BU27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CM27,Usage!$CJ27)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CC27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CX27,Usage!$CU27)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CD27,Usage!$CA27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CY27,Usage!$CV27)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CE27,Usage!$CB27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CZ27,Usage!$CW27)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BV27,Usage!$BS27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CK27,Usage!$CH27)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BW27,Usage!$BT27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CL27,Usage!$CI27)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BX27,Usage!$BU27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CM27,Usage!$CJ27)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CC27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CX27,Usage!$CU27)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CD27,Usage!$CA27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CY27,Usage!$CV27)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CE27,Usage!$CB27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CZ27,Usage!$CW27)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M27=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO27","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M27=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB27","v":0},{"$f":"Usage!$DL27","v":0},{"$f":"SUM(Usage!$DR27,Usage!$DV27)","v":0},{"$f":"SUM(Usage!$DT27,Usage!$DX27)","v":0},{"$f":"Usage!$GF27","v":0},{"$f":"SUM(Usage!$DR27,Usage!$DT27,Usage!$DV27,Usage!$DX27,Usage!$GG27)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ27","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC27","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB27","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE27","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED27","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG27","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK27,Usage!$GL27),0)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BV27,Usage!$BS27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27=\"Summer\",Usage!$EK27,Usage!$EH27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BW27,Usage!$BT27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27=\"Summer\",Usage!$EL27,Usage!$EI27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BX27,Usage!$BU27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27=\"Summer\",Usage!$EM27,Usage!$EJ27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CC27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27=\"Summer\",Usage!$FN27,Usage!$FK27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CD27,Usage!$CA27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27=\"Summer\",Usage!$FO27,Usage!$FL27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CE27,Usage!$CB27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27=\"Summer\",Usage!$FP27,Usage!$FM27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$BW27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27<>\"Summer\",Usage!$EK27,Usage!$EH27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BW27,Usage!$BT27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27<>\"Summer\",Usage!$EL27,Usage!$EI27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BX27,Usage!$BU27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27<>\"Summer\",Usage!$EM27,Usage!$EJ27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CC27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27<>\"Summer\",Usage!$FN27,Usage!$FK27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CD27,Usage!$CA27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27<>\"Summer\",Usage!$FO27,Usage!$FL27))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CE27,Usage!$CB27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M27<>\"Summer\",Usage!$FP27,Usage!$FM27))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM27","v":0},{"$f":"Usage!$GN27","v":0},{"$f":"Usage!$GN27","v":0},{"$f":"Usage!$GO27","v":0},{"$f":"Tenant!$H27","v":0},{"$f":"Usage!$GO27","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR27","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO27","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS27","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV27","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA27","v":0},{"$f":"Usage!$GZ27","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB27","v":0},{"$f":"Tenant!$I27","v":0},{"$f":"Usage!$HF27","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH27","v":0},{"$f":"Usage!$HG27","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI27","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A28","v":27},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B28","v":0},{"$f":"Tenant!$C28","v":0},{"$f":"Tenant!$D28","v":0},{"$f":"Tenant!$E28","v":0},{"$f":"Tenant!$G28","v":0},{"$f":"Usage!$D28","v":"00:00:00"},{"$f":"Usage!$E28","v":"00:00:00"},{"$f":"Usage!$F28","v":0},{"$f":"Usage!$G28","v":0},{"$f":"Usage!$H28","v":0},{"$f":"Usage!$X28","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ28","v":0},{"$f":"Usage!$AA28","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD28","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BV28,Usage!$BS28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CK28,Usage!$CH28)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BW28,Usage!$BT28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CL28,Usage!$CI28)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BX28,Usage!$BU28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CM28,Usage!$CJ28)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CC28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CX28,Usage!$CU28)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CD28,Usage!$CA28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CY28,Usage!$CV28)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CE28,Usage!$CB28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CZ28,Usage!$CW28)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BV28,Usage!$BS28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CK28,Usage!$CH28)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BW28,Usage!$BT28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CL28,Usage!$CI28)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BX28,Usage!$BU28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CM28,Usage!$CJ28)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CC28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CX28,Usage!$CU28)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CD28,Usage!$CA28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CY28,Usage!$CV28)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CE28,Usage!$CB28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CZ28,Usage!$CW28)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M28=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO28","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M28=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB28","v":0},{"$f":"Usage!$DL28","v":0},{"$f":"SUM(Usage!$DR28,Usage!$DV28)","v":0},{"$f":"SUM(Usage!$DT28,Usage!$DX28)","v":0},{"$f":"Usage!$GF28","v":0},{"$f":"SUM(Usage!$DR28,Usage!$DT28,Usage!$DV28,Usage!$DX28,Usage!$GG28)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ28","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC28","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB28","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE28","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED28","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG28","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK28,Usage!$GL28),0)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BV28,Usage!$BS28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28=\"Summer\",Usage!$EK28,Usage!$EH28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BW28,Usage!$BT28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28=\"Summer\",Usage!$EL28,Usage!$EI28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BX28,Usage!$BU28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28=\"Summer\",Usage!$EM28,Usage!$EJ28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CC28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28=\"Summer\",Usage!$FN28,Usage!$FK28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CD28,Usage!$CA28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28=\"Summer\",Usage!$FO28,Usage!$FL28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CE28,Usage!$CB28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28=\"Summer\",Usage!$FP28,Usage!$FM28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$BW28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28<>\"Summer\",Usage!$EK28,Usage!$EH28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BW28,Usage!$BT28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28<>\"Summer\",Usage!$EL28,Usage!$EI28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BX28,Usage!$BU28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28<>\"Summer\",Usage!$EM28,Usage!$EJ28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CC28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28<>\"Summer\",Usage!$FN28,Usage!$FK28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CD28,Usage!$CA28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28<>\"Summer\",Usage!$FO28,Usage!$FL28))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CE28,Usage!$CB28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M28<>\"Summer\",Usage!$FP28,Usage!$FM28))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM28","v":0},{"$f":"Usage!$GN28","v":0},{"$f":"Usage!$GN28","v":0},{"$f":"Usage!$GO28","v":0},{"$f":"Tenant!$H28","v":0},{"$f":"Usage!$GO28","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR28","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO28","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS28","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV28","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA28","v":0},{"$f":"Usage!$GZ28","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB28","v":0},{"$f":"Tenant!$I28","v":0},{"$f":"Usage!$HF28","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH28","v":0},{"$f":"Usage!$HG28","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI28","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A29","v":28},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B29","v":0},{"$f":"Tenant!$C29","v":0},{"$f":"Tenant!$D29","v":0},{"$f":"Tenant!$E29","v":0},{"$f":"Tenant!$G29","v":0},{"$f":"Usage!$D29","v":"00:00:00"},{"$f":"Usage!$E29","v":"00:00:00"},{"$f":"Usage!$F29","v":0},{"$f":"Usage!$G29","v":0},{"$f":"Usage!$H29","v":0},{"$f":"Usage!$X29","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ29","v":0},{"$f":"Usage!$AA29","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD29","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BV29,Usage!$BS29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CK29,Usage!$CH29)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BW29,Usage!$BT29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CL29,Usage!$CI29)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BX29,Usage!$BU29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CM29,Usage!$CJ29)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CC29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CX29,Usage!$CU29)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CD29,Usage!$CA29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CY29,Usage!$CV29)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CE29,Usage!$CB29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CZ29,Usage!$CW29)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BV29,Usage!$BS29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CK29,Usage!$CH29)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BW29,Usage!$BT29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CL29,Usage!$CI29)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BX29,Usage!$BU29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CM29,Usage!$CJ29)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CC29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CX29,Usage!$CU29)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CD29,Usage!$CA29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CY29,Usage!$CV29)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CE29,Usage!$CB29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CZ29,Usage!$CW29)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M29=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO29","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M29=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB29","v":0},{"$f":"Usage!$DL29","v":0},{"$f":"SUM(Usage!$DR29,Usage!$DV29)","v":0},{"$f":"SUM(Usage!$DT29,Usage!$DX29)","v":0},{"$f":"Usage!$GF29","v":0},{"$f":"SUM(Usage!$DR29,Usage!$DT29,Usage!$DV29,Usage!$DX29,Usage!$GG29)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ29","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC29","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB29","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE29","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED29","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG29","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK29,Usage!$GL29),0)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BV29,Usage!$BS29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29=\"Summer\",Usage!$EK29,Usage!$EH29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BW29,Usage!$BT29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29=\"Summer\",Usage!$EL29,Usage!$EI29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BX29,Usage!$BU29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29=\"Summer\",Usage!$EM29,Usage!$EJ29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CC29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29=\"Summer\",Usage!$FN29,Usage!$FK29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CD29,Usage!$CA29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29=\"Summer\",Usage!$FO29,Usage!$FL29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CE29,Usage!$CB29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29=\"Summer\",Usage!$FP29,Usage!$FM29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$BW29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29<>\"Summer\",Usage!$EK29,Usage!$EH29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BW29,Usage!$BT29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29<>\"Summer\",Usage!$EL29,Usage!$EI29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BX29,Usage!$BU29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29<>\"Summer\",Usage!$EM29,Usage!$EJ29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CC29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29<>\"Summer\",Usage!$FN29,Usage!$FK29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CD29,Usage!$CA29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29<>\"Summer\",Usage!$FO29,Usage!$FL29))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CE29,Usage!$CB29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M29<>\"Summer\",Usage!$FP29,Usage!$FM29))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM29","v":0},{"$f":"Usage!$GN29","v":0},{"$f":"Usage!$GN29","v":0},{"$f":"Usage!$GO29","v":0},{"$f":"Tenant!$H29","v":0},{"$f":"Usage!$GO29","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR29","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO29","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS29","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV29","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA29","v":0},{"$f":"Usage!$GZ29","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB29","v":0},{"$f":"Tenant!$I29","v":0},{"$f":"Usage!$HF29","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH29","v":0},{"$f":"Usage!$HG29","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI29","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A30","v":29},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B30","v":0},{"$f":"Tenant!$C30","v":0},{"$f":"Tenant!$D30","v":0},{"$f":"Tenant!$E30","v":0},{"$f":"Tenant!$G30","v":0},{"$f":"Usage!$D30","v":"00:00:00"},{"$f":"Usage!$E30","v":"00:00:00"},{"$f":"Usage!$F30","v":0},{"$f":"Usage!$G30","v":0},{"$f":"Usage!$H30","v":0},{"$f":"Usage!$X30","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ30","v":0},{"$f":"Usage!$AA30","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD30","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BV30,Usage!$BS30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CK30,Usage!$CH30)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BW30,Usage!$BT30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CL30,Usage!$CI30)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BX30,Usage!$BU30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CM30,Usage!$CJ30)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CC30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CX30,Usage!$CU30)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CD30,Usage!$CA30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CY30,Usage!$CV30)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CE30,Usage!$CB30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CZ30,Usage!$CW30)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BV30,Usage!$BS30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CK30,Usage!$CH30)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BW30,Usage!$BT30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CL30,Usage!$CI30)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BX30,Usage!$BU30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CM30,Usage!$CJ30)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CC30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CX30,Usage!$CU30)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CD30,Usage!$CA30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CY30,Usage!$CV30)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CE30,Usage!$CB30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CZ30,Usage!$CW30)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M30=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO30","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M30=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB30","v":0},{"$f":"Usage!$DL30","v":0},{"$f":"SUM(Usage!$DR30,Usage!$DV30)","v":0},{"$f":"SUM(Usage!$DT30,Usage!$DX30)","v":0},{"$f":"Usage!$GF30","v":0},{"$f":"SUM(Usage!$DR30,Usage!$DT30,Usage!$DV30,Usage!$DX30,Usage!$GG30)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ30","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC30","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB30","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE30","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED30","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG30","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK30,Usage!$GL30),0)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BV30,Usage!$BS30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30=\"Summer\",Usage!$EK30,Usage!$EH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BW30,Usage!$BT30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30=\"Summer\",Usage!$EL30,Usage!$EI30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BX30,Usage!$BU30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30=\"Summer\",Usage!$EM30,Usage!$EJ30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CC30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30=\"Summer\",Usage!$FN30,Usage!$FK30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CD30,Usage!$CA30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30=\"Summer\",Usage!$FO30,Usage!$FL30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CE30,Usage!$CB30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30=\"Summer\",Usage!$FP30,Usage!$FM30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$BW30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30<>\"Summer\",Usage!$EK30,Usage!$EH30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BW30,Usage!$BT30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30<>\"Summer\",Usage!$EL30,Usage!$EI30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BX30,Usage!$BU30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30<>\"Summer\",Usage!$EM30,Usage!$EJ30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CC30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30<>\"Summer\",Usage!$FN30,Usage!$FK30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CD30,Usage!$CA30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30<>\"Summer\",Usage!$FO30,Usage!$FL30))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CE30,Usage!$CB30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M30<>\"Summer\",Usage!$FP30,Usage!$FM30))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM30","v":0},{"$f":"Usage!$GN30","v":0},{"$f":"Usage!$GN30","v":0},{"$f":"Usage!$GO30","v":0},{"$f":"Tenant!$H30","v":0},{"$f":"Usage!$GO30","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR30","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO30","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS30","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV30","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA30","v":0},{"$f":"Usage!$GZ30","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB30","v":0},{"$f":"Tenant!$I30","v":0},{"$f":"Usage!$HF30","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH30","v":0},{"$f":"Usage!$HG30","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI30","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A31","v":30},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B31","v":0},{"$f":"Tenant!$C31","v":0},{"$f":"Tenant!$D31","v":0},{"$f":"Tenant!$E31","v":0},{"$f":"Tenant!$G31","v":0},{"$f":"Usage!$D31","v":"00:00:00"},{"$f":"Usage!$E31","v":"00:00:00"},{"$f":"Usage!$F31","v":0},{"$f":"Usage!$G31","v":0},{"$f":"Usage!$H31","v":0},{"$f":"Usage!$X31","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ31","v":0},{"$f":"Usage!$AA31","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD31","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BV31,Usage!$BS31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CK31,Usage!$CH31)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BW31,Usage!$BT31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CL31,Usage!$CI31)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BX31,Usage!$BU31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CM31,Usage!$CJ31)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CC31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CX31,Usage!$CU31)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CD31,Usage!$CA31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CY31,Usage!$CV31)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CE31,Usage!$CB31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CZ31,Usage!$CW31)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BV31,Usage!$BS31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CK31,Usage!$CH31)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BW31,Usage!$BT31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CL31,Usage!$CI31)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BX31,Usage!$BU31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CM31,Usage!$CJ31)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CC31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CX31,Usage!$CU31)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CD31,Usage!$CA31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CY31,Usage!$CV31)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CE31,Usage!$CB31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CZ31,Usage!$CW31)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M31=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO31","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M31=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB31","v":0},{"$f":"Usage!$DL31","v":0},{"$f":"SUM(Usage!$DR31,Usage!$DV31)","v":0},{"$f":"SUM(Usage!$DT31,Usage!$DX31)","v":0},{"$f":"Usage!$GF31","v":0},{"$f":"SUM(Usage!$DR31,Usage!$DT31,Usage!$DV31,Usage!$DX31,Usage!$GG31)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ31","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC31","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB31","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE31","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED31","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG31","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK31,Usage!$GL31),0)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BV31,Usage!$BS31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31=\"Summer\",Usage!$EK31,Usage!$EH31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BW31,Usage!$BT31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31=\"Summer\",Usage!$EL31,Usage!$EI31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BX31,Usage!$BU31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31=\"Summer\",Usage!$EM31,Usage!$EJ31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CC31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31=\"Summer\",Usage!$FN31,Usage!$FK31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CD31,Usage!$CA31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31=\"Summer\",Usage!$FO31,Usage!$FL31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CE31,Usage!$CB31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31=\"Summer\",Usage!$FP31,Usage!$FM31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$BW31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31<>\"Summer\",Usage!$EK31,Usage!$EH31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BW31,Usage!$BT31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31<>\"Summer\",Usage!$EL31,Usage!$EI31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BX31,Usage!$BU31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31<>\"Summer\",Usage!$EM31,Usage!$EJ31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CC31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31<>\"Summer\",Usage!$FN31,Usage!$FK31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CD31,Usage!$CA31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31<>\"Summer\",Usage!$FO31,Usage!$FL31))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CE31,Usage!$CB31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M31<>\"Summer\",Usage!$FP31,Usage!$FM31))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM31","v":0},{"$f":"Usage!$GN31","v":0},{"$f":"Usage!$GN31","v":0},{"$f":"Usage!$GO31","v":0},{"$f":"Tenant!$H31","v":0},{"$f":"Usage!$GO31","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR31","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO31","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS31","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV31","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA31","v":0},{"$f":"Usage!$GZ31","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB31","v":0},{"$f":"Tenant!$I31","v":0},{"$f":"Usage!$HF31","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH31","v":0},{"$f":"Usage!$HG31","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI31","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A32","v":31},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B32","v":0},{"$f":"Tenant!$C32","v":0},{"$f":"Tenant!$D32","v":0},{"$f":"Tenant!$E32","v":0},{"$f":"Tenant!$G32","v":0},{"$f":"Usage!$D32","v":"00:00:00"},{"$f":"Usage!$E32","v":"00:00:00"},{"$f":"Usage!$F32","v":0},{"$f":"Usage!$G32","v":0},{"$f":"Usage!$H32","v":0},{"$f":"Usage!$X32","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ32","v":0},{"$f":"Usage!$AA32","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD32","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BV32,Usage!$BS32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CK32,Usage!$CH32)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BW32,Usage!$BT32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CL32,Usage!$CI32)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BX32,Usage!$BU32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CM32,Usage!$CJ32)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CC32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CX32,Usage!$CU32)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CD32,Usage!$CA32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CY32,Usage!$CV32)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CE32,Usage!$CB32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CZ32,Usage!$CW32)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BV32,Usage!$BS32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CK32,Usage!$CH32)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BW32,Usage!$BT32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CL32,Usage!$CI32)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BX32,Usage!$BU32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CM32,Usage!$CJ32)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CC32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CX32,Usage!$CU32)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CD32,Usage!$CA32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CY32,Usage!$CV32)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CE32,Usage!$CB32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CZ32,Usage!$CW32)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M32=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO32","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M32=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB32","v":0},{"$f":"Usage!$DL32","v":0},{"$f":"SUM(Usage!$DR32,Usage!$DV32)","v":0},{"$f":"SUM(Usage!$DT32,Usage!$DX32)","v":0},{"$f":"Usage!$GF32","v":0},{"$f":"SUM(Usage!$DR32,Usage!$DT32,Usage!$DV32,Usage!$DX32,Usage!$GG32)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ32","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC32","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB32","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE32","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED32","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG32","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK32,Usage!$GL32),0)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BV32,Usage!$BS32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32=\"Summer\",Usage!$EK32,Usage!$EH32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BW32,Usage!$BT32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32=\"Summer\",Usage!$EL32,Usage!$EI32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BX32,Usage!$BU32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32=\"Summer\",Usage!$EM32,Usage!$EJ32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CC32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32=\"Summer\",Usage!$FN32,Usage!$FK32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CD32,Usage!$CA32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32=\"Summer\",Usage!$FO32,Usage!$FL32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CE32,Usage!$CB32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32=\"Summer\",Usage!$FP32,Usage!$FM32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$BW32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32<>\"Summer\",Usage!$EK32,Usage!$EH32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BW32,Usage!$BT32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32<>\"Summer\",Usage!$EL32,Usage!$EI32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BX32,Usage!$BU32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32<>\"Summer\",Usage!$EM32,Usage!$EJ32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CC32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32<>\"Summer\",Usage!$FN32,Usage!$FK32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CD32,Usage!$CA32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32<>\"Summer\",Usage!$FO32,Usage!$FL32))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CE32,Usage!$CB32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M32<>\"Summer\",Usage!$FP32,Usage!$FM32))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM32","v":0},{"$f":"Usage!$GN32","v":0},{"$f":"Usage!$GN32","v":0},{"$f":"Usage!$GO32","v":0},{"$f":"Tenant!$H32","v":0},{"$f":"Usage!$GO32","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR32","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO32","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS32","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV32","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA32","v":0},{"$f":"Usage!$GZ32","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB32","v":0},{"$f":"Tenant!$I32","v":0},{"$f":"Usage!$HF32","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH32","v":0},{"$f":"Usage!$HG32","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI32","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A33","v":32},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B33","v":0},{"$f":"Tenant!$C33","v":0},{"$f":"Tenant!$D33","v":0},{"$f":"Tenant!$E33","v":0},{"$f":"Tenant!$G33","v":0},{"$f":"Usage!$D33","v":"00:00:00"},{"$f":"Usage!$E33","v":"00:00:00"},{"$f":"Usage!$F33","v":0},{"$f":"Usage!$G33","v":0},{"$f":"Usage!$H33","v":0},{"$f":"Usage!$X33","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ33","v":0},{"$f":"Usage!$AA33","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD33","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BV33,Usage!$BS33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CK33,Usage!$CH33)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BW33,Usage!$BT33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CL33,Usage!$CI33)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BX33,Usage!$BU33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CM33,Usage!$CJ33)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CC33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CX33,Usage!$CU33)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CD33,Usage!$CA33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CY33,Usage!$CV33)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CE33,Usage!$CB33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CZ33,Usage!$CW33)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BV33,Usage!$BS33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CK33,Usage!$CH33)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BW33,Usage!$BT33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CL33,Usage!$CI33)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BX33,Usage!$BU33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CM33,Usage!$CJ33)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CC33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CX33,Usage!$CU33)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CD33,Usage!$CA33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CY33,Usage!$CV33)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CE33,Usage!$CB33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CZ33,Usage!$CW33)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M33=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO33","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M33=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB33","v":0},{"$f":"Usage!$DL33","v":0},{"$f":"SUM(Usage!$DR33,Usage!$DV33)","v":0},{"$f":"SUM(Usage!$DT33,Usage!$DX33)","v":0},{"$f":"Usage!$GF33","v":0},{"$f":"SUM(Usage!$DR33,Usage!$DT33,Usage!$DV33,Usage!$DX33,Usage!$GG33)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ33","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC33","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB33","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE33","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED33","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG33","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK33,Usage!$GL33),0)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BV33,Usage!$BS33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33=\"Summer\",Usage!$EK33,Usage!$EH33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BW33,Usage!$BT33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33=\"Summer\",Usage!$EL33,Usage!$EI33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BX33,Usage!$BU33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33=\"Summer\",Usage!$EM33,Usage!$EJ33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CC33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33=\"Summer\",Usage!$FN33,Usage!$FK33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CD33,Usage!$CA33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33=\"Summer\",Usage!$FO33,Usage!$FL33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CE33,Usage!$CB33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33=\"Summer\",Usage!$FP33,Usage!$FM33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$BW33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33<>\"Summer\",Usage!$EK33,Usage!$EH33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BW33,Usage!$BT33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33<>\"Summer\",Usage!$EL33,Usage!$EI33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BX33,Usage!$BU33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33<>\"Summer\",Usage!$EM33,Usage!$EJ33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CC33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33<>\"Summer\",Usage!$FN33,Usage!$FK33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CD33,Usage!$CA33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33<>\"Summer\",Usage!$FO33,Usage!$FL33))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CE33,Usage!$CB33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M33<>\"Summer\",Usage!$FP33,Usage!$FM33))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM33","v":0},{"$f":"Usage!$GN33","v":0},{"$f":"Usage!$GN33","v":0},{"$f":"Usage!$GO33","v":0},{"$f":"Tenant!$H33","v":0},{"$f":"Usage!$GO33","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR33","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO33","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS33","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV33","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA33","v":0},{"$f":"Usage!$GZ33","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB33","v":0},{"$f":"Tenant!$I33","v":0},{"$f":"Usage!$HF33","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH33","v":0},{"$f":"Usage!$HG33","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI33","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A34","v":33},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B34","v":0},{"$f":"Tenant!$C34","v":0},{"$f":"Tenant!$D34","v":0},{"$f":"Tenant!$E34","v":0},{"$f":"Tenant!$G34","v":0},{"$f":"Usage!$D34","v":"00:00:00"},{"$f":"Usage!$E34","v":"00:00:00"},{"$f":"Usage!$F34","v":0},{"$f":"Usage!$G34","v":0},{"$f":"Usage!$H34","v":0},{"$f":"Usage!$X34","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ34","v":0},{"$f":"Usage!$AA34","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD34","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BV34,Usage!$BS34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CK34,Usage!$CH34)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BW34,Usage!$BT34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CL34,Usage!$CI34)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BX34,Usage!$BU34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CM34,Usage!$CJ34)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CC34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CX34,Usage!$CU34)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CD34,Usage!$CA34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CY34,Usage!$CV34)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CE34,Usage!$CB34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CZ34,Usage!$CW34)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BV34,Usage!$BS34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CK34,Usage!$CH34)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BW34,Usage!$BT34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CL34,Usage!$CI34)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BX34,Usage!$BU34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CM34,Usage!$CJ34)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CC34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CX34,Usage!$CU34)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CD34,Usage!$CA34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CY34,Usage!$CV34)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CE34,Usage!$CB34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CZ34,Usage!$CW34)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M34=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO34","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M34=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB34","v":0},{"$f":"Usage!$DL34","v":0},{"$f":"SUM(Usage!$DR34,Usage!$DV34)","v":0},{"$f":"SUM(Usage!$DT34,Usage!$DX34)","v":0},{"$f":"Usage!$GF34","v":0},{"$f":"SUM(Usage!$DR34,Usage!$DT34,Usage!$DV34,Usage!$DX34,Usage!$GG34)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ34","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC34","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB34","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE34","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED34","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG34","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK34,Usage!$GL34),0)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BV34,Usage!$BS34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34=\"Summer\",Usage!$EK34,Usage!$EH34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BW34,Usage!$BT34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34=\"Summer\",Usage!$EL34,Usage!$EI34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BX34,Usage!$BU34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34=\"Summer\",Usage!$EM34,Usage!$EJ34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CC34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34=\"Summer\",Usage!$FN34,Usage!$FK34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CD34,Usage!$CA34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34=\"Summer\",Usage!$FO34,Usage!$FL34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CE34,Usage!$CB34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34=\"Summer\",Usage!$FP34,Usage!$FM34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$BW34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34<>\"Summer\",Usage!$EK34,Usage!$EH34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BW34,Usage!$BT34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34<>\"Summer\",Usage!$EL34,Usage!$EI34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BX34,Usage!$BU34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34<>\"Summer\",Usage!$EM34,Usage!$EJ34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CC34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34<>\"Summer\",Usage!$FN34,Usage!$FK34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CD34,Usage!$CA34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34<>\"Summer\",Usage!$FO34,Usage!$FL34))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CE34,Usage!$CB34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M34<>\"Summer\",Usage!$FP34,Usage!$FM34))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM34","v":0},{"$f":"Usage!$GN34","v":0},{"$f":"Usage!$GN34","v":0},{"$f":"Usage!$GO34","v":0},{"$f":"Tenant!$H34","v":0},{"$f":"Usage!$GO34","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR34","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO34","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS34","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV34","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA34","v":0},{"$f":"Usage!$GZ34","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB34","v":0},{"$f":"Tenant!$I34","v":0},{"$f":"Usage!$HF34","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH34","v":0},{"$f":"Usage!$HG34","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI34","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A35","v":34},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B35","v":0},{"$f":"Tenant!$C35","v":0},{"$f":"Tenant!$D35","v":0},{"$f":"Tenant!$E35","v":0},{"$f":"Tenant!$G35","v":0},{"$f":"Usage!$D35","v":"00:00:00"},{"$f":"Usage!$E35","v":"00:00:00"},{"$f":"Usage!$F35","v":0},{"$f":"Usage!$G35","v":0},{"$f":"Usage!$H35","v":0},{"$f":"Usage!$X35","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ35","v":0},{"$f":"Usage!$AA35","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD35","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BV35,Usage!$BS35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CK35,Usage!$CH35)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BW35,Usage!$BT35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CL35,Usage!$CI35)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BX35,Usage!$BU35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CM35,Usage!$CJ35)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CC35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CX35,Usage!$CU35)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CD35,Usage!$CA35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CY35,Usage!$CV35)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CE35,Usage!$CB35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CZ35,Usage!$CW35)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BV35,Usage!$BS35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CK35,Usage!$CH35)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BW35,Usage!$BT35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CL35,Usage!$CI35)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BX35,Usage!$BU35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CM35,Usage!$CJ35)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CC35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CX35,Usage!$CU35)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CD35,Usage!$CA35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CY35,Usage!$CV35)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CE35,Usage!$CB35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CZ35,Usage!$CW35)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M35=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO35","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M35=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB35","v":0},{"$f":"Usage!$DL35","v":0},{"$f":"SUM(Usage!$DR35,Usage!$DV35)","v":0},{"$f":"SUM(Usage!$DT35,Usage!$DX35)","v":0},{"$f":"Usage!$GF35","v":0},{"$f":"SUM(Usage!$DR35,Usage!$DT35,Usage!$DV35,Usage!$DX35,Usage!$GG35)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ35","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC35","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB35","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE35","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED35","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG35","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK35,Usage!$GL35),0)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BV35,Usage!$BS35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35=\"Summer\",Usage!$EK35,Usage!$EH35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BW35,Usage!$BT35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35=\"Summer\",Usage!$EL35,Usage!$EI35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BX35,Usage!$BU35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35=\"Summer\",Usage!$EM35,Usage!$EJ35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CC35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35=\"Summer\",Usage!$FN35,Usage!$FK35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CD35,Usage!$CA35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35=\"Summer\",Usage!$FO35,Usage!$FL35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CE35,Usage!$CB35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35=\"Summer\",Usage!$FP35,Usage!$FM35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$BW35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35<>\"Summer\",Usage!$EK35,Usage!$EH35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BW35,Usage!$BT35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35<>\"Summer\",Usage!$EL35,Usage!$EI35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BX35,Usage!$BU35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35<>\"Summer\",Usage!$EM35,Usage!$EJ35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CC35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35<>\"Summer\",Usage!$FN35,Usage!$FK35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CD35,Usage!$CA35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35<>\"Summer\",Usage!$FO35,Usage!$FL35))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CE35,Usage!$CB35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M35<>\"Summer\",Usage!$FP35,Usage!$FM35))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM35","v":0},{"$f":"Usage!$GN35","v":0},{"$f":"Usage!$GN35","v":0},{"$f":"Usage!$GO35","v":0},{"$f":"Tenant!$H35","v":0},{"$f":"Usage!$GO35","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR35","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO35","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS35","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV35","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA35","v":0},{"$f":"Usage!$GZ35","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB35","v":0},{"$f":"Tenant!$I35","v":0},{"$f":"Usage!$HF35","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH35","v":0},{"$f":"Usage!$HG35","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI35","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A36","v":35},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B36","v":0},{"$f":"Tenant!$C36","v":0},{"$f":"Tenant!$D36","v":0},{"$f":"Tenant!$E36","v":0},{"$f":"Tenant!$G36","v":0},{"$f":"Usage!$D36","v":"00:00:00"},{"$f":"Usage!$E36","v":"00:00:00"},{"$f":"Usage!$F36","v":0},{"$f":"Usage!$G36","v":0},{"$f":"Usage!$H36","v":0},{"$f":"Usage!$X36","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ36","v":0},{"$f":"Usage!$AA36","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD36","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BV36,Usage!$BS36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CK36,Usage!$CH36)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BW36,Usage!$BT36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CL36,Usage!$CI36)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BX36,Usage!$BU36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CM36,Usage!$CJ36)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CC36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CX36,Usage!$CU36)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CD36,Usage!$CA36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CY36,Usage!$CV36)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CE36,Usage!$CB36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CZ36,Usage!$CW36)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BV36,Usage!$BS36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CK36,Usage!$CH36)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BW36,Usage!$BT36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CL36,Usage!$CI36)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BX36,Usage!$BU36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CM36,Usage!$CJ36)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CC36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CX36,Usage!$CU36)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CD36,Usage!$CA36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CY36,Usage!$CV36)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CE36,Usage!$CB36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CZ36,Usage!$CW36)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M36=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO36","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M36=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB36","v":0},{"$f":"Usage!$DL36","v":0},{"$f":"SUM(Usage!$DR36,Usage!$DV36)","v":0},{"$f":"SUM(Usage!$DT36,Usage!$DX36)","v":0},{"$f":"Usage!$GF36","v":0},{"$f":"SUM(Usage!$DR36,Usage!$DT36,Usage!$DV36,Usage!$DX36,Usage!$GG36)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ36","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC36","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB36","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE36","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED36","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG36","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK36,Usage!$GL36),0)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BV36,Usage!$BS36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36=\"Summer\",Usage!$EK36,Usage!$EH36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BW36,Usage!$BT36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36=\"Summer\",Usage!$EL36,Usage!$EI36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BX36,Usage!$BU36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36=\"Summer\",Usage!$EM36,Usage!$EJ36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CC36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36=\"Summer\",Usage!$FN36,Usage!$FK36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CD36,Usage!$CA36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36=\"Summer\",Usage!$FO36,Usage!$FL36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CE36,Usage!$CB36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36=\"Summer\",Usage!$FP36,Usage!$FM36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$BW36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36<>\"Summer\",Usage!$EK36,Usage!$EH36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BW36,Usage!$BT36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36<>\"Summer\",Usage!$EL36,Usage!$EI36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BX36,Usage!$BU36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36<>\"Summer\",Usage!$EM36,Usage!$EJ36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CC36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36<>\"Summer\",Usage!$FN36,Usage!$FK36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CD36,Usage!$CA36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36<>\"Summer\",Usage!$FO36,Usage!$FL36))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CE36,Usage!$CB36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M36<>\"Summer\",Usage!$FP36,Usage!$FM36))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM36","v":0},{"$f":"Usage!$GN36","v":0},{"$f":"Usage!$GN36","v":0},{"$f":"Usage!$GO36","v":0},{"$f":"Tenant!$H36","v":0},{"$f":"Usage!$GO36","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR36","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO36","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS36","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV36","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA36","v":0},{"$f":"Usage!$GZ36","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB36","v":0},{"$f":"Tenant!$I36","v":0},{"$f":"Usage!$HF36","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH36","v":0},{"$f":"Usage!$HG36","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI36","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A37","v":36},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B37","v":0},{"$f":"Tenant!$C37","v":0},{"$f":"Tenant!$D37","v":0},{"$f":"Tenant!$E37","v":0},{"$f":"Tenant!$G37","v":0},{"$f":"Usage!$D37","v":"00:00:00"},{"$f":"Usage!$E37","v":"00:00:00"},{"$f":"Usage!$F37","v":0},{"$f":"Usage!$G37","v":0},{"$f":"Usage!$H37","v":0},{"$f":"Usage!$X37","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ37","v":0},{"$f":"Usage!$AA37","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD37","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BV37,Usage!$BS37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CK37,Usage!$CH37)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BW37,Usage!$BT37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CL37,Usage!$CI37)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BX37,Usage!$BU37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CM37,Usage!$CJ37)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CC37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CX37,Usage!$CU37)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CD37,Usage!$CA37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CY37,Usage!$CV37)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CE37,Usage!$CB37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CZ37,Usage!$CW37)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BV37,Usage!$BS37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CK37,Usage!$CH37)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BW37,Usage!$BT37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CL37,Usage!$CI37)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BX37,Usage!$BU37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CM37,Usage!$CJ37)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CC37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CX37,Usage!$CU37)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CD37,Usage!$CA37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CY37,Usage!$CV37)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CE37,Usage!$CB37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CZ37,Usage!$CW37)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M37=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO37","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M37=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB37","v":0},{"$f":"Usage!$DL37","v":0},{"$f":"SUM(Usage!$DR37,Usage!$DV37)","v":0},{"$f":"SUM(Usage!$DT37,Usage!$DX37)","v":0},{"$f":"Usage!$GF37","v":0},{"$f":"SUM(Usage!$DR37,Usage!$DT37,Usage!$DV37,Usage!$DX37,Usage!$GG37)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ37","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC37","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB37","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE37","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED37","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG37","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK37,Usage!$GL37),0)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BV37,Usage!$BS37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37=\"Summer\",Usage!$EK37,Usage!$EH37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BW37,Usage!$BT37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37=\"Summer\",Usage!$EL37,Usage!$EI37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BX37,Usage!$BU37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37=\"Summer\",Usage!$EM37,Usage!$EJ37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CC37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37=\"Summer\",Usage!$FN37,Usage!$FK37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CD37,Usage!$CA37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37=\"Summer\",Usage!$FO37,Usage!$FL37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CE37,Usage!$CB37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37=\"Summer\",Usage!$FP37,Usage!$FM37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$BW37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37<>\"Summer\",Usage!$EK37,Usage!$EH37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BW37,Usage!$BT37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37<>\"Summer\",Usage!$EL37,Usage!$EI37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BX37,Usage!$BU37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37<>\"Summer\",Usage!$EM37,Usage!$EJ37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CC37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37<>\"Summer\",Usage!$FN37,Usage!$FK37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CD37,Usage!$CA37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37<>\"Summer\",Usage!$FO37,Usage!$FL37))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CE37,Usage!$CB37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M37<>\"Summer\",Usage!$FP37,Usage!$FM37))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM37","v":0},{"$f":"Usage!$GN37","v":0},{"$f":"Usage!$GN37","v":0},{"$f":"Usage!$GO37","v":0},{"$f":"Tenant!$H37","v":0},{"$f":"Usage!$GO37","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR37","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO37","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS37","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV37","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA37","v":0},{"$f":"Usage!$GZ37","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB37","v":0},{"$f":"Tenant!$I37","v":0},{"$f":"Usage!$HF37","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH37","v":0},{"$f":"Usage!$HG37","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI37","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A38","v":37},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B38","v":0},{"$f":"Tenant!$C38","v":0},{"$f":"Tenant!$D38","v":0},{"$f":"Tenant!$E38","v":0},{"$f":"Tenant!$G38","v":0},{"$f":"Usage!$D38","v":"00:00:00"},{"$f":"Usage!$E38","v":"00:00:00"},{"$f":"Usage!$F38","v":0},{"$f":"Usage!$G38","v":0},{"$f":"Usage!$H38","v":0},{"$f":"Usage!$X38","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ38","v":0},{"$f":"Usage!$AA38","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD38","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BV38,Usage!$BS38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CK38,Usage!$CH38)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BW38,Usage!$BT38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CL38,Usage!$CI38)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BX38,Usage!$BU38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CM38,Usage!$CJ38)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CC38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CX38,Usage!$CU38)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CD38,Usage!$CA38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CY38,Usage!$CV38)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CE38,Usage!$CB38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CZ38,Usage!$CW38)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BV38,Usage!$BS38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CK38,Usage!$CH38)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BW38,Usage!$BT38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CL38,Usage!$CI38)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BX38,Usage!$BU38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CM38,Usage!$CJ38)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CC38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CX38,Usage!$CU38)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CD38,Usage!$CA38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CY38,Usage!$CV38)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CE38,Usage!$CB38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CZ38,Usage!$CW38)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M38=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO38","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M38=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB38","v":0},{"$f":"Usage!$DL38","v":0},{"$f":"SUM(Usage!$DR38,Usage!$DV38)","v":0},{"$f":"SUM(Usage!$DT38,Usage!$DX38)","v":0},{"$f":"Usage!$GF38","v":0},{"$f":"SUM(Usage!$DR38,Usage!$DT38,Usage!$DV38,Usage!$DX38,Usage!$GG38)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ38","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC38","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB38","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE38","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED38","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG38","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK38,Usage!$GL38),0)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BV38,Usage!$BS38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38=\"Summer\",Usage!$EK38,Usage!$EH38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BW38,Usage!$BT38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38=\"Summer\",Usage!$EL38,Usage!$EI38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BX38,Usage!$BU38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38=\"Summer\",Usage!$EM38,Usage!$EJ38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CC38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38=\"Summer\",Usage!$FN38,Usage!$FK38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CD38,Usage!$CA38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38=\"Summer\",Usage!$FO38,Usage!$FL38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CE38,Usage!$CB38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38=\"Summer\",Usage!$FP38,Usage!$FM38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$BW38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38<>\"Summer\",Usage!$EK38,Usage!$EH38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BW38,Usage!$BT38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38<>\"Summer\",Usage!$EL38,Usage!$EI38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BX38,Usage!$BU38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38<>\"Summer\",Usage!$EM38,Usage!$EJ38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CC38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38<>\"Summer\",Usage!$FN38,Usage!$FK38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CD38,Usage!$CA38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38<>\"Summer\",Usage!$FO38,Usage!$FL38))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CE38,Usage!$CB38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M38<>\"Summer\",Usage!$FP38,Usage!$FM38))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM38","v":0},{"$f":"Usage!$GN38","v":0},{"$f":"Usage!$GN38","v":0},{"$f":"Usage!$GO38","v":0},{"$f":"Tenant!$H38","v":0},{"$f":"Usage!$GO38","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR38","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO38","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS38","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV38","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA38","v":0},{"$f":"Usage!$GZ38","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB38","v":0},{"$f":"Tenant!$I38","v":0},{"$f":"Usage!$HF38","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH38","v":0},{"$f":"Usage!$HG38","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI38","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A39","v":38},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B39","v":0},{"$f":"Tenant!$C39","v":0},{"$f":"Tenant!$D39","v":0},{"$f":"Tenant!$E39","v":0},{"$f":"Tenant!$G39","v":0},{"$f":"Usage!$D39","v":"00:00:00"},{"$f":"Usage!$E39","v":"00:00:00"},{"$f":"Usage!$F39","v":0},{"$f":"Usage!$G39","v":0},{"$f":"Usage!$H39","v":0},{"$f":"Usage!$X39","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ39","v":0},{"$f":"Usage!$AA39","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD39","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BV39,Usage!$BS39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CK39,Usage!$CH39)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BW39,Usage!$BT39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CL39,Usage!$CI39)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BX39,Usage!$BU39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CM39,Usage!$CJ39)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CC39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CX39,Usage!$CU39)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CD39,Usage!$CA39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CY39,Usage!$CV39)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CE39,Usage!$CB39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CZ39,Usage!$CW39)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BV39,Usage!$BS39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CK39,Usage!$CH39)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BW39,Usage!$BT39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CL39,Usage!$CI39)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BX39,Usage!$BU39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CM39,Usage!$CJ39)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CC39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CX39,Usage!$CU39)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CD39,Usage!$CA39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CY39,Usage!$CV39)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CE39,Usage!$CB39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CZ39,Usage!$CW39)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M39=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO39","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M39=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB39","v":0},{"$f":"Usage!$DL39","v":0},{"$f":"SUM(Usage!$DR39,Usage!$DV39)","v":0},{"$f":"SUM(Usage!$DT39,Usage!$DX39)","v":0},{"$f":"Usage!$GF39","v":0},{"$f":"SUM(Usage!$DR39,Usage!$DT39,Usage!$DV39,Usage!$DX39,Usage!$GG39)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ39","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC39","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB39","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE39","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED39","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG39","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK39,Usage!$GL39),0)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BV39,Usage!$BS39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39=\"Summer\",Usage!$EK39,Usage!$EH39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BW39,Usage!$BT39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39=\"Summer\",Usage!$EL39,Usage!$EI39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BX39,Usage!$BU39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39=\"Summer\",Usage!$EM39,Usage!$EJ39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CC39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39=\"Summer\",Usage!$FN39,Usage!$FK39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CD39,Usage!$CA39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39=\"Summer\",Usage!$FO39,Usage!$FL39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CE39,Usage!$CB39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39=\"Summer\",Usage!$FP39,Usage!$FM39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$BW39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39<>\"Summer\",Usage!$EK39,Usage!$EH39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BW39,Usage!$BT39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39<>\"Summer\",Usage!$EL39,Usage!$EI39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BX39,Usage!$BU39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39<>\"Summer\",Usage!$EM39,Usage!$EJ39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CC39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39<>\"Summer\",Usage!$FN39,Usage!$FK39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CD39,Usage!$CA39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39<>\"Summer\",Usage!$FO39,Usage!$FL39))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CE39,Usage!$CB39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M39<>\"Summer\",Usage!$FP39,Usage!$FM39))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM39","v":0},{"$f":"Usage!$GN39","v":0},{"$f":"Usage!$GN39","v":0},{"$f":"Usage!$GO39","v":0},{"$f":"Tenant!$H39","v":0},{"$f":"Usage!$GO39","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR39","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO39","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS39","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV39","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA39","v":0},{"$f":"Usage!$GZ39","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB39","v":0},{"$f":"Tenant!$I39","v":0},{"$f":"Usage!$HF39","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH39","v":0},{"$f":"Usage!$HG39","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI39","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A40","v":39},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B40","v":0},{"$f":"Tenant!$C40","v":0},{"$f":"Tenant!$D40","v":0},{"$f":"Tenant!$E40","v":0},{"$f":"Tenant!$G40","v":0},{"$f":"Usage!$D40","v":"00:00:00"},{"$f":"Usage!$E40","v":"00:00:00"},{"$f":"Usage!$F40","v":0},{"$f":"Usage!$G40","v":0},{"$f":"Usage!$H40","v":0},{"$f":"Usage!$X40","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ40","v":0},{"$f":"Usage!$AA40","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD40","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BV40,Usage!$BS40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CK40,Usage!$CH40)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BW40,Usage!$BT40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CL40,Usage!$CI40)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BX40,Usage!$BU40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CM40,Usage!$CJ40)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CC40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CX40,Usage!$CU40)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CD40,Usage!$CA40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CY40,Usage!$CV40)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CE40,Usage!$CB40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CZ40,Usage!$CW40)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BV40,Usage!$BS40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CK40,Usage!$CH40)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BW40,Usage!$BT40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CL40,Usage!$CI40)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BX40,Usage!$BU40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CM40,Usage!$CJ40)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CC40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CX40,Usage!$CU40)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CD40,Usage!$CA40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CY40,Usage!$CV40)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CE40,Usage!$CB40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CZ40,Usage!$CW40)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M40=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO40","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M40=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB40","v":0},{"$f":"Usage!$DL40","v":0},{"$f":"SUM(Usage!$DR40,Usage!$DV40)","v":0},{"$f":"SUM(Usage!$DT40,Usage!$DX40)","v":0},{"$f":"Usage!$GF40","v":0},{"$f":"SUM(Usage!$DR40,Usage!$DT40,Usage!$DV40,Usage!$DX40,Usage!$GG40)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ40","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC40","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB40","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE40","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED40","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG40","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK40,Usage!$GL40),0)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BV40,Usage!$BS40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40=\"Summer\",Usage!$EK40,Usage!$EH40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BW40,Usage!$BT40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40=\"Summer\",Usage!$EL40,Usage!$EI40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BX40,Usage!$BU40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40=\"Summer\",Usage!$EM40,Usage!$EJ40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CC40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40=\"Summer\",Usage!$FN40,Usage!$FK40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CD40,Usage!$CA40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40=\"Summer\",Usage!$FO40,Usage!$FL40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CE40,Usage!$CB40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40=\"Summer\",Usage!$FP40,Usage!$FM40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$BW40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40<>\"Summer\",Usage!$EK40,Usage!$EH40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BW40,Usage!$BT40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40<>\"Summer\",Usage!$EL40,Usage!$EI40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BX40,Usage!$BU40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40<>\"Summer\",Usage!$EM40,Usage!$EJ40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CC40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40<>\"Summer\",Usage!$FN40,Usage!$FK40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CD40,Usage!$CA40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40<>\"Summer\",Usage!$FO40,Usage!$FL40))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CE40,Usage!$CB40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M40<>\"Summer\",Usage!$FP40,Usage!$FM40))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM40","v":0},{"$f":"Usage!$GN40","v":0},{"$f":"Usage!$GN40","v":0},{"$f":"Usage!$GO40","v":0},{"$f":"Tenant!$H40","v":0},{"$f":"Usage!$GO40","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR40","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO40","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS40","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV40","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA40","v":0},{"$f":"Usage!$GZ40","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB40","v":0},{"$f":"Tenant!$I40","v":0},{"$f":"Usage!$HF40","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH40","v":0},{"$f":"Usage!$HG40","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI40","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A41","v":40},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B41","v":0},{"$f":"Tenant!$C41","v":0},{"$f":"Tenant!$D41","v":0},{"$f":"Tenant!$E41","v":0},{"$f":"Tenant!$G41","v":0},{"$f":"Usage!$D41","v":"00:00:00"},{"$f":"Usage!$E41","v":"00:00:00"},{"$f":"Usage!$F41","v":0},{"$f":"Usage!$G41","v":0},{"$f":"Usage!$H41","v":0},{"$f":"Usage!$X41","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ41","v":0},{"$f":"Usage!$AA41","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD41","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BV41,Usage!$BS41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CK41,Usage!$CH41)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BW41,Usage!$BT41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CL41,Usage!$CI41)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BX41,Usage!$BU41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CM41,Usage!$CJ41)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CC41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CX41,Usage!$CU41)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CD41,Usage!$CA41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CY41,Usage!$CV41)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CE41,Usage!$CB41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CZ41,Usage!$CW41)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BV41,Usage!$BS41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CK41,Usage!$CH41)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BW41,Usage!$BT41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CL41,Usage!$CI41)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BX41,Usage!$BU41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CM41,Usage!$CJ41)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CC41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CX41,Usage!$CU41)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CD41,Usage!$CA41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CY41,Usage!$CV41)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CE41,Usage!$CB41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CZ41,Usage!$CW41)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M41=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO41","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M41=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB41","v":0},{"$f":"Usage!$DL41","v":0},{"$f":"SUM(Usage!$DR41,Usage!$DV41)","v":0},{"$f":"SUM(Usage!$DT41,Usage!$DX41)","v":0},{"$f":"Usage!$GF41","v":0},{"$f":"SUM(Usage!$DR41,Usage!$DT41,Usage!$DV41,Usage!$DX41,Usage!$GG41)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ41","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC41","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB41","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE41","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED41","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG41","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK41,Usage!$GL41),0)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BV41,Usage!$BS41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41=\"Summer\",Usage!$EK41,Usage!$EH41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BW41,Usage!$BT41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41=\"Summer\",Usage!$EL41,Usage!$EI41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BX41,Usage!$BU41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41=\"Summer\",Usage!$EM41,Usage!$EJ41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CC41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41=\"Summer\",Usage!$FN41,Usage!$FK41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CD41,Usage!$CA41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41=\"Summer\",Usage!$FO41,Usage!$FL41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CE41,Usage!$CB41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41=\"Summer\",Usage!$FP41,Usage!$FM41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$BW41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41<>\"Summer\",Usage!$EK41,Usage!$EH41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BW41,Usage!$BT41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41<>\"Summer\",Usage!$EL41,Usage!$EI41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BX41,Usage!$BU41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41<>\"Summer\",Usage!$EM41,Usage!$EJ41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CC41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41<>\"Summer\",Usage!$FN41,Usage!$FK41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CD41,Usage!$CA41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41<>\"Summer\",Usage!$FO41,Usage!$FL41))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CE41,Usage!$CB41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M41<>\"Summer\",Usage!$FP41,Usage!$FM41))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM41","v":0},{"$f":"Usage!$GN41","v":0},{"$f":"Usage!$GN41","v":0},{"$f":"Usage!$GO41","v":0},{"$f":"Tenant!$H41","v":0},{"$f":"Usage!$GO41","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR41","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO41","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS41","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV41","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA41","v":0},{"$f":"Usage!$GZ41","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB41","v":0},{"$f":"Tenant!$I41","v":0},{"$f":"Usage!$HF41","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH41","v":0},{"$f":"Usage!$HG41","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI41","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A42","v":41},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B42","v":0},{"$f":"Tenant!$C42","v":0},{"$f":"Tenant!$D42","v":0},{"$f":"Tenant!$E42","v":0},{"$f":"Tenant!$G42","v":0},{"$f":"Usage!$D42","v":"00:00:00"},{"$f":"Usage!$E42","v":"00:00:00"},{"$f":"Usage!$F42","v":0},{"$f":"Usage!$G42","v":0},{"$f":"Usage!$H42","v":0},{"$f":"Usage!$X42","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ42","v":0},{"$f":"Usage!$AA42","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD42","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BV42,Usage!$BS42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CK42,Usage!$CH42)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BW42,Usage!$BT42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CL42,Usage!$CI42)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BX42,Usage!$BU42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CM42,Usage!$CJ42)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CC42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CX42,Usage!$CU42)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CD42,Usage!$CA42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CY42,Usage!$CV42)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CE42,Usage!$CB42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CZ42,Usage!$CW42)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BV42,Usage!$BS42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CK42,Usage!$CH42)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BW42,Usage!$BT42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CL42,Usage!$CI42)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BX42,Usage!$BU42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CM42,Usage!$CJ42)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CC42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CX42,Usage!$CU42)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CD42,Usage!$CA42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CY42,Usage!$CV42)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CE42,Usage!$CB42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CZ42,Usage!$CW42)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M42=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO42","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M42=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB42","v":0},{"$f":"Usage!$DL42","v":0},{"$f":"SUM(Usage!$DR42,Usage!$DV42)","v":0},{"$f":"SUM(Usage!$DT42,Usage!$DX42)","v":0},{"$f":"Usage!$GF42","v":0},{"$f":"SUM(Usage!$DR42,Usage!$DT42,Usage!$DV42,Usage!$DX42,Usage!$GG42)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ42","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC42","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB42","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE42","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED42","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG42","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK42,Usage!$GL42),0)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BV42,Usage!$BS42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42=\"Summer\",Usage!$EK42,Usage!$EH42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BW42,Usage!$BT42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42=\"Summer\",Usage!$EL42,Usage!$EI42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BX42,Usage!$BU42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42=\"Summer\",Usage!$EM42,Usage!$EJ42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CC42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42=\"Summer\",Usage!$FN42,Usage!$FK42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CD42,Usage!$CA42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42=\"Summer\",Usage!$FO42,Usage!$FL42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CE42,Usage!$CB42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42=\"Summer\",Usage!$FP42,Usage!$FM42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$BW42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42<>\"Summer\",Usage!$EK42,Usage!$EH42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BW42,Usage!$BT42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42<>\"Summer\",Usage!$EL42,Usage!$EI42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BX42,Usage!$BU42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42<>\"Summer\",Usage!$EM42,Usage!$EJ42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CC42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42<>\"Summer\",Usage!$FN42,Usage!$FK42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CD42,Usage!$CA42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42<>\"Summer\",Usage!$FO42,Usage!$FL42))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CE42,Usage!$CB42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M42<>\"Summer\",Usage!$FP42,Usage!$FM42))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM42","v":0},{"$f":"Usage!$GN42","v":0},{"$f":"Usage!$GN42","v":0},{"$f":"Usage!$GO42","v":0},{"$f":"Tenant!$H42","v":0},{"$f":"Usage!$GO42","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR42","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO42","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS42","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV42","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA42","v":0},{"$f":"Usage!$GZ42","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB42","v":0},{"$f":"Tenant!$I42","v":0},{"$f":"Usage!$HF42","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH42","v":0},{"$f":"Usage!$HG42","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI42","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A43","v":42},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B43","v":0},{"$f":"Tenant!$C43","v":0},{"$f":"Tenant!$D43","v":0},{"$f":"Tenant!$E43","v":0},{"$f":"Tenant!$G43","v":0},{"$f":"Usage!$D43","v":"00:00:00"},{"$f":"Usage!$E43","v":"00:00:00"},{"$f":"Usage!$F43","v":0},{"$f":"Usage!$G43","v":0},{"$f":"Usage!$H43","v":0},{"$f":"Usage!$X43","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ43","v":0},{"$f":"Usage!$AA43","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD43","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BV43,Usage!$BS43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CK43,Usage!$CH43)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BW43,Usage!$BT43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CL43,Usage!$CI43)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BX43,Usage!$BU43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CM43,Usage!$CJ43)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CC43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CX43,Usage!$CU43)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CD43,Usage!$CA43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CY43,Usage!$CV43)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CE43,Usage!$CB43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CZ43,Usage!$CW43)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BV43,Usage!$BS43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CK43,Usage!$CH43)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BW43,Usage!$BT43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CL43,Usage!$CI43)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BX43,Usage!$BU43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CM43,Usage!$CJ43)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CC43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CX43,Usage!$CU43)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CD43,Usage!$CA43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CY43,Usage!$CV43)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CE43,Usage!$CB43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CZ43,Usage!$CW43)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M43=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO43","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M43=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB43","v":0},{"$f":"Usage!$DL43","v":0},{"$f":"SUM(Usage!$DR43,Usage!$DV43)","v":0},{"$f":"SUM(Usage!$DT43,Usage!$DX43)","v":0},{"$f":"Usage!$GF43","v":0},{"$f":"SUM(Usage!$DR43,Usage!$DT43,Usage!$DV43,Usage!$DX43,Usage!$GG43)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ43","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC43","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB43","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE43","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED43","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG43","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK43,Usage!$GL43),0)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BV43,Usage!$BS43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43=\"Summer\",Usage!$EK43,Usage!$EH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BW43,Usage!$BT43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43=\"Summer\",Usage!$EL43,Usage!$EI43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BX43,Usage!$BU43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43=\"Summer\",Usage!$EM43,Usage!$EJ43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CC43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43=\"Summer\",Usage!$FN43,Usage!$FK43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CD43,Usage!$CA43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43=\"Summer\",Usage!$FO43,Usage!$FL43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CE43,Usage!$CB43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43=\"Summer\",Usage!$FP43,Usage!$FM43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$BW43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43<>\"Summer\",Usage!$EK43,Usage!$EH43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BW43,Usage!$BT43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43<>\"Summer\",Usage!$EL43,Usage!$EI43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BX43,Usage!$BU43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43<>\"Summer\",Usage!$EM43,Usage!$EJ43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CC43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43<>\"Summer\",Usage!$FN43,Usage!$FK43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CD43,Usage!$CA43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43<>\"Summer\",Usage!$FO43,Usage!$FL43))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CE43,Usage!$CB43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M43<>\"Summer\",Usage!$FP43,Usage!$FM43))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM43","v":0},{"$f":"Usage!$GN43","v":0},{"$f":"Usage!$GN43","v":0},{"$f":"Usage!$GO43","v":0},{"$f":"Tenant!$H43","v":0},{"$f":"Usage!$GO43","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR43","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO43","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS43","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV43","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA43","v":0},{"$f":"Usage!$GZ43","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB43","v":0},{"$f":"Tenant!$I43","v":0},{"$f":"Usage!$HF43","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH43","v":0},{"$f":"Usage!$HG43","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI43","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A44","v":43},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B44","v":0},{"$f":"Tenant!$C44","v":0},{"$f":"Tenant!$D44","v":0},{"$f":"Tenant!$E44","v":0},{"$f":"Tenant!$G44","v":0},{"$f":"Usage!$D44","v":"00:00:00"},{"$f":"Usage!$E44","v":"00:00:00"},{"$f":"Usage!$F44","v":0},{"$f":"Usage!$G44","v":0},{"$f":"Usage!$H44","v":0},{"$f":"Usage!$X44","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ44","v":0},{"$f":"Usage!$AA44","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD44","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BV44,Usage!$BS44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CK44,Usage!$CH44)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BW44,Usage!$BT44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CL44,Usage!$CI44)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BX44,Usage!$BU44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CM44,Usage!$CJ44)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CC44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CX44,Usage!$CU44)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CD44,Usage!$CA44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CY44,Usage!$CV44)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CE44,Usage!$CB44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CZ44,Usage!$CW44)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BV44,Usage!$BS44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CK44,Usage!$CH44)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BW44,Usage!$BT44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CL44,Usage!$CI44)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BX44,Usage!$BU44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CM44,Usage!$CJ44)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CC44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CX44,Usage!$CU44)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CD44,Usage!$CA44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CY44,Usage!$CV44)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CE44,Usage!$CB44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CZ44,Usage!$CW44)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M44=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO44","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M44=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB44","v":0},{"$f":"Usage!$DL44","v":0},{"$f":"SUM(Usage!$DR44,Usage!$DV44)","v":0},{"$f":"SUM(Usage!$DT44,Usage!$DX44)","v":0},{"$f":"Usage!$GF44","v":0},{"$f":"SUM(Usage!$DR44,Usage!$DT44,Usage!$DV44,Usage!$DX44,Usage!$GG44)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ44","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC44","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB44","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE44","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED44","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG44","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK44,Usage!$GL44),0)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BV44,Usage!$BS44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44=\"Summer\",Usage!$EK44,Usage!$EH44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BW44,Usage!$BT44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44=\"Summer\",Usage!$EL44,Usage!$EI44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BX44,Usage!$BU44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44=\"Summer\",Usage!$EM44,Usage!$EJ44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CC44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44=\"Summer\",Usage!$FN44,Usage!$FK44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CD44,Usage!$CA44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44=\"Summer\",Usage!$FO44,Usage!$FL44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CE44,Usage!$CB44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44=\"Summer\",Usage!$FP44,Usage!$FM44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$BW44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44<>\"Summer\",Usage!$EK44,Usage!$EH44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BW44,Usage!$BT44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44<>\"Summer\",Usage!$EL44,Usage!$EI44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BX44,Usage!$BU44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44<>\"Summer\",Usage!$EM44,Usage!$EJ44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CC44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44<>\"Summer\",Usage!$FN44,Usage!$FK44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CD44,Usage!$CA44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44<>\"Summer\",Usage!$FO44,Usage!$FL44))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CE44,Usage!$CB44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M44<>\"Summer\",Usage!$FP44,Usage!$FM44))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM44","v":0},{"$f":"Usage!$GN44","v":0},{"$f":"Usage!$GN44","v":0},{"$f":"Usage!$GO44","v":0},{"$f":"Tenant!$H44","v":0},{"$f":"Usage!$GO44","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR44","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO44","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS44","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV44","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA44","v":0},{"$f":"Usage!$GZ44","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB44","v":0},{"$f":"Tenant!$I44","v":0},{"$f":"Usage!$HF44","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH44","v":0},{"$f":"Usage!$HG44","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI44","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A45","v":44},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B45","v":0},{"$f":"Tenant!$C45","v":0},{"$f":"Tenant!$D45","v":0},{"$f":"Tenant!$E45","v":0},{"$f":"Tenant!$G45","v":0},{"$f":"Usage!$D45","v":"00:00:00"},{"$f":"Usage!$E45","v":"00:00:00"},{"$f":"Usage!$F45","v":0},{"$f":"Usage!$G45","v":0},{"$f":"Usage!$H45","v":0},{"$f":"Usage!$X45","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ45","v":0},{"$f":"Usage!$AA45","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD45","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BV45,Usage!$BS45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CK45,Usage!$CH45)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BW45,Usage!$BT45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CL45,Usage!$CI45)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BX45,Usage!$BU45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CM45,Usage!$CJ45)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CC45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CX45,Usage!$CU45)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CD45,Usage!$CA45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CY45,Usage!$CV45)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CE45,Usage!$CB45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CZ45,Usage!$CW45)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BV45,Usage!$BS45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CK45,Usage!$CH45)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BW45,Usage!$BT45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CL45,Usage!$CI45)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BX45,Usage!$BU45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CM45,Usage!$CJ45)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CC45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CX45,Usage!$CU45)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CD45,Usage!$CA45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CY45,Usage!$CV45)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CE45,Usage!$CB45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CZ45,Usage!$CW45)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M45=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO45","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M45=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB45","v":0},{"$f":"Usage!$DL45","v":0},{"$f":"SUM(Usage!$DR45,Usage!$DV45)","v":0},{"$f":"SUM(Usage!$DT45,Usage!$DX45)","v":0},{"$f":"Usage!$GF45","v":0},{"$f":"SUM(Usage!$DR45,Usage!$DT45,Usage!$DV45,Usage!$DX45,Usage!$GG45)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ45","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC45","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB45","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE45","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED45","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG45","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK45,Usage!$GL45),0)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BV45,Usage!$BS45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45=\"Summer\",Usage!$EK45,Usage!$EH45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BW45,Usage!$BT45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45=\"Summer\",Usage!$EL45,Usage!$EI45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BX45,Usage!$BU45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45=\"Summer\",Usage!$EM45,Usage!$EJ45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CC45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45=\"Summer\",Usage!$FN45,Usage!$FK45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CD45,Usage!$CA45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45=\"Summer\",Usage!$FO45,Usage!$FL45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CE45,Usage!$CB45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45=\"Summer\",Usage!$FP45,Usage!$FM45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$BW45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45<>\"Summer\",Usage!$EK45,Usage!$EH45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BW45,Usage!$BT45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45<>\"Summer\",Usage!$EL45,Usage!$EI45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BX45,Usage!$BU45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45<>\"Summer\",Usage!$EM45,Usage!$EJ45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CC45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45<>\"Summer\",Usage!$FN45,Usage!$FK45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CD45,Usage!$CA45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45<>\"Summer\",Usage!$FO45,Usage!$FL45))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CE45,Usage!$CB45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M45<>\"Summer\",Usage!$FP45,Usage!$FM45))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM45","v":0},{"$f":"Usage!$GN45","v":0},{"$f":"Usage!$GN45","v":0},{"$f":"Usage!$GO45","v":0},{"$f":"Tenant!$H45","v":0},{"$f":"Usage!$GO45","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR45","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO45","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS45","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV45","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA45","v":0},{"$f":"Usage!$GZ45","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB45","v":0},{"$f":"Tenant!$I45","v":0},{"$f":"Usage!$HF45","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH45","v":0},{"$f":"Usage!$HG45","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI45","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A46","v":45},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B46","v":0},{"$f":"Tenant!$C46","v":0},{"$f":"Tenant!$D46","v":0},{"$f":"Tenant!$E46","v":0},{"$f":"Tenant!$G46","v":0},{"$f":"Usage!$D46","v":"00:00:00"},{"$f":"Usage!$E46","v":"00:00:00"},{"$f":"Usage!$F46","v":0},{"$f":"Usage!$G46","v":0},{"$f":"Usage!$H46","v":0},{"$f":"Usage!$X46","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ46","v":0},{"$f":"Usage!$AA46","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD46","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BV46,Usage!$BS46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CK46,Usage!$CH46)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BW46,Usage!$BT46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CL46,Usage!$CI46)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BX46,Usage!$BU46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CM46,Usage!$CJ46)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CC46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CX46,Usage!$CU46)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CD46,Usage!$CA46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CY46,Usage!$CV46)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CE46,Usage!$CB46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CZ46,Usage!$CW46)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BV46,Usage!$BS46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CK46,Usage!$CH46)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BW46,Usage!$BT46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CL46,Usage!$CI46)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BX46,Usage!$BU46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CM46,Usage!$CJ46)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CC46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CX46,Usage!$CU46)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CD46,Usage!$CA46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CY46,Usage!$CV46)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CE46,Usage!$CB46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CZ46,Usage!$CW46)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M46=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO46","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M46=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB46","v":0},{"$f":"Usage!$DL46","v":0},{"$f":"SUM(Usage!$DR46,Usage!$DV46)","v":0},{"$f":"SUM(Usage!$DT46,Usage!$DX46)","v":0},{"$f":"Usage!$GF46","v":0},{"$f":"SUM(Usage!$DR46,Usage!$DT46,Usage!$DV46,Usage!$DX46,Usage!$GG46)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ46","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC46","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB46","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE46","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED46","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG46","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK46,Usage!$GL46),0)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BV46,Usage!$BS46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46=\"Summer\",Usage!$EK46,Usage!$EH46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BW46,Usage!$BT46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46=\"Summer\",Usage!$EL46,Usage!$EI46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BX46,Usage!$BU46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46=\"Summer\",Usage!$EM46,Usage!$EJ46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CC46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46=\"Summer\",Usage!$FN46,Usage!$FK46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CD46,Usage!$CA46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46=\"Summer\",Usage!$FO46,Usage!$FL46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CE46,Usage!$CB46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46=\"Summer\",Usage!$FP46,Usage!$FM46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$BW46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46<>\"Summer\",Usage!$EK46,Usage!$EH46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BW46,Usage!$BT46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46<>\"Summer\",Usage!$EL46,Usage!$EI46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BX46,Usage!$BU46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46<>\"Summer\",Usage!$EM46,Usage!$EJ46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CC46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46<>\"Summer\",Usage!$FN46,Usage!$FK46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CD46,Usage!$CA46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46<>\"Summer\",Usage!$FO46,Usage!$FL46))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CE46,Usage!$CB46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M46<>\"Summer\",Usage!$FP46,Usage!$FM46))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM46","v":0},{"$f":"Usage!$GN46","v":0},{"$f":"Usage!$GN46","v":0},{"$f":"Usage!$GO46","v":0},{"$f":"Tenant!$H46","v":0},{"$f":"Usage!$GO46","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR46","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO46","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS46","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV46","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA46","v":0},{"$f":"Usage!$GZ46","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB46","v":0},{"$f":"Tenant!$I46","v":0},{"$f":"Usage!$HF46","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH46","v":0},{"$f":"Usage!$HG46","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI46","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A47","v":46},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B47","v":0},{"$f":"Tenant!$C47","v":0},{"$f":"Tenant!$D47","v":0},{"$f":"Tenant!$E47","v":0},{"$f":"Tenant!$G47","v":0},{"$f":"Usage!$D47","v":"00:00:00"},{"$f":"Usage!$E47","v":"00:00:00"},{"$f":"Usage!$F47","v":0},{"$f":"Usage!$G47","v":0},{"$f":"Usage!$H47","v":0},{"$f":"Usage!$X47","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ47","v":0},{"$f":"Usage!$AA47","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD47","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BV47,Usage!$BS47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CK47,Usage!$CH47)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BW47,Usage!$BT47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CL47,Usage!$CI47)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BX47,Usage!$BU47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CM47,Usage!$CJ47)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CC47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CX47,Usage!$CU47)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CD47,Usage!$CA47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CY47,Usage!$CV47)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CE47,Usage!$CB47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CZ47,Usage!$CW47)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BV47,Usage!$BS47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CK47,Usage!$CH47)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BW47,Usage!$BT47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CL47,Usage!$CI47)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BX47,Usage!$BU47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CM47,Usage!$CJ47)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CC47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CX47,Usage!$CU47)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CD47,Usage!$CA47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CY47,Usage!$CV47)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CE47,Usage!$CB47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CZ47,Usage!$CW47)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M47=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO47","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M47=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB47","v":0},{"$f":"Usage!$DL47","v":0},{"$f":"SUM(Usage!$DR47,Usage!$DV47)","v":0},{"$f":"SUM(Usage!$DT47,Usage!$DX47)","v":0},{"$f":"Usage!$GF47","v":0},{"$f":"SUM(Usage!$DR47,Usage!$DT47,Usage!$DV47,Usage!$DX47,Usage!$GG47)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ47","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC47","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB47","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE47","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED47","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG47","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK47,Usage!$GL47),0)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BV47,Usage!$BS47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47=\"Summer\",Usage!$EK47,Usage!$EH47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BW47,Usage!$BT47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47=\"Summer\",Usage!$EL47,Usage!$EI47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BX47,Usage!$BU47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47=\"Summer\",Usage!$EM47,Usage!$EJ47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CC47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47=\"Summer\",Usage!$FN47,Usage!$FK47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CD47,Usage!$CA47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47=\"Summer\",Usage!$FO47,Usage!$FL47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CE47,Usage!$CB47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47=\"Summer\",Usage!$FP47,Usage!$FM47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$BW47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47<>\"Summer\",Usage!$EK47,Usage!$EH47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BW47,Usage!$BT47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47<>\"Summer\",Usage!$EL47,Usage!$EI47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BX47,Usage!$BU47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47<>\"Summer\",Usage!$EM47,Usage!$EJ47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CC47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47<>\"Summer\",Usage!$FN47,Usage!$FK47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CD47,Usage!$CA47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47<>\"Summer\",Usage!$FO47,Usage!$FL47))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CE47,Usage!$CB47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M47<>\"Summer\",Usage!$FP47,Usage!$FM47))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM47","v":0},{"$f":"Usage!$GN47","v":0},{"$f":"Usage!$GN47","v":0},{"$f":"Usage!$GO47","v":0},{"$f":"Tenant!$H47","v":0},{"$f":"Usage!$GO47","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR47","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO47","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS47","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV47","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA47","v":0},{"$f":"Usage!$GZ47","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB47","v":0},{"$f":"Tenant!$I47","v":0},{"$f":"Usage!$HF47","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH47","v":0},{"$f":"Usage!$HG47","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI47","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A48","v":47},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B48","v":0},{"$f":"Tenant!$C48","v":0},{"$f":"Tenant!$D48","v":0},{"$f":"Tenant!$E48","v":0},{"$f":"Tenant!$G48","v":0},{"$f":"Usage!$D48","v":"00:00:00"},{"$f":"Usage!$E48","v":"00:00:00"},{"$f":"Usage!$F48","v":0},{"$f":"Usage!$G48","v":0},{"$f":"Usage!$H48","v":0},{"$f":"Usage!$X48","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ48","v":0},{"$f":"Usage!$AA48","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD48","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BV48,Usage!$BS48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CK48,Usage!$CH48)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BW48,Usage!$BT48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CL48,Usage!$CI48)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BX48,Usage!$BU48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CM48,Usage!$CJ48)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CC48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CX48,Usage!$CU48)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CD48,Usage!$CA48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CY48,Usage!$CV48)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CE48,Usage!$CB48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CZ48,Usage!$CW48)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BV48,Usage!$BS48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CK48,Usage!$CH48)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BW48,Usage!$BT48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CL48,Usage!$CI48)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BX48,Usage!$BU48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CM48,Usage!$CJ48)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CC48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CX48,Usage!$CU48)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CD48,Usage!$CA48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CY48,Usage!$CV48)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CE48,Usage!$CB48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CZ48,Usage!$CW48)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M48=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO48","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M48=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB48","v":0},{"$f":"Usage!$DL48","v":0},{"$f":"SUM(Usage!$DR48,Usage!$DV48)","v":0},{"$f":"SUM(Usage!$DT48,Usage!$DX48)","v":0},{"$f":"Usage!$GF48","v":0},{"$f":"SUM(Usage!$DR48,Usage!$DT48,Usage!$DV48,Usage!$DX48,Usage!$GG48)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ48","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC48","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB48","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE48","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED48","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG48","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK48,Usage!$GL48),0)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BV48,Usage!$BS48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48=\"Summer\",Usage!$EK48,Usage!$EH48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BW48,Usage!$BT48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48=\"Summer\",Usage!$EL48,Usage!$EI48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BX48,Usage!$BU48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48=\"Summer\",Usage!$EM48,Usage!$EJ48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CC48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48=\"Summer\",Usage!$FN48,Usage!$FK48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CD48,Usage!$CA48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48=\"Summer\",Usage!$FO48,Usage!$FL48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CE48,Usage!$CB48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48=\"Summer\",Usage!$FP48,Usage!$FM48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$BW48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48<>\"Summer\",Usage!$EK48,Usage!$EH48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BW48,Usage!$BT48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48<>\"Summer\",Usage!$EL48,Usage!$EI48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BX48,Usage!$BU48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48<>\"Summer\",Usage!$EM48,Usage!$EJ48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CC48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48<>\"Summer\",Usage!$FN48,Usage!$FK48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CD48,Usage!$CA48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48<>\"Summer\",Usage!$FO48,Usage!$FL48))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CE48,Usage!$CB48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M48<>\"Summer\",Usage!$FP48,Usage!$FM48))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM48","v":0},{"$f":"Usage!$GN48","v":0},{"$f":"Usage!$GN48","v":0},{"$f":"Usage!$GO48","v":0},{"$f":"Tenant!$H48","v":0},{"$f":"Usage!$GO48","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR48","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO48","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS48","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV48","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA48","v":0},{"$f":"Usage!$GZ48","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB48","v":0},{"$f":"Tenant!$I48","v":0},{"$f":"Usage!$HF48","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH48","v":0},{"$f":"Usage!$HG48","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI48","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A49","v":48},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B49","v":0},{"$f":"Tenant!$C49","v":0},{"$f":"Tenant!$D49","v":0},{"$f":"Tenant!$E49","v":0},{"$f":"Tenant!$G49","v":0},{"$f":"Usage!$D49","v":"00:00:00"},{"$f":"Usage!$E49","v":"00:00:00"},{"$f":"Usage!$F49","v":0},{"$f":"Usage!$G49","v":0},{"$f":"Usage!$H49","v":0},{"$f":"Usage!$X49","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ49","v":0},{"$f":"Usage!$AA49","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD49","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BV49,Usage!$BS49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CK49,Usage!$CH49)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BW49,Usage!$BT49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CL49,Usage!$CI49)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BX49,Usage!$BU49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CM49,Usage!$CJ49)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CC49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CX49,Usage!$CU49)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CD49,Usage!$CA49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CY49,Usage!$CV49)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CE49,Usage!$CB49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CZ49,Usage!$CW49)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BV49,Usage!$BS49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CK49,Usage!$CH49)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BW49,Usage!$BT49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CL49,Usage!$CI49)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BX49,Usage!$BU49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CM49,Usage!$CJ49)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CC49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CX49,Usage!$CU49)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CD49,Usage!$CA49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CY49,Usage!$CV49)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CE49,Usage!$CB49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CZ49,Usage!$CW49)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M49=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO49","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M49=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB49","v":0},{"$f":"Usage!$DL49","v":0},{"$f":"SUM(Usage!$DR49,Usage!$DV49)","v":0},{"$f":"SUM(Usage!$DT49,Usage!$DX49)","v":0},{"$f":"Usage!$GF49","v":0},{"$f":"SUM(Usage!$DR49,Usage!$DT49,Usage!$DV49,Usage!$DX49,Usage!$GG49)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ49","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC49","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB49","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE49","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED49","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG49","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK49,Usage!$GL49),0)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BV49,Usage!$BS49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49=\"Summer\",Usage!$EK49,Usage!$EH49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BW49,Usage!$BT49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49=\"Summer\",Usage!$EL49,Usage!$EI49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BX49,Usage!$BU49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49=\"Summer\",Usage!$EM49,Usage!$EJ49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CC49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49=\"Summer\",Usage!$FN49,Usage!$FK49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CD49,Usage!$CA49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49=\"Summer\",Usage!$FO49,Usage!$FL49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CE49,Usage!$CB49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49=\"Summer\",Usage!$FP49,Usage!$FM49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$BW49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49<>\"Summer\",Usage!$EK49,Usage!$EH49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BW49,Usage!$BT49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49<>\"Summer\",Usage!$EL49,Usage!$EI49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BX49,Usage!$BU49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49<>\"Summer\",Usage!$EM49,Usage!$EJ49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CC49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49<>\"Summer\",Usage!$FN49,Usage!$FK49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CD49,Usage!$CA49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49<>\"Summer\",Usage!$FO49,Usage!$FL49))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CE49,Usage!$CB49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M49<>\"Summer\",Usage!$FP49,Usage!$FM49))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM49","v":0},{"$f":"Usage!$GN49","v":0},{"$f":"Usage!$GN49","v":0},{"$f":"Usage!$GO49","v":0},{"$f":"Tenant!$H49","v":0},{"$f":"Usage!$GO49","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR49","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO49","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS49","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV49","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA49","v":0},{"$f":"Usage!$GZ49","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB49","v":0},{"$f":"Tenant!$I49","v":0},{"$f":"Usage!$HF49","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH49","v":0},{"$f":"Usage!$HG49","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI49","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A50","v":49},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B50","v":0},{"$f":"Tenant!$C50","v":0},{"$f":"Tenant!$D50","v":0},{"$f":"Tenant!$E50","v":0},{"$f":"Tenant!$G50","v":0},{"$f":"Usage!$D50","v":"00:00:00"},{"$f":"Usage!$E50","v":"00:00:00"},{"$f":"Usage!$F50","v":0},{"$f":"Usage!$G50","v":0},{"$f":"Usage!$H50","v":0},{"$f":"Usage!$X50","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ50","v":0},{"$f":"Usage!$AA50","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD50","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BV50,Usage!$BS50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CK50,Usage!$CH50)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BW50,Usage!$BT50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CL50,Usage!$CI50)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BX50,Usage!$BU50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CM50,Usage!$CJ50)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CC50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CX50,Usage!$CU50)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CD50,Usage!$CA50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CY50,Usage!$CV50)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CE50,Usage!$CB50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CZ50,Usage!$CW50)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BV50,Usage!$BS50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CK50,Usage!$CH50)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BW50,Usage!$BT50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CL50,Usage!$CI50)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BX50,Usage!$BU50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CM50,Usage!$CJ50)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CC50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CX50,Usage!$CU50)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CD50,Usage!$CA50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CY50,Usage!$CV50)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CE50,Usage!$CB50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CZ50,Usage!$CW50)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M50=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO50","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M50=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB50","v":0},{"$f":"Usage!$DL50","v":0},{"$f":"SUM(Usage!$DR50,Usage!$DV50)","v":0},{"$f":"SUM(Usage!$DT50,Usage!$DX50)","v":0},{"$f":"Usage!$GF50","v":0},{"$f":"SUM(Usage!$DR50,Usage!$DT50,Usage!$DV50,Usage!$DX50,Usage!$GG50)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ50","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC50","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB50","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE50","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED50","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG50","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK50,Usage!$GL50),0)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BV50,Usage!$BS50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50=\"Summer\",Usage!$EK50,Usage!$EH50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BW50,Usage!$BT50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50=\"Summer\",Usage!$EL50,Usage!$EI50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BX50,Usage!$BU50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50=\"Summer\",Usage!$EM50,Usage!$EJ50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CC50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50=\"Summer\",Usage!$FN50,Usage!$FK50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CD50,Usage!$CA50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50=\"Summer\",Usage!$FO50,Usage!$FL50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CE50,Usage!$CB50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50=\"Summer\",Usage!$FP50,Usage!$FM50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$BW50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50<>\"Summer\",Usage!$EK50,Usage!$EH50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BW50,Usage!$BT50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50<>\"Summer\",Usage!$EL50,Usage!$EI50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BX50,Usage!$BU50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50<>\"Summer\",Usage!$EM50,Usage!$EJ50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CC50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50<>\"Summer\",Usage!$FN50,Usage!$FK50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CD50,Usage!$CA50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50<>\"Summer\",Usage!$FO50,Usage!$FL50))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CE50,Usage!$CB50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M50<>\"Summer\",Usage!$FP50,Usage!$FM50))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM50","v":0},{"$f":"Usage!$GN50","v":0},{"$f":"Usage!$GN50","v":0},{"$f":"Usage!$GO50","v":0},{"$f":"Tenant!$H50","v":0},{"$f":"Usage!$GO50","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR50","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO50","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS50","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV50","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA50","v":0},{"$f":"Usage!$GZ50","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB50","v":0},{"$f":"Tenant!$I50","v":0},{"$f":"Usage!$HF50","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH50","v":0},{"$f":"Usage!$HG50","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI50","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A51","v":50},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B51","v":0},{"$f":"Tenant!$C51","v":0},{"$f":"Tenant!$D51","v":0},{"$f":"Tenant!$E51","v":0},{"$f":"Tenant!$G51","v":0},{"$f":"Usage!$D51","v":"00:00:00"},{"$f":"Usage!$E51","v":"00:00:00"},{"$f":"Usage!$F51","v":0},{"$f":"Usage!$G51","v":0},{"$f":"Usage!$H51","v":0},{"$f":"Usage!$X51","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ51","v":0},{"$f":"Usage!$AA51","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD51","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BV51,Usage!$BS51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CK51,Usage!$CH51)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BW51,Usage!$BT51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CL51,Usage!$CI51)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BX51,Usage!$BU51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CM51,Usage!$CJ51)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CC51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CX51,Usage!$CU51)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CD51,Usage!$CA51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CY51,Usage!$CV51)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CE51,Usage!$CB51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CZ51,Usage!$CW51)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BV51,Usage!$BS51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CK51,Usage!$CH51)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BW51,Usage!$BT51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CL51,Usage!$CI51)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BX51,Usage!$BU51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CM51,Usage!$CJ51)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CC51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CX51,Usage!$CU51)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CD51,Usage!$CA51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CY51,Usage!$CV51)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CE51,Usage!$CB51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CZ51,Usage!$CW51)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M51=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO51","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M51=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB51","v":0},{"$f":"Usage!$DL51","v":0},{"$f":"SUM(Usage!$DR51,Usage!$DV51)","v":0},{"$f":"SUM(Usage!$DT51,Usage!$DX51)","v":0},{"$f":"Usage!$GF51","v":0},{"$f":"SUM(Usage!$DR51,Usage!$DT51,Usage!$DV51,Usage!$DX51,Usage!$GG51)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ51","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC51","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB51","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE51","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED51","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG51","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK51,Usage!$GL51),0)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BV51,Usage!$BS51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51=\"Summer\",Usage!$EK51,Usage!$EH51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BW51,Usage!$BT51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51=\"Summer\",Usage!$EL51,Usage!$EI51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BX51,Usage!$BU51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51=\"Summer\",Usage!$EM51,Usage!$EJ51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CC51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51=\"Summer\",Usage!$FN51,Usage!$FK51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CD51,Usage!$CA51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51=\"Summer\",Usage!$FO51,Usage!$FL51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CE51,Usage!$CB51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51=\"Summer\",Usage!$FP51,Usage!$FM51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$BW51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51<>\"Summer\",Usage!$EK51,Usage!$EH51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BW51,Usage!$BT51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51<>\"Summer\",Usage!$EL51,Usage!$EI51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BX51,Usage!$BU51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51<>\"Summer\",Usage!$EM51,Usage!$EJ51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CC51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51<>\"Summer\",Usage!$FN51,Usage!$FK51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CD51,Usage!$CA51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51<>\"Summer\",Usage!$FO51,Usage!$FL51))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CE51,Usage!$CB51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M51<>\"Summer\",Usage!$FP51,Usage!$FM51))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM51","v":0},{"$f":"Usage!$GN51","v":0},{"$f":"Usage!$GN51","v":0},{"$f":"Usage!$GO51","v":0},{"$f":"Tenant!$H51","v":0},{"$f":"Usage!$GO51","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR51","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO51","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS51","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV51","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA51","v":0},{"$f":"Usage!$GZ51","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB51","v":0},{"$f":"Tenant!$I51","v":0},{"$f":"Usage!$HF51","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH51","v":0},{"$f":"Usage!$HG51","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI51","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A52","v":51},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B52","v":0},{"$f":"Tenant!$C52","v":0},{"$f":"Tenant!$D52","v":0},{"$f":"Tenant!$E52","v":0},{"$f":"Tenant!$G52","v":0},{"$f":"Usage!$D52","v":"00:00:00"},{"$f":"Usage!$E52","v":"00:00:00"},{"$f":"Usage!$F52","v":0},{"$f":"Usage!$G52","v":0},{"$f":"Usage!$H52","v":0},{"$f":"Usage!$X52","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ52","v":0},{"$f":"Usage!$AA52","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD52","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BV52,Usage!$BS52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CK52,Usage!$CH52)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BW52,Usage!$BT52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CL52,Usage!$CI52)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BX52,Usage!$BU52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CM52,Usage!$CJ52)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CC52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CX52,Usage!$CU52)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CD52,Usage!$CA52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CY52,Usage!$CV52)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CE52,Usage!$CB52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CZ52,Usage!$CW52)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BV52,Usage!$BS52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CK52,Usage!$CH52)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BW52,Usage!$BT52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CL52,Usage!$CI52)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BX52,Usage!$BU52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CM52,Usage!$CJ52)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CC52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CX52,Usage!$CU52)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CD52,Usage!$CA52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CY52,Usage!$CV52)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CE52,Usage!$CB52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CZ52,Usage!$CW52)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M52=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO52","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M52=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB52","v":0},{"$f":"Usage!$DL52","v":0},{"$f":"SUM(Usage!$DR52,Usage!$DV52)","v":0},{"$f":"SUM(Usage!$DT52,Usage!$DX52)","v":0},{"$f":"Usage!$GF52","v":0},{"$f":"SUM(Usage!$DR52,Usage!$DT52,Usage!$DV52,Usage!$DX52,Usage!$GG52)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ52","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC52","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB52","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE52","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED52","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG52","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK52,Usage!$GL52),0)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BV52,Usage!$BS52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52=\"Summer\",Usage!$EK52,Usage!$EH52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BW52,Usage!$BT52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52=\"Summer\",Usage!$EL52,Usage!$EI52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BX52,Usage!$BU52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52=\"Summer\",Usage!$EM52,Usage!$EJ52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CC52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52=\"Summer\",Usage!$FN52,Usage!$FK52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CD52,Usage!$CA52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52=\"Summer\",Usage!$FO52,Usage!$FL52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CE52,Usage!$CB52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52=\"Summer\",Usage!$FP52,Usage!$FM52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$BW52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52<>\"Summer\",Usage!$EK52,Usage!$EH52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BW52,Usage!$BT52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52<>\"Summer\",Usage!$EL52,Usage!$EI52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BX52,Usage!$BU52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52<>\"Summer\",Usage!$EM52,Usage!$EJ52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CC52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52<>\"Summer\",Usage!$FN52,Usage!$FK52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CD52,Usage!$CA52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52<>\"Summer\",Usage!$FO52,Usage!$FL52))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CE52,Usage!$CB52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M52<>\"Summer\",Usage!$FP52,Usage!$FM52))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM52","v":0},{"$f":"Usage!$GN52","v":0},{"$f":"Usage!$GN52","v":0},{"$f":"Usage!$GO52","v":0},{"$f":"Tenant!$H52","v":0},{"$f":"Usage!$GO52","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR52","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO52","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS52","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV52","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA52","v":0},{"$f":"Usage!$GZ52","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB52","v":0},{"$f":"Tenant!$I52","v":0},{"$f":"Usage!$HF52","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH52","v":0},{"$f":"Usage!$HG52","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI52","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A53","v":52},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B53","v":0},{"$f":"Tenant!$C53","v":0},{"$f":"Tenant!$D53","v":0},{"$f":"Tenant!$E53","v":0},{"$f":"Tenant!$G53","v":0},{"$f":"Usage!$D53","v":"00:00:00"},{"$f":"Usage!$E53","v":"00:00:00"},{"$f":"Usage!$F53","v":0},{"$f":"Usage!$G53","v":0},{"$f":"Usage!$H53","v":0},{"$f":"Usage!$X53","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ53","v":0},{"$f":"Usage!$AA53","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD53","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BV53,Usage!$BS53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CK53,Usage!$CH53)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BW53,Usage!$BT53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CL53,Usage!$CI53)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BX53,Usage!$BU53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CM53,Usage!$CJ53)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CC53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CX53,Usage!$CU53)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CD53,Usage!$CA53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CY53,Usage!$CV53)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CE53,Usage!$CB53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CZ53,Usage!$CW53)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BV53,Usage!$BS53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CK53,Usage!$CH53)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BW53,Usage!$BT53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CL53,Usage!$CI53)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BX53,Usage!$BU53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CM53,Usage!$CJ53)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CC53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CX53,Usage!$CU53)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CD53,Usage!$CA53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CY53,Usage!$CV53)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CE53,Usage!$CB53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CZ53,Usage!$CW53)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M53=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO53","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M53=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB53","v":0},{"$f":"Usage!$DL53","v":0},{"$f":"SUM(Usage!$DR53,Usage!$DV53)","v":0},{"$f":"SUM(Usage!$DT53,Usage!$DX53)","v":0},{"$f":"Usage!$GF53","v":0},{"$f":"SUM(Usage!$DR53,Usage!$DT53,Usage!$DV53,Usage!$DX53,Usage!$GG53)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ53","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC53","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB53","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE53","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED53","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG53","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK53,Usage!$GL53),0)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BV53,Usage!$BS53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53=\"Summer\",Usage!$EK53,Usage!$EH53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BW53,Usage!$BT53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53=\"Summer\",Usage!$EL53,Usage!$EI53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BX53,Usage!$BU53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53=\"Summer\",Usage!$EM53,Usage!$EJ53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CC53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53=\"Summer\",Usage!$FN53,Usage!$FK53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CD53,Usage!$CA53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53=\"Summer\",Usage!$FO53,Usage!$FL53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CE53,Usage!$CB53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53=\"Summer\",Usage!$FP53,Usage!$FM53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$BW53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53<>\"Summer\",Usage!$EK53,Usage!$EH53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BW53,Usage!$BT53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53<>\"Summer\",Usage!$EL53,Usage!$EI53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BX53,Usage!$BU53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53<>\"Summer\",Usage!$EM53,Usage!$EJ53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CC53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53<>\"Summer\",Usage!$FN53,Usage!$FK53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CD53,Usage!$CA53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53<>\"Summer\",Usage!$FO53,Usage!$FL53))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CE53,Usage!$CB53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M53<>\"Summer\",Usage!$FP53,Usage!$FM53))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM53","v":0},{"$f":"Usage!$GN53","v":0},{"$f":"Usage!$GN53","v":0},{"$f":"Usage!$GO53","v":0},{"$f":"Tenant!$H53","v":0},{"$f":"Usage!$GO53","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR53","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO53","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS53","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV53","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA53","v":0},{"$f":"Usage!$GZ53","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB53","v":0},{"$f":"Tenant!$I53","v":0},{"$f":"Usage!$HF53","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH53","v":0},{"$f":"Usage!$HG53","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI53","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A54","v":53},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B54","v":0},{"$f":"Tenant!$C54","v":0},{"$f":"Tenant!$D54","v":0},{"$f":"Tenant!$E54","v":0},{"$f":"Tenant!$G54","v":0},{"$f":"Usage!$D54","v":"00:00:00"},{"$f":"Usage!$E54","v":"00:00:00"},{"$f":"Usage!$F54","v":0},{"$f":"Usage!$G54","v":0},{"$f":"Usage!$H54","v":0},{"$f":"Usage!$X54","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ54","v":0},{"$f":"Usage!$AA54","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD54","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BV54,Usage!$BS54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CK54,Usage!$CH54)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BW54,Usage!$BT54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CL54,Usage!$CI54)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BX54,Usage!$BU54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CM54,Usage!$CJ54)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CC54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CX54,Usage!$CU54)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CD54,Usage!$CA54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CY54,Usage!$CV54)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CE54,Usage!$CB54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CZ54,Usage!$CW54)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BV54,Usage!$BS54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CK54,Usage!$CH54)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BW54,Usage!$BT54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CL54,Usage!$CI54)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BX54,Usage!$BU54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CM54,Usage!$CJ54)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CC54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CX54,Usage!$CU54)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CD54,Usage!$CA54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CY54,Usage!$CV54)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CE54,Usage!$CB54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CZ54,Usage!$CW54)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M54=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO54","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M54=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB54","v":0},{"$f":"Usage!$DL54","v":0},{"$f":"SUM(Usage!$DR54,Usage!$DV54)","v":0},{"$f":"SUM(Usage!$DT54,Usage!$DX54)","v":0},{"$f":"Usage!$GF54","v":0},{"$f":"SUM(Usage!$DR54,Usage!$DT54,Usage!$DV54,Usage!$DX54,Usage!$GG54)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ54","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC54","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB54","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE54","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED54","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG54","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK54,Usage!$GL54),0)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BV54,Usage!$BS54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54=\"Summer\",Usage!$EK54,Usage!$EH54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BW54,Usage!$BT54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54=\"Summer\",Usage!$EL54,Usage!$EI54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BX54,Usage!$BU54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54=\"Summer\",Usage!$EM54,Usage!$EJ54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CC54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54=\"Summer\",Usage!$FN54,Usage!$FK54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CD54,Usage!$CA54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54=\"Summer\",Usage!$FO54,Usage!$FL54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CE54,Usage!$CB54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54=\"Summer\",Usage!$FP54,Usage!$FM54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$BW54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54<>\"Summer\",Usage!$EK54,Usage!$EH54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BW54,Usage!$BT54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54<>\"Summer\",Usage!$EL54,Usage!$EI54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BX54,Usage!$BU54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54<>\"Summer\",Usage!$EM54,Usage!$EJ54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CC54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54<>\"Summer\",Usage!$FN54,Usage!$FK54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CD54,Usage!$CA54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54<>\"Summer\",Usage!$FO54,Usage!$FL54))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CE54,Usage!$CB54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M54<>\"Summer\",Usage!$FP54,Usage!$FM54))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM54","v":0},{"$f":"Usage!$GN54","v":0},{"$f":"Usage!$GN54","v":0},{"$f":"Usage!$GO54","v":0},{"$f":"Tenant!$H54","v":0},{"$f":"Usage!$GO54","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR54","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO54","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS54","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV54","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA54","v":0},{"$f":"Usage!$GZ54","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB54","v":0},{"$f":"Tenant!$I54","v":0},{"$f":"Usage!$HF54","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH54","v":0},{"$f":"Usage!$HG54","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI54","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A55","v":54},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B55","v":0},{"$f":"Tenant!$C55","v":0},{"$f":"Tenant!$D55","v":0},{"$f":"Tenant!$E55","v":0},{"$f":"Tenant!$G55","v":0},{"$f":"Usage!$D55","v":"00:00:00"},{"$f":"Usage!$E55","v":"00:00:00"},{"$f":"Usage!$F55","v":0},{"$f":"Usage!$G55","v":0},{"$f":"Usage!$H55","v":0},{"$f":"Usage!$X55","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ55","v":0},{"$f":"Usage!$AA55","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD55","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BV55,Usage!$BS55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CK55,Usage!$CH55)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BW55,Usage!$BT55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CL55,Usage!$CI55)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BX55,Usage!$BU55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CM55,Usage!$CJ55)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CC55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CX55,Usage!$CU55)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CD55,Usage!$CA55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CY55,Usage!$CV55)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CE55,Usage!$CB55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CZ55,Usage!$CW55)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BV55,Usage!$BS55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CK55,Usage!$CH55)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BW55,Usage!$BT55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CL55,Usage!$CI55)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BX55,Usage!$BU55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CM55,Usage!$CJ55)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CC55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CX55,Usage!$CU55)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CD55,Usage!$CA55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CY55,Usage!$CV55)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CE55,Usage!$CB55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CZ55,Usage!$CW55)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M55=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO55","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M55=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB55","v":0},{"$f":"Usage!$DL55","v":0},{"$f":"SUM(Usage!$DR55,Usage!$DV55)","v":0},{"$f":"SUM(Usage!$DT55,Usage!$DX55)","v":0},{"$f":"Usage!$GF55","v":0},{"$f":"SUM(Usage!$DR55,Usage!$DT55,Usage!$DV55,Usage!$DX55,Usage!$GG55)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ55","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC55","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB55","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE55","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED55","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG55","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK55,Usage!$GL55),0)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BV55,Usage!$BS55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55=\"Summer\",Usage!$EK55,Usage!$EH55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BW55,Usage!$BT55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55=\"Summer\",Usage!$EL55,Usage!$EI55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BX55,Usage!$BU55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55=\"Summer\",Usage!$EM55,Usage!$EJ55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CC55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55=\"Summer\",Usage!$FN55,Usage!$FK55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CD55,Usage!$CA55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55=\"Summer\",Usage!$FO55,Usage!$FL55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CE55,Usage!$CB55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55=\"Summer\",Usage!$FP55,Usage!$FM55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$BW55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55<>\"Summer\",Usage!$EK55,Usage!$EH55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BW55,Usage!$BT55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55<>\"Summer\",Usage!$EL55,Usage!$EI55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BX55,Usage!$BU55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55<>\"Summer\",Usage!$EM55,Usage!$EJ55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CC55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55<>\"Summer\",Usage!$FN55,Usage!$FK55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CD55,Usage!$CA55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55<>\"Summer\",Usage!$FO55,Usage!$FL55))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CE55,Usage!$CB55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M55<>\"Summer\",Usage!$FP55,Usage!$FM55))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM55","v":0},{"$f":"Usage!$GN55","v":0},{"$f":"Usage!$GN55","v":0},{"$f":"Usage!$GO55","v":0},{"$f":"Tenant!$H55","v":0},{"$f":"Usage!$GO55","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR55","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO55","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS55","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV55","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA55","v":0},{"$f":"Usage!$GZ55","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB55","v":0},{"$f":"Tenant!$I55","v":0},{"$f":"Usage!$HF55","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH55","v":0},{"$f":"Usage!$HG55","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI55","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A56","v":55},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B56","v":0},{"$f":"Tenant!$C56","v":0},{"$f":"Tenant!$D56","v":0},{"$f":"Tenant!$E56","v":0},{"$f":"Tenant!$G56","v":0},{"$f":"Usage!$D56","v":"00:00:00"},{"$f":"Usage!$E56","v":"00:00:00"},{"$f":"Usage!$F56","v":0},{"$f":"Usage!$G56","v":0},{"$f":"Usage!$H56","v":0},{"$f":"Usage!$X56","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ56","v":0},{"$f":"Usage!$AA56","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD56","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BV56,Usage!$BS56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CK56,Usage!$CH56)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BW56,Usage!$BT56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CL56,Usage!$CI56)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BX56,Usage!$BU56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CM56,Usage!$CJ56)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CC56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CX56,Usage!$CU56)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CD56,Usage!$CA56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CY56,Usage!$CV56)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CE56,Usage!$CB56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CZ56,Usage!$CW56)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BV56,Usage!$BS56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CK56,Usage!$CH56)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BW56,Usage!$BT56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CL56,Usage!$CI56)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BX56,Usage!$BU56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CM56,Usage!$CJ56)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CC56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CX56,Usage!$CU56)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CD56,Usage!$CA56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CY56,Usage!$CV56)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CE56,Usage!$CB56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CZ56,Usage!$CW56)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M56=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO56","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M56=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB56","v":0},{"$f":"Usage!$DL56","v":0},{"$f":"SUM(Usage!$DR56,Usage!$DV56)","v":0},{"$f":"SUM(Usage!$DT56,Usage!$DX56)","v":0},{"$f":"Usage!$GF56","v":0},{"$f":"SUM(Usage!$DR56,Usage!$DT56,Usage!$DV56,Usage!$DX56,Usage!$GG56)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ56","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC56","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB56","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE56","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED56","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG56","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK56,Usage!$GL56),0)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BV56,Usage!$BS56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56=\"Summer\",Usage!$EK56,Usage!$EH56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BW56,Usage!$BT56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56=\"Summer\",Usage!$EL56,Usage!$EI56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BX56,Usage!$BU56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56=\"Summer\",Usage!$EM56,Usage!$EJ56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CC56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56=\"Summer\",Usage!$FN56,Usage!$FK56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CD56,Usage!$CA56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56=\"Summer\",Usage!$FO56,Usage!$FL56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CE56,Usage!$CB56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56=\"Summer\",Usage!$FP56,Usage!$FM56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$BW56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56<>\"Summer\",Usage!$EK56,Usage!$EH56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BW56,Usage!$BT56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56<>\"Summer\",Usage!$EL56,Usage!$EI56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BX56,Usage!$BU56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56<>\"Summer\",Usage!$EM56,Usage!$EJ56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CC56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56<>\"Summer\",Usage!$FN56,Usage!$FK56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CD56,Usage!$CA56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56<>\"Summer\",Usage!$FO56,Usage!$FL56))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CE56,Usage!$CB56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M56<>\"Summer\",Usage!$FP56,Usage!$FM56))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM56","v":0},{"$f":"Usage!$GN56","v":0},{"$f":"Usage!$GN56","v":0},{"$f":"Usage!$GO56","v":0},{"$f":"Tenant!$H56","v":0},{"$f":"Usage!$GO56","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR56","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO56","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS56","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV56","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA56","v":0},{"$f":"Usage!$GZ56","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB56","v":0},{"$f":"Tenant!$I56","v":0},{"$f":"Usage!$HF56","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH56","v":0},{"$f":"Usage!$HG56","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI56","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A57","v":56},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B57","v":0},{"$f":"Tenant!$C57","v":0},{"$f":"Tenant!$D57","v":0},{"$f":"Tenant!$E57","v":0},{"$f":"Tenant!$G57","v":0},{"$f":"Usage!$D57","v":"00:00:00"},{"$f":"Usage!$E57","v":"00:00:00"},{"$f":"Usage!$F57","v":0},{"$f":"Usage!$G57","v":0},{"$f":"Usage!$H57","v":0},{"$f":"Usage!$X57","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ57","v":0},{"$f":"Usage!$AA57","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD57","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BV57,Usage!$BS57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CK57,Usage!$CH57)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BW57,Usage!$BT57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CL57,Usage!$CI57)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BX57,Usage!$BU57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CM57,Usage!$CJ57)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CC57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CX57,Usage!$CU57)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CD57,Usage!$CA57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CY57,Usage!$CV57)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CE57,Usage!$CB57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CZ57,Usage!$CW57)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BV57,Usage!$BS57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CK57,Usage!$CH57)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BW57,Usage!$BT57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CL57,Usage!$CI57)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BX57,Usage!$BU57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CM57,Usage!$CJ57)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CC57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CX57,Usage!$CU57)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CD57,Usage!$CA57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CY57,Usage!$CV57)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CE57,Usage!$CB57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CZ57,Usage!$CW57)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M57=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO57","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M57=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB57","v":0},{"$f":"Usage!$DL57","v":0},{"$f":"SUM(Usage!$DR57,Usage!$DV57)","v":0},{"$f":"SUM(Usage!$DT57,Usage!$DX57)","v":0},{"$f":"Usage!$GF57","v":0},{"$f":"SUM(Usage!$DR57,Usage!$DT57,Usage!$DV57,Usage!$DX57,Usage!$GG57)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ57","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC57","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB57","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE57","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED57","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG57","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK57,Usage!$GL57),0)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BV57,Usage!$BS57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57=\"Summer\",Usage!$EK57,Usage!$EH57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BW57,Usage!$BT57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57=\"Summer\",Usage!$EL57,Usage!$EI57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BX57,Usage!$BU57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57=\"Summer\",Usage!$EM57,Usage!$EJ57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CC57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57=\"Summer\",Usage!$FN57,Usage!$FK57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CD57,Usage!$CA57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57=\"Summer\",Usage!$FO57,Usage!$FL57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CE57,Usage!$CB57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57=\"Summer\",Usage!$FP57,Usage!$FM57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$BW57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57<>\"Summer\",Usage!$EK57,Usage!$EH57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BW57,Usage!$BT57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57<>\"Summer\",Usage!$EL57,Usage!$EI57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BX57,Usage!$BU57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57<>\"Summer\",Usage!$EM57,Usage!$EJ57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CC57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57<>\"Summer\",Usage!$FN57,Usage!$FK57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CD57,Usage!$CA57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57<>\"Summer\",Usage!$FO57,Usage!$FL57))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CE57,Usage!$CB57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M57<>\"Summer\",Usage!$FP57,Usage!$FM57))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM57","v":0},{"$f":"Usage!$GN57","v":0},{"$f":"Usage!$GN57","v":0},{"$f":"Usage!$GO57","v":0},{"$f":"Tenant!$H57","v":0},{"$f":"Usage!$GO57","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR57","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO57","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS57","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV57","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA57","v":0},{"$f":"Usage!$GZ57","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB57","v":0},{"$f":"Tenant!$I57","v":0},{"$f":"Usage!$HF57","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH57","v":0},{"$f":"Usage!$HG57","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI57","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A58","v":57},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B58","v":0},{"$f":"Tenant!$C58","v":0},{"$f":"Tenant!$D58","v":0},{"$f":"Tenant!$E58","v":0},{"$f":"Tenant!$G58","v":0},{"$f":"Usage!$D58","v":"00:00:00"},{"$f":"Usage!$E58","v":"00:00:00"},{"$f":"Usage!$F58","v":0},{"$f":"Usage!$G58","v":0},{"$f":"Usage!$H58","v":0},{"$f":"Usage!$X58","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ58","v":0},{"$f":"Usage!$AA58","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD58","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BV58,Usage!$BS58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CK58,Usage!$CH58)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BW58,Usage!$BT58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CL58,Usage!$CI58)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BX58,Usage!$BU58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CM58,Usage!$CJ58)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CC58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CX58,Usage!$CU58)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CD58,Usage!$CA58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CY58,Usage!$CV58)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CE58,Usage!$CB58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CZ58,Usage!$CW58)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BV58,Usage!$BS58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CK58,Usage!$CH58)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BW58,Usage!$BT58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CL58,Usage!$CI58)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BX58,Usage!$BU58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CM58,Usage!$CJ58)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CC58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CX58,Usage!$CU58)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CD58,Usage!$CA58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CY58,Usage!$CV58)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CE58,Usage!$CB58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CZ58,Usage!$CW58)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M58=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO58","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M58=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB58","v":0},{"$f":"Usage!$DL58","v":0},{"$f":"SUM(Usage!$DR58,Usage!$DV58)","v":0},{"$f":"SUM(Usage!$DT58,Usage!$DX58)","v":0},{"$f":"Usage!$GF58","v":0},{"$f":"SUM(Usage!$DR58,Usage!$DT58,Usage!$DV58,Usage!$DX58,Usage!$GG58)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ58","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC58","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB58","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE58","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED58","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG58","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK58,Usage!$GL58),0)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BV58,Usage!$BS58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58=\"Summer\",Usage!$EK58,Usage!$EH58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BW58,Usage!$BT58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58=\"Summer\",Usage!$EL58,Usage!$EI58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BX58,Usage!$BU58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58=\"Summer\",Usage!$EM58,Usage!$EJ58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CC58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58=\"Summer\",Usage!$FN58,Usage!$FK58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CD58,Usage!$CA58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58=\"Summer\",Usage!$FO58,Usage!$FL58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CE58,Usage!$CB58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58=\"Summer\",Usage!$FP58,Usage!$FM58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$BW58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58<>\"Summer\",Usage!$EK58,Usage!$EH58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BW58,Usage!$BT58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58<>\"Summer\",Usage!$EL58,Usage!$EI58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BX58,Usage!$BU58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58<>\"Summer\",Usage!$EM58,Usage!$EJ58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CC58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58<>\"Summer\",Usage!$FN58,Usage!$FK58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CD58,Usage!$CA58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58<>\"Summer\",Usage!$FO58,Usage!$FL58))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CE58,Usage!$CB58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M58<>\"Summer\",Usage!$FP58,Usage!$FM58))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM58","v":0},{"$f":"Usage!$GN58","v":0},{"$f":"Usage!$GN58","v":0},{"$f":"Usage!$GO58","v":0},{"$f":"Tenant!$H58","v":0},{"$f":"Usage!$GO58","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR58","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO58","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS58","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV58","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA58","v":0},{"$f":"Usage!$GZ58","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB58","v":0},{"$f":"Tenant!$I58","v":0},{"$f":"Usage!$HF58","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH58","v":0},{"$f":"Usage!$HG58","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI58","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A59","v":58},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B59","v":0},{"$f":"Tenant!$C59","v":0},{"$f":"Tenant!$D59","v":0},{"$f":"Tenant!$E59","v":0},{"$f":"Tenant!$G59","v":0},{"$f":"Usage!$D59","v":"00:00:00"},{"$f":"Usage!$E59","v":"00:00:00"},{"$f":"Usage!$F59","v":0},{"$f":"Usage!$G59","v":0},{"$f":"Usage!$H59","v":0},{"$f":"Usage!$X59","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ59","v":0},{"$f":"Usage!$AA59","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD59","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BV59,Usage!$BS59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CK59,Usage!$CH59)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BW59,Usage!$BT59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CL59,Usage!$CI59)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BX59,Usage!$BU59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CM59,Usage!$CJ59)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CC59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CX59,Usage!$CU59)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CD59,Usage!$CA59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CY59,Usage!$CV59)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CE59,Usage!$CB59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CZ59,Usage!$CW59)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BV59,Usage!$BS59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CK59,Usage!$CH59)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BW59,Usage!$BT59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CL59,Usage!$CI59)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BX59,Usage!$BU59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CM59,Usage!$CJ59)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CC59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CX59,Usage!$CU59)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CD59,Usage!$CA59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CY59,Usage!$CV59)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CE59,Usage!$CB59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CZ59,Usage!$CW59)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M59=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO59","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M59=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB59","v":0},{"$f":"Usage!$DL59","v":0},{"$f":"SUM(Usage!$DR59,Usage!$DV59)","v":0},{"$f":"SUM(Usage!$DT59,Usage!$DX59)","v":0},{"$f":"Usage!$GF59","v":0},{"$f":"SUM(Usage!$DR59,Usage!$DT59,Usage!$DV59,Usage!$DX59,Usage!$GG59)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ59","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC59","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB59","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE59","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED59","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG59","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK59,Usage!$GL59),0)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BV59,Usage!$BS59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59=\"Summer\",Usage!$EK59,Usage!$EH59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BW59,Usage!$BT59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59=\"Summer\",Usage!$EL59,Usage!$EI59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BX59,Usage!$BU59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59=\"Summer\",Usage!$EM59,Usage!$EJ59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CC59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59=\"Summer\",Usage!$FN59,Usage!$FK59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CD59,Usage!$CA59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59=\"Summer\",Usage!$FO59,Usage!$FL59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CE59,Usage!$CB59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59=\"Summer\",Usage!$FP59,Usage!$FM59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$BW59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59<>\"Summer\",Usage!$EK59,Usage!$EH59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BW59,Usage!$BT59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59<>\"Summer\",Usage!$EL59,Usage!$EI59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BX59,Usage!$BU59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59<>\"Summer\",Usage!$EM59,Usage!$EJ59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CC59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59<>\"Summer\",Usage!$FN59,Usage!$FK59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CD59,Usage!$CA59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59<>\"Summer\",Usage!$FO59,Usage!$FL59))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CE59,Usage!$CB59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M59<>\"Summer\",Usage!$FP59,Usage!$FM59))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM59","v":0},{"$f":"Usage!$GN59","v":0},{"$f":"Usage!$GN59","v":0},{"$f":"Usage!$GO59","v":0},{"$f":"Tenant!$H59","v":0},{"$f":"Usage!$GO59","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR59","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO59","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS59","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV59","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA59","v":0},{"$f":"Usage!$GZ59","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB59","v":0},{"$f":"Tenant!$I59","v":0},{"$f":"Usage!$HF59","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH59","v":0},{"$f":"Usage!$HG59","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI59","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A60","v":59},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B60","v":0},{"$f":"Tenant!$C60","v":0},{"$f":"Tenant!$D60","v":0},{"$f":"Tenant!$E60","v":0},{"$f":"Tenant!$G60","v":0},{"$f":"Usage!$D60","v":"00:00:00"},{"$f":"Usage!$E60","v":"00:00:00"},{"$f":"Usage!$F60","v":0},{"$f":"Usage!$G60","v":0},{"$f":"Usage!$H60","v":0},{"$f":"Usage!$X60","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ60","v":0},{"$f":"Usage!$AA60","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD60","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BV60,Usage!$BS60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CK60,Usage!$CH60)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BW60,Usage!$BT60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CL60,Usage!$CI60)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BX60,Usage!$BU60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CM60,Usage!$CJ60)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CC60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CX60,Usage!$CU60)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CD60,Usage!$CA60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CY60,Usage!$CV60)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CE60,Usage!$CB60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CZ60,Usage!$CW60)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BV60,Usage!$BS60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CK60,Usage!$CH60)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BW60,Usage!$BT60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CL60,Usage!$CI60)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BX60,Usage!$BU60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CM60,Usage!$CJ60)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CC60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CX60,Usage!$CU60)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CD60,Usage!$CA60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CY60,Usage!$CV60)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CE60,Usage!$CB60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CZ60,Usage!$CW60)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M60=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO60","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M60=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB60","v":0},{"$f":"Usage!$DL60","v":0},{"$f":"SUM(Usage!$DR60,Usage!$DV60)","v":0},{"$f":"SUM(Usage!$DT60,Usage!$DX60)","v":0},{"$f":"Usage!$GF60","v":0},{"$f":"SUM(Usage!$DR60,Usage!$DT60,Usage!$DV60,Usage!$DX60,Usage!$GG60)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ60","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC60","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB60","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE60","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED60","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG60","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK60,Usage!$GL60),0)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BV60,Usage!$BS60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60=\"Summer\",Usage!$EK60,Usage!$EH60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BW60,Usage!$BT60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60=\"Summer\",Usage!$EL60,Usage!$EI60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BX60,Usage!$BU60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60=\"Summer\",Usage!$EM60,Usage!$EJ60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CC60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60=\"Summer\",Usage!$FN60,Usage!$FK60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CD60,Usage!$CA60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60=\"Summer\",Usage!$FO60,Usage!$FL60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CE60,Usage!$CB60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60=\"Summer\",Usage!$FP60,Usage!$FM60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$BW60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60<>\"Summer\",Usage!$EK60,Usage!$EH60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BW60,Usage!$BT60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60<>\"Summer\",Usage!$EL60,Usage!$EI60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BX60,Usage!$BU60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60<>\"Summer\",Usage!$EM60,Usage!$EJ60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CC60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60<>\"Summer\",Usage!$FN60,Usage!$FK60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CD60,Usage!$CA60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60<>\"Summer\",Usage!$FO60,Usage!$FL60))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CE60,Usage!$CB60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M60<>\"Summer\",Usage!$FP60,Usage!$FM60))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM60","v":0},{"$f":"Usage!$GN60","v":0},{"$f":"Usage!$GN60","v":0},{"$f":"Usage!$GO60","v":0},{"$f":"Tenant!$H60","v":0},{"$f":"Usage!$GO60","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR60","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO60","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS60","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV60","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA60","v":0},{"$f":"Usage!$GZ60","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB60","v":0},{"$f":"Tenant!$I60","v":0},{"$f":"Usage!$HF60","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH60","v":0},{"$f":"Usage!$HG60","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI60","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A61","v":60},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B61","v":0},{"$f":"Tenant!$C61","v":0},{"$f":"Tenant!$D61","v":0},{"$f":"Tenant!$E61","v":0},{"$f":"Tenant!$G61","v":0},{"$f":"Usage!$D61","v":"00:00:00"},{"$f":"Usage!$E61","v":"00:00:00"},{"$f":"Usage!$F61","v":0},{"$f":"Usage!$G61","v":0},{"$f":"Usage!$H61","v":0},{"$f":"Usage!$X61","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ61","v":0},{"$f":"Usage!$AA61","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD61","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BV61,Usage!$BS61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CK61,Usage!$CH61)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BW61,Usage!$BT61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CL61,Usage!$CI61)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BX61,Usage!$BU61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CM61,Usage!$CJ61)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CC61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CX61,Usage!$CU61)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CD61,Usage!$CA61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CY61,Usage!$CV61)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CE61,Usage!$CB61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CZ61,Usage!$CW61)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BV61,Usage!$BS61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CK61,Usage!$CH61)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BW61,Usage!$BT61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CL61,Usage!$CI61)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BX61,Usage!$BU61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CM61,Usage!$CJ61)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CC61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CX61,Usage!$CU61)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CD61,Usage!$CA61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CY61,Usage!$CV61)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CE61,Usage!$CB61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CZ61,Usage!$CW61)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M61=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO61","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M61=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB61","v":0},{"$f":"Usage!$DL61","v":0},{"$f":"SUM(Usage!$DR61,Usage!$DV61)","v":0},{"$f":"SUM(Usage!$DT61,Usage!$DX61)","v":0},{"$f":"Usage!$GF61","v":0},{"$f":"SUM(Usage!$DR61,Usage!$DT61,Usage!$DV61,Usage!$DX61,Usage!$GG61)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ61","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC61","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB61","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE61","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED61","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG61","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK61,Usage!$GL61),0)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BV61,Usage!$BS61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61=\"Summer\",Usage!$EK61,Usage!$EH61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BW61,Usage!$BT61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61=\"Summer\",Usage!$EL61,Usage!$EI61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BX61,Usage!$BU61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61=\"Summer\",Usage!$EM61,Usage!$EJ61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CC61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61=\"Summer\",Usage!$FN61,Usage!$FK61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CD61,Usage!$CA61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61=\"Summer\",Usage!$FO61,Usage!$FL61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CE61,Usage!$CB61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61=\"Summer\",Usage!$FP61,Usage!$FM61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$BW61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61<>\"Summer\",Usage!$EK61,Usage!$EH61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BW61,Usage!$BT61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61<>\"Summer\",Usage!$EL61,Usage!$EI61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BX61,Usage!$BU61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61<>\"Summer\",Usage!$EM61,Usage!$EJ61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CC61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61<>\"Summer\",Usage!$FN61,Usage!$FK61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CD61,Usage!$CA61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61<>\"Summer\",Usage!$FO61,Usage!$FL61))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CE61,Usage!$CB61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M61<>\"Summer\",Usage!$FP61,Usage!$FM61))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM61","v":0},{"$f":"Usage!$GN61","v":0},{"$f":"Usage!$GN61","v":0},{"$f":"Usage!$GO61","v":0},{"$f":"Tenant!$H61","v":0},{"$f":"Usage!$GO61","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR61","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO61","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS61","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV61","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA61","v":0},{"$f":"Usage!$GZ61","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB61","v":0},{"$f":"Tenant!$I61","v":0},{"$f":"Usage!$HF61","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH61","v":0},{"$f":"Usage!$HG61","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI61","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A62","v":61},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B62","v":0},{"$f":"Tenant!$C62","v":0},{"$f":"Tenant!$D62","v":0},{"$f":"Tenant!$E62","v":0},{"$f":"Tenant!$G62","v":0},{"$f":"Usage!$D62","v":"00:00:00"},{"$f":"Usage!$E62","v":"00:00:00"},{"$f":"Usage!$F62","v":0},{"$f":"Usage!$G62","v":0},{"$f":"Usage!$H62","v":0},{"$f":"Usage!$X62","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ62","v":0},{"$f":"Usage!$AA62","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD62","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BV62,Usage!$BS62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CK62,Usage!$CH62)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BW62,Usage!$BT62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CL62,Usage!$CI62)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BX62,Usage!$BU62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CM62,Usage!$CJ62)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CC62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CX62,Usage!$CU62)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CD62,Usage!$CA62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CY62,Usage!$CV62)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CE62,Usage!$CB62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CZ62,Usage!$CW62)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BV62,Usage!$BS62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CK62,Usage!$CH62)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BW62,Usage!$BT62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CL62,Usage!$CI62)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BX62,Usage!$BU62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CM62,Usage!$CJ62)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CC62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CX62,Usage!$CU62)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CD62,Usage!$CA62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CY62,Usage!$CV62)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CE62,Usage!$CB62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CZ62,Usage!$CW62)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M62=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO62","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M62=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB62","v":0},{"$f":"Usage!$DL62","v":0},{"$f":"SUM(Usage!$DR62,Usage!$DV62)","v":0},{"$f":"SUM(Usage!$DT62,Usage!$DX62)","v":0},{"$f":"Usage!$GF62","v":0},{"$f":"SUM(Usage!$DR62,Usage!$DT62,Usage!$DV62,Usage!$DX62,Usage!$GG62)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ62","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC62","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB62","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE62","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED62","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG62","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK62,Usage!$GL62),0)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BV62,Usage!$BS62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62=\"Summer\",Usage!$EK62,Usage!$EH62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BW62,Usage!$BT62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62=\"Summer\",Usage!$EL62,Usage!$EI62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BX62,Usage!$BU62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62=\"Summer\",Usage!$EM62,Usage!$EJ62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CC62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62=\"Summer\",Usage!$FN62,Usage!$FK62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CD62,Usage!$CA62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62=\"Summer\",Usage!$FO62,Usage!$FL62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CE62,Usage!$CB62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62=\"Summer\",Usage!$FP62,Usage!$FM62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$BW62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62<>\"Summer\",Usage!$EK62,Usage!$EH62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BW62,Usage!$BT62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62<>\"Summer\",Usage!$EL62,Usage!$EI62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BX62,Usage!$BU62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62<>\"Summer\",Usage!$EM62,Usage!$EJ62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CC62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62<>\"Summer\",Usage!$FN62,Usage!$FK62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CD62,Usage!$CA62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62<>\"Summer\",Usage!$FO62,Usage!$FL62))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CE62,Usage!$CB62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M62<>\"Summer\",Usage!$FP62,Usage!$FM62))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM62","v":0},{"$f":"Usage!$GN62","v":0},{"$f":"Usage!$GN62","v":0},{"$f":"Usage!$GO62","v":0},{"$f":"Tenant!$H62","v":0},{"$f":"Usage!$GO62","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR62","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO62","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS62","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV62","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA62","v":0},{"$f":"Usage!$GZ62","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB62","v":0},{"$f":"Tenant!$I62","v":0},{"$f":"Usage!$HF62","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH62","v":0},{"$f":"Usage!$HG62","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI62","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A63","v":62},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B63","v":0},{"$f":"Tenant!$C63","v":0},{"$f":"Tenant!$D63","v":0},{"$f":"Tenant!$E63","v":0},{"$f":"Tenant!$G63","v":0},{"$f":"Usage!$D63","v":"00:00:00"},{"$f":"Usage!$E63","v":"00:00:00"},{"$f":"Usage!$F63","v":0},{"$f":"Usage!$G63","v":0},{"$f":"Usage!$H63","v":0},{"$f":"Usage!$X63","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ63","v":0},{"$f":"Usage!$AA63","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD63","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BV63,Usage!$BS63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CK63,Usage!$CH63)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BW63,Usage!$BT63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CL63,Usage!$CI63)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BX63,Usage!$BU63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CM63,Usage!$CJ63)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CC63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CX63,Usage!$CU63)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CD63,Usage!$CA63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CY63,Usage!$CV63)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CE63,Usage!$CB63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CZ63,Usage!$CW63)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BV63,Usage!$BS63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CK63,Usage!$CH63)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BW63,Usage!$BT63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CL63,Usage!$CI63)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BX63,Usage!$BU63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CM63,Usage!$CJ63)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CC63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CX63,Usage!$CU63)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CD63,Usage!$CA63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CY63,Usage!$CV63)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CE63,Usage!$CB63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CZ63,Usage!$CW63)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M63=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO63","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M63=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB63","v":0},{"$f":"Usage!$DL63","v":0},{"$f":"SUM(Usage!$DR63,Usage!$DV63)","v":0},{"$f":"SUM(Usage!$DT63,Usage!$DX63)","v":0},{"$f":"Usage!$GF63","v":0},{"$f":"SUM(Usage!$DR63,Usage!$DT63,Usage!$DV63,Usage!$DX63,Usage!$GG63)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ63","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC63","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB63","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE63","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED63","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG63","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK63,Usage!$GL63),0)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BV63,Usage!$BS63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63=\"Summer\",Usage!$EK63,Usage!$EH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BW63,Usage!$BT63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63=\"Summer\",Usage!$EL63,Usage!$EI63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BX63,Usage!$BU63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63=\"Summer\",Usage!$EM63,Usage!$EJ63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CC63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63=\"Summer\",Usage!$FN63,Usage!$FK63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CD63,Usage!$CA63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63=\"Summer\",Usage!$FO63,Usage!$FL63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CE63,Usage!$CB63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63=\"Summer\",Usage!$FP63,Usage!$FM63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$BW63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63<>\"Summer\",Usage!$EK63,Usage!$EH63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BW63,Usage!$BT63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63<>\"Summer\",Usage!$EL63,Usage!$EI63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BX63,Usage!$BU63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63<>\"Summer\",Usage!$EM63,Usage!$EJ63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CC63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63<>\"Summer\",Usage!$FN63,Usage!$FK63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CD63,Usage!$CA63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63<>\"Summer\",Usage!$FO63,Usage!$FL63))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CE63,Usage!$CB63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M63<>\"Summer\",Usage!$FP63,Usage!$FM63))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM63","v":0},{"$f":"Usage!$GN63","v":0},{"$f":"Usage!$GN63","v":0},{"$f":"Usage!$GO63","v":0},{"$f":"Tenant!$H63","v":0},{"$f":"Usage!$GO63","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR63","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO63","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS63","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV63","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA63","v":0},{"$f":"Usage!$GZ63","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB63","v":0},{"$f":"Tenant!$I63","v":0},{"$f":"Usage!$HF63","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH63","v":0},{"$f":"Usage!$HG63","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI63","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A64","v":63},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B64","v":0},{"$f":"Tenant!$C64","v":0},{"$f":"Tenant!$D64","v":0},{"$f":"Tenant!$E64","v":0},{"$f":"Tenant!$G64","v":0},{"$f":"Usage!$D64","v":"00:00:00"},{"$f":"Usage!$E64","v":"00:00:00"},{"$f":"Usage!$F64","v":0},{"$f":"Usage!$G64","v":0},{"$f":"Usage!$H64","v":0},{"$f":"Usage!$X64","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ64","v":0},{"$f":"Usage!$AA64","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD64","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BV64,Usage!$BS64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CK64,Usage!$CH64)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BW64,Usage!$BT64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CL64,Usage!$CI64)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BX64,Usage!$BU64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CM64,Usage!$CJ64)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CC64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CX64,Usage!$CU64)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CD64,Usage!$CA64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CY64,Usage!$CV64)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CE64,Usage!$CB64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CZ64,Usage!$CW64)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BV64,Usage!$BS64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CK64,Usage!$CH64)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BW64,Usage!$BT64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CL64,Usage!$CI64)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BX64,Usage!$BU64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CM64,Usage!$CJ64)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CC64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CX64,Usage!$CU64)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CD64,Usage!$CA64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CY64,Usage!$CV64)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CE64,Usage!$CB64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CZ64,Usage!$CW64)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M64=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO64","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M64=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB64","v":0},{"$f":"Usage!$DL64","v":0},{"$f":"SUM(Usage!$DR64,Usage!$DV64)","v":0},{"$f":"SUM(Usage!$DT64,Usage!$DX64)","v":0},{"$f":"Usage!$GF64","v":0},{"$f":"SUM(Usage!$DR64,Usage!$DT64,Usage!$DV64,Usage!$DX64,Usage!$GG64)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ64","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC64","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB64","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE64","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED64","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG64","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK64,Usage!$GL64),0)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BV64,Usage!$BS64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64=\"Summer\",Usage!$EK64,Usage!$EH64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BW64,Usage!$BT64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64=\"Summer\",Usage!$EL64,Usage!$EI64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BX64,Usage!$BU64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64=\"Summer\",Usage!$EM64,Usage!$EJ64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CC64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64=\"Summer\",Usage!$FN64,Usage!$FK64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CD64,Usage!$CA64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64=\"Summer\",Usage!$FO64,Usage!$FL64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CE64,Usage!$CB64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64=\"Summer\",Usage!$FP64,Usage!$FM64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z64<>\"Summer\",Usage!$BW64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64<>\"Summer\",Usage!$EK64,Usage!$EH64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BW64,Usage!$BT64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64<>\"Summer\",Usage!$EL64,Usage!$EI64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BX64,Usage!$BU64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64<>\"Summer\",Usage!$EM64,Usage!$EJ64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CC64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64<>\"Summer\",Usage!$FN64,Usage!$FK64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CD64,Usage!$CA64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64<>\"Summer\",Usage!$FO64,Usage!$FL64))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CE64,Usage!$CB64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M64<>\"Summer\",Usage!$FP64,Usage!$FM64))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM64","v":0},{"$f":"Usage!$GN64","v":0},{"$f":"Usage!$GN64","v":0},{"$f":"Usage!$GO64","v":0},{"$f":"Tenant!$H64","v":0},{"$f":"Usage!$GO64","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR64","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO64","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS64","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV64","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA64","v":0},{"$f":"Usage!$GZ64","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB64","v":0},{"$f":"Tenant!$I64","v":0},{"$f":"Usage!$HF64","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH64","v":0},{"$f":"Usage!$HG64","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI64","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A65","v":64},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B65","v":0},{"$f":"Tenant!$C65","v":0},{"$f":"Tenant!$D65","v":0},{"$f":"Tenant!$E65","v":0},{"$f":"Tenant!$G65","v":0},{"$f":"Usage!$D65","v":"00:00:00"},{"$f":"Usage!$E65","v":"00:00:00"},{"$f":"Usage!$F65","v":0},{"$f":"Usage!$G65","v":0},{"$f":"Usage!$H65","v":0},{"$f":"Usage!$X65","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ65","v":0},{"$f":"Usage!$AA65","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD65","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BV65,Usage!$BS65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CK65,Usage!$CH65)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BW65,Usage!$BT65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CL65,Usage!$CI65)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BX65,Usage!$BU65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CM65,Usage!$CJ65)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CC65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CX65,Usage!$CU65)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CD65,Usage!$CA65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CY65,Usage!$CV65)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CE65,Usage!$CB65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CZ65,Usage!$CW65)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BV65,Usage!$BS65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CK65,Usage!$CH65)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BW65,Usage!$BT65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CL65,Usage!$CI65)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BX65,Usage!$BU65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CM65,Usage!$CJ65)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CC65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CX65,Usage!$CU65)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CD65,Usage!$CA65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CY65,Usage!$CV65)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CE65,Usage!$CB65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CZ65,Usage!$CW65)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M65=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO65","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M65=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB65","v":0},{"$f":"Usage!$DL65","v":0},{"$f":"SUM(Usage!$DR65,Usage!$DV65)","v":0},{"$f":"SUM(Usage!$DT65,Usage!$DX65)","v":0},{"$f":"Usage!$GF65","v":0},{"$f":"SUM(Usage!$DR65,Usage!$DT65,Usage!$DV65,Usage!$DX65,Usage!$GG65)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ65","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC65","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB65","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE65","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED65","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG65","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK65,Usage!$GL65),0)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BV65,Usage!$BS65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65=\"Summer\",Usage!$EK65,Usage!$EH65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BW65,Usage!$BT65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65=\"Summer\",Usage!$EL65,Usage!$EI65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BX65,Usage!$BU65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65=\"Summer\",Usage!$EM65,Usage!$EJ65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CC65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65=\"Summer\",Usage!$FN65,Usage!$FK65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CD65,Usage!$CA65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65=\"Summer\",Usage!$FO65,Usage!$FL65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CE65,Usage!$CB65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65=\"Summer\",Usage!$FP65,Usage!$FM65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z65<>\"Summer\",Usage!$BW65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65<>\"Summer\",Usage!$EK65,Usage!$EH65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BW65,Usage!$BT65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65<>\"Summer\",Usage!$EL65,Usage!$EI65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BX65,Usage!$BU65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65<>\"Summer\",Usage!$EM65,Usage!$EJ65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CC65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65<>\"Summer\",Usage!$FN65,Usage!$FK65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CD65,Usage!$CA65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65<>\"Summer\",Usage!$FO65,Usage!$FL65))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CE65,Usage!$CB65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M65<>\"Summer\",Usage!$FP65,Usage!$FM65))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM65","v":0},{"$f":"Usage!$GN65","v":0},{"$f":"Usage!$GN65","v":0},{"$f":"Usage!$GO65","v":0},{"$f":"Tenant!$H65","v":0},{"$f":"Usage!$GO65","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR65","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO65","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS65","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV65","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA65","v":0},{"$f":"Usage!$GZ65","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB65","v":0},{"$f":"Tenant!$I65","v":0},{"$f":"Usage!$HF65","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH65","v":0},{"$f":"Usage!$HG65","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI65","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A66","v":65},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B66","v":0},{"$f":"Tenant!$C66","v":0},{"$f":"Tenant!$D66","v":0},{"$f":"Tenant!$E66","v":0},{"$f":"Tenant!$G66","v":0},{"$f":"Usage!$D66","v":"00:00:00"},{"$f":"Usage!$E66","v":"00:00:00"},{"$f":"Usage!$F66","v":0},{"$f":"Usage!$G66","v":0},{"$f":"Usage!$H66","v":0},{"$f":"Usage!$X66","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ66","v":0},{"$f":"Usage!$AA66","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD66","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BV66,Usage!$BS66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CK66,Usage!$CH66)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BW66,Usage!$BT66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CL66,Usage!$CI66)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BX66,Usage!$BU66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CM66,Usage!$CJ66)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CC66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CX66,Usage!$CU66)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CD66,Usage!$CA66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CY66,Usage!$CV66)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CE66,Usage!$CB66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CZ66,Usage!$CW66)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BV66,Usage!$BS66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CK66,Usage!$CH66)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BW66,Usage!$BT66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CL66,Usage!$CI66)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BX66,Usage!$BU66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CM66,Usage!$CJ66)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CC66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CX66,Usage!$CU66)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CD66,Usage!$CA66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CY66,Usage!$CV66)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CE66,Usage!$CB66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CZ66,Usage!$CW66)","v":0},{"$f":"SUM($T66,$W66,$Z66,$AL66,$AO66,$AR66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO66","v":0},{"$f":"SUM($AC66,$AF66,$AI66,$AU66,$AX66,$BA66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB66","v":0},{"$f":"Usage!$DL66","v":0},{"$f":"SUM(Usage!$DR66,Usage!$DV66)","v":0},{"$f":"SUM(Usage!$DT66,Usage!$DX66)","v":0},{"$f":"Usage!$GF66","v":0},{"$f":"SUM(Usage!$DR66,Usage!$DT66,Usage!$DV66,Usage!$DX66,Usage!$GG66)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ66","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC66","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB66","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE66","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED66","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG66","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK66,Usage!$GL66),0)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BV66,Usage!$BS66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66=\"Summer\",Usage!$EK66,Usage!$EH66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BW66,Usage!$BT66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66=\"Summer\",Usage!$EL66,Usage!$EI66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BX66,Usage!$BU66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66=\"Summer\",Usage!$EM66,Usage!$EJ66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CC66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66=\"Summer\",Usage!$FN66,Usage!$FK66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CD66,Usage!$CA66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66=\"Summer\",Usage!$FO66,Usage!$FL66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CE66,Usage!$CB66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66=\"Summer\",Usage!$FP66,Usage!$FM66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z66<>\"Summer\",Usage!$BW66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66<>\"Summer\",Usage!$EK66,Usage!$EH66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BW66,Usage!$BT66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66<>\"Summer\",Usage!$EL66,Usage!$EI66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BX66,Usage!$BU66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66<>\"Summer\",Usage!$EM66,Usage!$EJ66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CC66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66<>\"Summer\",Usage!$FN66,Usage!$FK66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CD66,Usage!$CA66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66<>\"Summer\",Usage!$FO66,Usage!$FL66))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CE66,Usage!$CB66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M66<>\"Summer\",Usage!$FP66,Usage!$FM66))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM66","v":0},{"$f":"Usage!$GN66","v":0},{"$f":"Usage!$GN66","v":0},{"$f":"Usage!$GO66","v":0},{"$f":"Tenant!$H66","v":0},{"$f":"Usage!$GO66","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR66","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO66","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS66","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV66","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA66","v":0},{"$f":"Usage!$GZ66","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB66","v":0},{"$f":"Tenant!$I66","v":0},{"$f":"Usage!$HF66","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH66","v":0},{"$f":"Usage!$HG66","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI66","v":0},{"$f":"SUM($BN66,$CG66,$DR66,$DT66,$DY66,$EB66,$EE66,$EH66,$EL66,$EO66)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Tenant!$A67","v":66},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B67","v":0},{"$f":"Tenant!$C67","v":0},{"$f":"Tenant!$D67","v":0},{"$f":"Tenant!$E67","v":0},{"$f":"Tenant!$G67","v":0},{"$f":"Usage!$D67","v":"00:00:00"},{"$f":"Usage!$E67","v":"00:00:00"},{"$f":"Usage!$F67","v":0},{"$f":"Usage!$G67","v":0},{"$f":"Usage!$H67","v":0},{"$f":"Usage!$X67","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ67","v":0},{"$f":"Usage!$AA67","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD67","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BV67,Usage!$BS67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CK67,Usage!$CH67)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BW67,Usage!$BT67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CL67,Usage!$CI67)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BX67,Usage!$BU67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CM67,Usage!$CJ67)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CC67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CX67,Usage!$CU67)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CD67,Usage!$CA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CY67,Usage!$CV67)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CE67,Usage!$CB67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CZ67,Usage!$CW67)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BV67,Usage!$BS67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CK67,Usage!$CH67)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BW67,Usage!$BT67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CL67,Usage!$CI67)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BX67,Usage!$BU67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CM67,Usage!$CJ67)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CC67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CX67,Usage!$CU67)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CD67,Usage!$CA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CY67,Usage!$CV67)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CE67,Usage!$CB67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CZ67,Usage!$CW67)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M67=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO67","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M67=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB67","v":0},{"$f":"Usage!$DL67","v":0},{"$f":"SUM(Usage!$DR67,Usage!$DV67)","v":0},{"$f":"SUM(Usage!$DT67,Usage!$DX67)","v":0},{"$f":"Usage!$GF67","v":0},{"$f":"SUM(Usage!$DR67,Usage!$DT67,Usage!$DV67,Usage!$DX67,Usage!$GG67)","v":0},{"$f":"$BD67","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ67","v":0},{"$f":"$BG67","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC67","v":0},{"$f":"$BD67","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB67","v":0},{"$f":"$BG67","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE67","v":0},{"$f":"$BD67","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED67","v":0},{"$f":"$BG67","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG67","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK67,Usage!$GL67),0)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BV67,Usage!$BS67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67=\"Summer\",Usage!$EK67,Usage!$EH67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BW67,Usage!$BT67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67=\"Summer\",Usage!$EL67,Usage!$EI67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BX67,Usage!$BU67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67=\"Summer\",Usage!$EM67,Usage!$EJ67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CC67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67=\"Summer\",Usage!$FN67,Usage!$FK67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CD67,Usage!$CA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67=\"Summer\",Usage!$FO67,Usage!$FL67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CE67,Usage!$CB67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67=\"Summer\",Usage!$FP67,Usage!$FM67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z67<>\"Summer\",Usage!$BW67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67<>\"Summer\",Usage!$EK67,Usage!$EH67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BW67,Usage!$BT67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67<>\"Summer\",Usage!$EL67,Usage!$EI67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BX67,Usage!$BU67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67<>\"Summer\",Usage!$EM67,Usage!$EJ67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CC67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67<>\"Summer\",Usage!$FN67,Usage!$FK67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CD67,Usage!$CA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67<>\"Summer\",Usage!$FO67,Usage!$FL67))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CE67,Usage!$CB67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M67<>\"Summer\",Usage!$FP67,Usage!$FM67))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM67","v":0},{"$f":"Usage!$GN67","v":0},{"$f":"Usage!$GN67","v":0},{"$f":"Usage!$GO67","v":0},{"$f":"Tenant!$H67","v":0},{"$f":"Usage!$GO67","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR67","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO67","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS67","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV67","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA67","v":0},{"$f":"Usage!$GZ67","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB67","v":0},{"$f":"Tenant!$I67","v":0},{"$f":"Usage!$HF67","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH67","v":0},{"$f":"Usage!$HG67","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI67","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A68","v":67},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B68","v":0},{"$f":"Tenant!$C68","v":0},{"$f":"Tenant!$D68","v":0},{"$f":"Tenant!$E68","v":0},{"$f":"Tenant!$G68","v":0},{"$f":"Usage!$D68","v":"00:00:00"},{"$f":"Usage!$E68","v":"00:00:00"},{"$f":"Usage!$F68","v":0},{"$f":"Usage!$G68","v":0},{"$f":"Usage!$H68","v":0},{"$f":"Usage!$X68","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ68","v":0},{"$f":"Usage!$AA68","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD68","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BV68,Usage!$BS68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CK68,Usage!$CH68)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BW68,Usage!$BT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CL68,Usage!$CI68)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BX68,Usage!$BU68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CM68,Usage!$CJ68)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CC68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CX68,Usage!$CU68)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CD68,Usage!$CA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CY68,Usage!$CV68)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CE68,Usage!$CB68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CZ68,Usage!$CW68)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BV68,Usage!$BS68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CK68,Usage!$CH68)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BW68,Usage!$BT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CL68,Usage!$CI68)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BX68,Usage!$BU68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CM68,Usage!$CJ68)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CC68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CX68,Usage!$CU68)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CD68,Usage!$CA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CY68,Usage!$CV68)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CE68,Usage!$CB68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CZ68,Usage!$CW68)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M68=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO68","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M68=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB68","v":0},{"$f":"Usage!$DL68","v":0},{"$f":"SUM(Usage!$DR68,Usage!$DV68)","v":0},{"$f":"SUM(Usage!$DT68,Usage!$DX68)","v":0},{"$f":"Usage!$GF68","v":0},{"$f":"SUM(Usage!$DR68,Usage!$DT68,Usage!$DV68,Usage!$DX68,Usage!$GG68)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ68","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC68","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB68","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE68","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED68","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG68","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK68,Usage!$GL68),0)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BV68,Usage!$BS68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68=\"Summer\",Usage!$EK68,Usage!$EH68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BW68,Usage!$BT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68=\"Summer\",Usage!$EL68,Usage!$EI68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BX68,Usage!$BU68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68=\"Summer\",Usage!$EM68,Usage!$EJ68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CC68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68=\"Summer\",Usage!$FN68,Usage!$FK68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CD68,Usage!$CA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68=\"Summer\",Usage!$FO68,Usage!$FL68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CE68,Usage!$CB68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68=\"Summer\",Usage!$FP68,Usage!$FM68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$BW68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68<>\"Summer\",Usage!$EK68,Usage!$EH68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BW68,Usage!$BT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68<>\"Summer\",Usage!$EL68,Usage!$EI68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BX68,Usage!$BU68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68<>\"Summer\",Usage!$EM68,Usage!$EJ68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CC68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68<>\"Summer\",Usage!$FN68,Usage!$FK68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CD68,Usage!$CA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68<>\"Summer\",Usage!$FO68,Usage!$FL68))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CE68,Usage!$CB68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M68<>\"Summer\",Usage!$FP68,Usage!$FM68))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM68","v":0},{"$f":"Usage!$GN68","v":0},{"$f":"Usage!$GN68","v":0},{"$f":"Usage!$GO68","v":0},{"$f":"Tenant!$H68","v":0},{"$f":"Usage!$GO68","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR68","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO68","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS68","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV68","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA68","v":0},{"$f":"Usage!$GZ68","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB68","v":0},{"$f":"Tenant!$I68","v":0},{"$f":"Usage!$HF68","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH68","v":0},{"$f":"Usage!$HG68","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI68","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A69","v":68},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B69","v":0},{"$f":"Tenant!$C69","v":0},{"$f":"Tenant!$D69","v":0},{"$f":"Tenant!$E69","v":0},{"$f":"Tenant!$G69","v":0},{"$f":"Usage!$D69","v":"00:00:00"},{"$f":"Usage!$E69","v":"00:00:00"},{"$f":"Usage!$F69","v":0},{"$f":"Usage!$G69","v":0},{"$f":"Usage!$H69","v":0},{"$f":"Usage!$X69","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ69","v":0},{"$f":"Usage!$AA69","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD69","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BV69,Usage!$BS69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CK69,Usage!$CH69)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BW69,Usage!$BT69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CL69,Usage!$CI69)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BX69,Usage!$BU69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CM69,Usage!$CJ69)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CC69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CX69,Usage!$CU69)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CD69,Usage!$CA69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CY69,Usage!$CV69)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CE69,Usage!$CB69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CZ69,Usage!$CW69)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BV69,Usage!$BS69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CK69,Usage!$CH69)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BW69,Usage!$BT69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CL69,Usage!$CI69)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BX69,Usage!$BU69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CM69,Usage!$CJ69)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CC69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CX69,Usage!$CU69)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CD69,Usage!$CA69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CY69,Usage!$CV69)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CE69,Usage!$CB69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CZ69,Usage!$CW69)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M69=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO69","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M69=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB69","v":0},{"$f":"Usage!$DL69","v":0},{"$f":"SUM(Usage!$DR69,Usage!$DV69)","v":0},{"$f":"SUM(Usage!$DT69,Usage!$DX69)","v":0},{"$f":"Usage!$GF69","v":0},{"$f":"SUM(Usage!$DR69,Usage!$DT69,Usage!$DV69,Usage!$DX69,Usage!$GG69)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ69","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC69","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB69","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE69","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED69","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG69","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK69,Usage!$GL69),0)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BV69,Usage!$BS69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69=\"Summer\",Usage!$EK69,Usage!$EH69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BW69,Usage!$BT69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69=\"Summer\",Usage!$EL69,Usage!$EI69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BX69,Usage!$BU69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69=\"Summer\",Usage!$EM69,Usage!$EJ69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CC69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69=\"Summer\",Usage!$FN69,Usage!$FK69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CD69,Usage!$CA69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69=\"Summer\",Usage!$FO69,Usage!$FL69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CE69,Usage!$CB69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69=\"Summer\",Usage!$FP69,Usage!$FM69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z69<>\"Summer\",Usage!$BW69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69<>\"Summer\",Usage!$EK69,Usage!$EH69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BW69,Usage!$BT69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69<>\"Summer\",Usage!$EL69,Usage!$EI69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BX69,Usage!$BU69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69<>\"Summer\",Usage!$EM69,Usage!$EJ69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CC69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69<>\"Summer\",Usage!$FN69,Usage!$FK69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CD69,Usage!$CA69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69<>\"Summer\",Usage!$FO69,Usage!$FL69))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CE69,Usage!$CB69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M69<>\"Summer\",Usage!$FP69,Usage!$FM69))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM69","v":0},{"$f":"Usage!$GN69","v":0},{"$f":"Usage!$GN69","v":0},{"$f":"Usage!$GO69","v":0},{"$f":"Tenant!$H69","v":0},{"$f":"Usage!$GO69","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR69","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO69","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS69","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV69","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA69","v":0},{"$f":"Usage!$GZ69","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB69","v":0},{"$f":"Tenant!$I69","v":0},{"$f":"Usage!$HF69","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH69","v":0},{"$f":"Usage!$HG69","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI69","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A70","v":69},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B70","v":0},{"$f":"Tenant!$C70","v":0},{"$f":"Tenant!$D70","v":0},{"$f":"Tenant!$E70","v":0},{"$f":"Tenant!$G70","v":0},{"$f":"Usage!$D70","v":"00:00:00"},{"$f":"Usage!$E70","v":"00:00:00"},{"$f":"Usage!$F70","v":0},{"$f":"Usage!$G70","v":0},{"$f":"Usage!$H70","v":0},{"$f":"Usage!$X70","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ70","v":0},{"$f":"Usage!$AA70","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD70","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BV70,Usage!$BS70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CK70,Usage!$CH70)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BW70,Usage!$BT70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CL70,Usage!$CI70)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BX70,Usage!$BU70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CM70,Usage!$CJ70)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CC70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CX70,Usage!$CU70)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CD70,Usage!$CA70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CY70,Usage!$CV70)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CE70,Usage!$CB70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CZ70,Usage!$CW70)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BV70,Usage!$BS70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CK70,Usage!$CH70)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BW70,Usage!$BT70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CL70,Usage!$CI70)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BX70,Usage!$BU70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CM70,Usage!$CJ70)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CC70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CX70,Usage!$CU70)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CD70,Usage!$CA70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CY70,Usage!$CV70)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CE70,Usage!$CB70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CZ70,Usage!$CW70)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M70=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO70","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M70=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB70","v":0},{"$f":"Usage!$DL70","v":0},{"$f":"SUM(Usage!$DR70,Usage!$DV70)","v":0},{"$f":"SUM(Usage!$DT70,Usage!$DX70)","v":0},{"$f":"Usage!$GF70","v":0},{"$f":"SUM(Usage!$DR70,Usage!$DT70,Usage!$DV70,Usage!$DX70,Usage!$GG70)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ70","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC70","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB70","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE70","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED70","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG70","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK70,Usage!$GL70),0)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BV70,Usage!$BS70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70=\"Summer\",Usage!$EK70,Usage!$EH70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BW70,Usage!$BT70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70=\"Summer\",Usage!$EL70,Usage!$EI70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BX70,Usage!$BU70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70=\"Summer\",Usage!$EM70,Usage!$EJ70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CC70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70=\"Summer\",Usage!$FN70,Usage!$FK70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CD70,Usage!$CA70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70=\"Summer\",Usage!$FO70,Usage!$FL70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CE70,Usage!$CB70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70=\"Summer\",Usage!$FP70,Usage!$FM70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z70<>\"Summer\",Usage!$BW70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70<>\"Summer\",Usage!$EK70,Usage!$EH70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BW70,Usage!$BT70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70<>\"Summer\",Usage!$EL70,Usage!$EI70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BX70,Usage!$BU70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70<>\"Summer\",Usage!$EM70,Usage!$EJ70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CC70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70<>\"Summer\",Usage!$FN70,Usage!$FK70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CD70,Usage!$CA70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70<>\"Summer\",Usage!$FO70,Usage!$FL70))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CE70,Usage!$CB70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M70<>\"Summer\",Usage!$FP70,Usage!$FM70))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM70","v":0},{"$f":"Usage!$GN70","v":0},{"$f":"Usage!$GN70","v":0},{"$f":"Usage!$GO70","v":0},{"$f":"Tenant!$H70","v":0},{"$f":"Usage!$GO70","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR70","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO70","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS70","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV70","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA70","v":0},{"$f":"Usage!$GZ70","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB70","v":0},{"$f":"Tenant!$I70","v":0},{"$f":"Usage!$HF70","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH70","v":0},{"$f":"Usage!$HG70","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI70","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A71","v":70},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B71","v":0},{"$f":"Tenant!$C71","v":0},{"$f":"Tenant!$D71","v":0},{"$f":"Tenant!$E71","v":0},{"$f":"Tenant!$G71","v":0},{"$f":"Usage!$D71","v":"00:00:00"},{"$f":"Usage!$E71","v":"00:00:00"},{"$f":"Usage!$F71","v":0},{"$f":"Usage!$G71","v":0},{"$f":"Usage!$H71","v":0},{"$f":"Usage!$X71","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ71","v":0},{"$f":"Usage!$AA71","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD71","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BV71,Usage!$BS71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CK71,Usage!$CH71)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BW71,Usage!$BT71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CL71,Usage!$CI71)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BX71,Usage!$BU71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CM71,Usage!$CJ71)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CC71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CX71,Usage!$CU71)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CD71,Usage!$CA71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CY71,Usage!$CV71)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CE71,Usage!$CB71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CZ71,Usage!$CW71)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BV71,Usage!$BS71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CK71,Usage!$CH71)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BW71,Usage!$BT71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CL71,Usage!$CI71)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BX71,Usage!$BU71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CM71,Usage!$CJ71)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CC71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CX71,Usage!$CU71)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CD71,Usage!$CA71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CY71,Usage!$CV71)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CE71,Usage!$CB71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CZ71,Usage!$CW71)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M71=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO71","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M71=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB71","v":0},{"$f":"Usage!$DL71","v":0},{"$f":"SUM(Usage!$DR71,Usage!$DV71)","v":0},{"$f":"SUM(Usage!$DT71,Usage!$DX71)","v":0},{"$f":"Usage!$GF71","v":0},{"$f":"SUM(Usage!$DR71,Usage!$DT71,Usage!$DV71,Usage!$DX71,Usage!$GG71)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ71","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC71","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB71","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE71","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED71","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG71","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK71,Usage!$GL71),0)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BV71,Usage!$BS71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71=\"Summer\",Usage!$EK71,Usage!$EH71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BW71,Usage!$BT71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71=\"Summer\",Usage!$EL71,Usage!$EI71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BX71,Usage!$BU71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71=\"Summer\",Usage!$EM71,Usage!$EJ71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CC71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71=\"Summer\",Usage!$FN71,Usage!$FK71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CD71,Usage!$CA71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71=\"Summer\",Usage!$FO71,Usage!$FL71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CE71,Usage!$CB71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71=\"Summer\",Usage!$FP71,Usage!$FM71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$BW71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71<>\"Summer\",Usage!$EK71,Usage!$EH71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BW71,Usage!$BT71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71<>\"Summer\",Usage!$EL71,Usage!$EI71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BX71,Usage!$BU71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71<>\"Summer\",Usage!$EM71,Usage!$EJ71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CC71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71<>\"Summer\",Usage!$FN71,Usage!$FK71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CD71,Usage!$CA71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71<>\"Summer\",Usage!$FO71,Usage!$FL71))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CE71,Usage!$CB71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M71<>\"Summer\",Usage!$FP71,Usage!$FM71))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM71","v":0},{"$f":"Usage!$GN71","v":0},{"$f":"Usage!$GN71","v":0},{"$f":"Usage!$GO71","v":0},{"$f":"Tenant!$H71","v":0},{"$f":"Usage!$GO71","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR71","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO71","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS71","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV71","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA71","v":0},{"$f":"Usage!$GZ71","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB71","v":0},{"$f":"Tenant!$I71","v":0},{"$f":"Usage!$HF71","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH71","v":0},{"$f":"Usage!$HG71","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI71","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A72","v":71},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B72","v":0},{"$f":"Tenant!$C72","v":0},{"$f":"Tenant!$D72","v":0},{"$f":"Tenant!$E72","v":0},{"$f":"Tenant!$G72","v":0},{"$f":"Usage!$D72","v":"00:00:00"},{"$f":"Usage!$E72","v":"00:00:00"},{"$f":"Usage!$F72","v":0},{"$f":"Usage!$G72","v":0},{"$f":"Usage!$H72","v":0},{"$f":"Usage!$X72","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ72","v":0},{"$f":"Usage!$AA72","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD72","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BV72,Usage!$BS72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CK72,Usage!$CH72)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BW72,Usage!$BT72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CL72,Usage!$CI72)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BX72,Usage!$BU72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CM72,Usage!$CJ72)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CC72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CX72,Usage!$CU72)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CD72,Usage!$CA72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CY72,Usage!$CV72)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CE72,Usage!$CB72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CZ72,Usage!$CW72)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BV72,Usage!$BS72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CK72,Usage!$CH72)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BW72,Usage!$BT72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CL72,Usage!$CI72)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BX72,Usage!$BU72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CM72,Usage!$CJ72)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CC72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CX72,Usage!$CU72)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CD72,Usage!$CA72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CY72,Usage!$CV72)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CE72,Usage!$CB72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CZ72,Usage!$CW72)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M72=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO72","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M72=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB72","v":0},{"$f":"Usage!$DL72","v":0},{"$f":"SUM(Usage!$DR72,Usage!$DV72)","v":0},{"$f":"SUM(Usage!$DT72,Usage!$DX72)","v":0},{"$f":"Usage!$GF72","v":0},{"$f":"SUM(Usage!$DR72,Usage!$DT72,Usage!$DV72,Usage!$DX72,Usage!$GG72)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ72","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC72","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB72","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE72","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED72","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG72","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK72,Usage!$GL72),0)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BV72,Usage!$BS72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72=\"Summer\",Usage!$EK72,Usage!$EH72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BW72,Usage!$BT72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72=\"Summer\",Usage!$EL72,Usage!$EI72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BX72,Usage!$BU72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72=\"Summer\",Usage!$EM72,Usage!$EJ72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CC72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72=\"Summer\",Usage!$FN72,Usage!$FK72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CD72,Usage!$CA72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72=\"Summer\",Usage!$FO72,Usage!$FL72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CE72,Usage!$CB72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72=\"Summer\",Usage!$FP72,Usage!$FM72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z72<>\"Summer\",Usage!$BW72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72<>\"Summer\",Usage!$EK72,Usage!$EH72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BW72,Usage!$BT72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72<>\"Summer\",Usage!$EL72,Usage!$EI72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BX72,Usage!$BU72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72<>\"Summer\",Usage!$EM72,Usage!$EJ72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CC72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72<>\"Summer\",Usage!$FN72,Usage!$FK72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CD72,Usage!$CA72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72<>\"Summer\",Usage!$FO72,Usage!$FL72))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CE72,Usage!$CB72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M72<>\"Summer\",Usage!$FP72,Usage!$FM72))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM72","v":0},{"$f":"Usage!$GN72","v":0},{"$f":"Usage!$GN72","v":0},{"$f":"Usage!$GO72","v":0},{"$f":"Tenant!$H72","v":0},{"$f":"Usage!$GO72","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR72","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO72","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS72","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV72","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA72","v":0},{"$f":"Usage!$GZ72","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB72","v":0},{"$f":"Tenant!$I72","v":0},{"$f":"Usage!$HF72","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH72","v":0},{"$f":"Usage!$HG72","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI72","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A73","v":72},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B73","v":0},{"$f":"Tenant!$C73","v":0},{"$f":"Tenant!$D73","v":0},{"$f":"Tenant!$E73","v":0},{"$f":"Tenant!$G73","v":0},{"$f":"Usage!$D73","v":"00:00:00"},{"$f":"Usage!$E73","v":"00:00:00"},{"$f":"Usage!$F73","v":0},{"$f":"Usage!$G73","v":0},{"$f":"Usage!$H73","v":0},{"$f":"Usage!$X73","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ73","v":0},{"$f":"Usage!$AA73","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD73","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BV73,Usage!$BS73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CK73,Usage!$CH73)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BW73,Usage!$BT73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CL73,Usage!$CI73)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BX73,Usage!$BU73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CM73,Usage!$CJ73)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CC73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CX73,Usage!$CU73)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CD73,Usage!$CA73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CY73,Usage!$CV73)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CE73,Usage!$CB73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CZ73,Usage!$CW73)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BV73,Usage!$BS73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CK73,Usage!$CH73)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BW73,Usage!$BT73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CL73,Usage!$CI73)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BX73,Usage!$BU73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CM73,Usage!$CJ73)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CC73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CX73,Usage!$CU73)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CD73,Usage!$CA73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CY73,Usage!$CV73)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CE73,Usage!$CB73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CZ73,Usage!$CW73)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M73=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO73","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M73=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB73","v":0},{"$f":"Usage!$DL73","v":0},{"$f":"SUM(Usage!$DR73,Usage!$DV73)","v":0},{"$f":"SUM(Usage!$DT73,Usage!$DX73)","v":0},{"$f":"Usage!$GF73","v":0},{"$f":"SUM(Usage!$DR73,Usage!$DT73,Usage!$DV73,Usage!$DX73,Usage!$GG73)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ73","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC73","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB73","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE73","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED73","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG73","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK73,Usage!$GL73),0)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BV73,Usage!$BS73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73=\"Summer\",Usage!$EK73,Usage!$EH73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BW73,Usage!$BT73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73=\"Summer\",Usage!$EL73,Usage!$EI73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BX73,Usage!$BU73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73=\"Summer\",Usage!$EM73,Usage!$EJ73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CC73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73=\"Summer\",Usage!$FN73,Usage!$FK73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CD73,Usage!$CA73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73=\"Summer\",Usage!$FO73,Usage!$FL73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CE73,Usage!$CB73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73=\"Summer\",Usage!$FP73,Usage!$FM73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$BW73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73<>\"Summer\",Usage!$EK73,Usage!$EH73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BW73,Usage!$BT73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73<>\"Summer\",Usage!$EL73,Usage!$EI73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BX73,Usage!$BU73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73<>\"Summer\",Usage!$EM73,Usage!$EJ73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CC73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73<>\"Summer\",Usage!$FN73,Usage!$FK73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CD73,Usage!$CA73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73<>\"Summer\",Usage!$FO73,Usage!$FL73))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CE73,Usage!$CB73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M73<>\"Summer\",Usage!$FP73,Usage!$FM73))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM73","v":0},{"$f":"Usage!$GN73","v":0},{"$f":"Usage!$GN73","v":0},{"$f":"Usage!$GO73","v":0},{"$f":"Tenant!$H73","v":0},{"$f":"Usage!$GO73","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR73","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO73","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS73","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV73","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA73","v":0},{"$f":"Usage!$GZ73","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB73","v":0},{"$f":"Tenant!$I73","v":0},{"$f":"Usage!$HF73","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH73","v":0},{"$f":"Usage!$HG73","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI73","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A74","v":73},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B74","v":0},{"$f":"Tenant!$C74","v":0},{"$f":"Tenant!$D74","v":0},{"$f":"Tenant!$E74","v":0},{"$f":"Tenant!$G74","v":0},{"$f":"Usage!$D74","v":"00:00:00"},{"$f":"Usage!$E74","v":"00:00:00"},{"$f":"Usage!$F74","v":0},{"$f":"Usage!$G74","v":0},{"$f":"Usage!$H74","v":0},{"$f":"Usage!$X74","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ74","v":0},{"$f":"Usage!$AA74","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD74","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BV74,Usage!$BS74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CK74,Usage!$CH74)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BW74,Usage!$BT74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CL74,Usage!$CI74)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BX74,Usage!$BU74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CM74,Usage!$CJ74)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CC74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CX74,Usage!$CU74)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CD74,Usage!$CA74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CY74,Usage!$CV74)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CE74,Usage!$CB74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CZ74,Usage!$CW74)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BV74,Usage!$BS74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CK74,Usage!$CH74)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BW74,Usage!$BT74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CL74,Usage!$CI74)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BX74,Usage!$BU74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CM74,Usage!$CJ74)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CC74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CX74,Usage!$CU74)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CD74,Usage!$CA74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CY74,Usage!$CV74)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CE74,Usage!$CB74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CZ74,Usage!$CW74)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M74=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO74","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M74=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB74","v":0},{"$f":"Usage!$DL74","v":0},{"$f":"SUM(Usage!$DR74,Usage!$DV74)","v":0},{"$f":"SUM(Usage!$DT74,Usage!$DX74)","v":0},{"$f":"Usage!$GF74","v":0},{"$f":"SUM(Usage!$DR74,Usage!$DT74,Usage!$DV74,Usage!$DX74,Usage!$GG74)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ74","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC74","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB74","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE74","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED74","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG74","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK74,Usage!$GL74),0)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BV74,Usage!$BS74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74=\"Summer\",Usage!$EK74,Usage!$EH74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BW74,Usage!$BT74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74=\"Summer\",Usage!$EL74,Usage!$EI74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BX74,Usage!$BU74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74=\"Summer\",Usage!$EM74,Usage!$EJ74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CC74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74=\"Summer\",Usage!$FN74,Usage!$FK74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CD74,Usage!$CA74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74=\"Summer\",Usage!$FO74,Usage!$FL74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CE74,Usage!$CB74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74=\"Summer\",Usage!$FP74,Usage!$FM74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z74<>\"Summer\",Usage!$BW74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74<>\"Summer\",Usage!$EK74,Usage!$EH74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BW74,Usage!$BT74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74<>\"Summer\",Usage!$EL74,Usage!$EI74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BX74,Usage!$BU74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74<>\"Summer\",Usage!$EM74,Usage!$EJ74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CC74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74<>\"Summer\",Usage!$FN74,Usage!$FK74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CD74,Usage!$CA74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74<>\"Summer\",Usage!$FO74,Usage!$FL74))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CE74,Usage!$CB74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M74<>\"Summer\",Usage!$FP74,Usage!$FM74))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM74","v":0},{"$f":"Usage!$GN74","v":0},{"$f":"Usage!$GN74","v":0},{"$f":"Usage!$GO74","v":0},{"$f":"Tenant!$H74","v":0},{"$f":"Usage!$GO74","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR74","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO74","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS74","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV74","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA74","v":0},{"$f":"Usage!$GZ74","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB74","v":0},{"$f":"Tenant!$I74","v":0},{"$f":"Usage!$HF74","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH74","v":0},{"$f":"Usage!$HG74","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI74","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A75","v":74},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B75","v":0},{"$f":"Tenant!$C75","v":0},{"$f":"Tenant!$D75","v":0},{"$f":"Tenant!$E75","v":0},{"$f":"Tenant!$G75","v":0},{"$f":"Usage!$D75","v":"00:00:00"},{"$f":"Usage!$E75","v":"00:00:00"},{"$f":"Usage!$F75","v":0},{"$f":"Usage!$G75","v":0},{"$f":"Usage!$H75","v":0},{"$f":"Usage!$X75","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ75","v":0},{"$f":"Usage!$AA75","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD75","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BV75,Usage!$BS75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CK75,Usage!$CH75)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BW75,Usage!$BT75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CL75,Usage!$CI75)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BX75,Usage!$BU75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CM75,Usage!$CJ75)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CC75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CX75,Usage!$CU75)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CD75,Usage!$CA75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CY75,Usage!$CV75)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CE75,Usage!$CB75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CZ75,Usage!$CW75)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BV75,Usage!$BS75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CK75,Usage!$CH75)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BW75,Usage!$BT75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CL75,Usage!$CI75)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BX75,Usage!$BU75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CM75,Usage!$CJ75)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CC75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CX75,Usage!$CU75)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CD75,Usage!$CA75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CY75,Usage!$CV75)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CE75,Usage!$CB75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CZ75,Usage!$CW75)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M75=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO75","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M75=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB75","v":0},{"$f":"Usage!$DL75","v":0},{"$f":"SUM(Usage!$DR75,Usage!$DV75)","v":0},{"$f":"SUM(Usage!$DT75,Usage!$DX75)","v":0},{"$f":"Usage!$GF75","v":0},{"$f":"SUM(Usage!$DR75,Usage!$DT75,Usage!$DV75,Usage!$DX75,Usage!$GG75)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ75","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC75","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB75","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE75","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED75","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG75","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK75,Usage!$GL75),0)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BV75,Usage!$BS75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75=\"Summer\",Usage!$EK75,Usage!$EH75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BW75,Usage!$BT75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75=\"Summer\",Usage!$EL75,Usage!$EI75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BX75,Usage!$BU75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75=\"Summer\",Usage!$EM75,Usage!$EJ75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CC75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75=\"Summer\",Usage!$FN75,Usage!$FK75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CD75,Usage!$CA75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75=\"Summer\",Usage!$FO75,Usage!$FL75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CE75,Usage!$CB75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75=\"Summer\",Usage!$FP75,Usage!$FM75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z75<>\"Summer\",Usage!$BW75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75<>\"Summer\",Usage!$EK75,Usage!$EH75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BW75,Usage!$BT75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75<>\"Summer\",Usage!$EL75,Usage!$EI75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BX75,Usage!$BU75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75<>\"Summer\",Usage!$EM75,Usage!$EJ75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CC75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75<>\"Summer\",Usage!$FN75,Usage!$FK75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CD75,Usage!$CA75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75<>\"Summer\",Usage!$FO75,Usage!$FL75))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CE75,Usage!$CB75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M75<>\"Summer\",Usage!$FP75,Usage!$FM75))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM75","v":0},{"$f":"Usage!$GN75","v":0},{"$f":"Usage!$GN75","v":0},{"$f":"Usage!$GO75","v":0},{"$f":"Tenant!$H75","v":0},{"$f":"Usage!$GO75","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR75","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO75","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS75","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV75","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA75","v":0},{"$f":"Usage!$GZ75","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB75","v":0},{"$f":"Tenant!$I75","v":0},{"$f":"Usage!$HF75","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH75","v":0},{"$f":"Usage!$HG75","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI75","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A76","v":75},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B76","v":0},{"$f":"Tenant!$C76","v":0},{"$f":"Tenant!$D76","v":0},{"$f":"Tenant!$E76","v":0},{"$f":"Tenant!$G76","v":0},{"$f":"Usage!$D76","v":"00:00:00"},{"$f":"Usage!$E76","v":"00:00:00"},{"$f":"Usage!$F76","v":0},{"$f":"Usage!$G76","v":0},{"$f":"Usage!$H76","v":0},{"$f":"Usage!$X76","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ76","v":0},{"$f":"Usage!$AA76","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD76","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BV76,Usage!$BS76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CK76,Usage!$CH76)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BW76,Usage!$BT76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CL76,Usage!$CI76)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BX76,Usage!$BU76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CM76,Usage!$CJ76)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CC76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CX76,Usage!$CU76)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CD76,Usage!$CA76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CY76,Usage!$CV76)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CE76,Usage!$CB76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CZ76,Usage!$CW76)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BV76,Usage!$BS76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CK76,Usage!$CH76)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BW76,Usage!$BT76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CL76,Usage!$CI76)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BX76,Usage!$BU76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CM76,Usage!$CJ76)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CC76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CX76,Usage!$CU76)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CD76,Usage!$CA76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CY76,Usage!$CV76)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CE76,Usage!$CB76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CZ76,Usage!$CW76)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M76=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO76","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M76=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB76","v":0},{"$f":"Usage!$DL76","v":0},{"$f":"SUM(Usage!$DR76,Usage!$DV76)","v":0},{"$f":"SUM(Usage!$DT76,Usage!$DX76)","v":0},{"$f":"Usage!$GF76","v":0},{"$f":"SUM(Usage!$DR76,Usage!$DT76,Usage!$DV76,Usage!$DX76,Usage!$GG76)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ76","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC76","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB76","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE76","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED76","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG76","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK76,Usage!$GL76),0)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BV76,Usage!$BS76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76=\"Summer\",Usage!$EK76,Usage!$EH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BW76,Usage!$BT76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76=\"Summer\",Usage!$EL76,Usage!$EI76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BX76,Usage!$BU76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76=\"Summer\",Usage!$EM76,Usage!$EJ76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CC76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76=\"Summer\",Usage!$FN76,Usage!$FK76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CD76,Usage!$CA76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76=\"Summer\",Usage!$FO76,Usage!$FL76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CE76,Usage!$CB76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76=\"Summer\",Usage!$FP76,Usage!$FM76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z76<>\"Summer\",Usage!$BW76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76<>\"Summer\",Usage!$EK76,Usage!$EH76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BW76,Usage!$BT76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76<>\"Summer\",Usage!$EL76,Usage!$EI76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BX76,Usage!$BU76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76<>\"Summer\",Usage!$EM76,Usage!$EJ76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CC76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76<>\"Summer\",Usage!$FN76,Usage!$FK76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CD76,Usage!$CA76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76<>\"Summer\",Usage!$FO76,Usage!$FL76))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CE76,Usage!$CB76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M76<>\"Summer\",Usage!$FP76,Usage!$FM76))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM76","v":0},{"$f":"Usage!$GN76","v":0},{"$f":"Usage!$GN76","v":0},{"$f":"Usage!$GO76","v":0},{"$f":"Tenant!$H76","v":0},{"$f":"Usage!$GO76","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR76","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO76","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS76","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV76","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA76","v":0},{"$f":"Usage!$GZ76","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB76","v":0},{"$f":"Tenant!$I76","v":0},{"$f":"Usage!$HF76","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH76","v":0},{"$f":"Usage!$HG76","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI76","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A77","v":76},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B77","v":0},{"$f":"Tenant!$C77","v":0},{"$f":"Tenant!$D77","v":0},{"$f":"Tenant!$E77","v":0},{"$f":"Tenant!$G77","v":0},{"$f":"Usage!$D77","v":"00:00:00"},{"$f":"Usage!$E77","v":"00:00:00"},{"$f":"Usage!$F77","v":0},{"$f":"Usage!$G77","v":0},{"$f":"Usage!$H77","v":0},{"$f":"Usage!$X77","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ77","v":0},{"$f":"Usage!$AA77","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD77","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BV77,Usage!$BS77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CK77,Usage!$CH77)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BW77,Usage!$BT77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CL77,Usage!$CI77)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BX77,Usage!$BU77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CM77,Usage!$CJ77)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CC77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CX77,Usage!$CU77)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CD77,Usage!$CA77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CY77,Usage!$CV77)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CE77,Usage!$CB77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CZ77,Usage!$CW77)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BV77,Usage!$BS77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CK77,Usage!$CH77)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BW77,Usage!$BT77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CL77,Usage!$CI77)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BX77,Usage!$BU77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CM77,Usage!$CJ77)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CC77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CX77,Usage!$CU77)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CD77,Usage!$CA77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CY77,Usage!$CV77)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CE77,Usage!$CB77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CZ77,Usage!$CW77)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M77=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO77","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M77=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB77","v":0},{"$f":"Usage!$DL77","v":0},{"$f":"SUM(Usage!$DR77,Usage!$DV77)","v":0},{"$f":"SUM(Usage!$DT77,Usage!$DX77)","v":0},{"$f":"Usage!$GF77","v":0},{"$f":"SUM(Usage!$DR77,Usage!$DT77,Usage!$DV77,Usage!$DX77,Usage!$GG77)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ77","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC77","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB77","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE77","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED77","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG77","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK77,Usage!$GL77),0)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BV77,Usage!$BS77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77=\"Summer\",Usage!$EK77,Usage!$EH77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BW77,Usage!$BT77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77=\"Summer\",Usage!$EL77,Usage!$EI77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BX77,Usage!$BU77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77=\"Summer\",Usage!$EM77,Usage!$EJ77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CC77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77=\"Summer\",Usage!$FN77,Usage!$FK77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CD77,Usage!$CA77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77=\"Summer\",Usage!$FO77,Usage!$FL77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CE77,Usage!$CB77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77=\"Summer\",Usage!$FP77,Usage!$FM77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z77<>\"Summer\",Usage!$BW77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77<>\"Summer\",Usage!$EK77,Usage!$EH77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BW77,Usage!$BT77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77<>\"Summer\",Usage!$EL77,Usage!$EI77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BX77,Usage!$BU77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77<>\"Summer\",Usage!$EM77,Usage!$EJ77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CC77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77<>\"Summer\",Usage!$FN77,Usage!$FK77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CD77,Usage!$CA77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77<>\"Summer\",Usage!$FO77,Usage!$FL77))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CE77,Usage!$CB77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M77<>\"Summer\",Usage!$FP77,Usage!$FM77))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM77","v":0},{"$f":"Usage!$GN77","v":0},{"$f":"Usage!$GN77","v":0},{"$f":"Usage!$GO77","v":0},{"$f":"Tenant!$H77","v":0},{"$f":"Usage!$GO77","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR77","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO77","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS77","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV77","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA77","v":0},{"$f":"Usage!$GZ77","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB77","v":0},{"$f":"Tenant!$I77","v":0},{"$f":"Usage!$HF77","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH77","v":0},{"$f":"Usage!$HG77","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI77","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A78","v":77},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B78","v":0},{"$f":"Tenant!$C78","v":0},{"$f":"Tenant!$D78","v":0},{"$f":"Tenant!$E78","v":0},{"$f":"Tenant!$G78","v":0},{"$f":"Usage!$D78","v":"00:00:00"},{"$f":"Usage!$E78","v":"00:00:00"},{"$f":"Usage!$F78","v":0},{"$f":"Usage!$G78","v":0},{"$f":"Usage!$H78","v":0},{"$f":"Usage!$X78","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ78","v":0},{"$f":"Usage!$AA78","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD78","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BV78,Usage!$BS78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CK78,Usage!$CH78)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BW78,Usage!$BT78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CL78,Usage!$CI78)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BX78,Usage!$BU78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CM78,Usage!$CJ78)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CC78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CX78,Usage!$CU78)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CD78,Usage!$CA78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CY78,Usage!$CV78)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CE78,Usage!$CB78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CZ78,Usage!$CW78)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BV78,Usage!$BS78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CK78,Usage!$CH78)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BW78,Usage!$BT78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CL78,Usage!$CI78)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BX78,Usage!$BU78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CM78,Usage!$CJ78)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CC78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CX78,Usage!$CU78)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CD78,Usage!$CA78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CY78,Usage!$CV78)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CE78,Usage!$CB78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CZ78,Usage!$CW78)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M78=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO78","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M78=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB78","v":0},{"$f":"Usage!$DL78","v":0},{"$f":"SUM(Usage!$DR78,Usage!$DV78)","v":0},{"$f":"SUM(Usage!$DT78,Usage!$DX78)","v":0},{"$f":"Usage!$GF78","v":0},{"$f":"SUM(Usage!$DR78,Usage!$DT78,Usage!$DV78,Usage!$DX78,Usage!$GG78)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ78","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC78","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB78","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE78","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED78","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG78","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK78,Usage!$GL78),0)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BV78,Usage!$BS78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78=\"Summer\",Usage!$EK78,Usage!$EH78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BW78,Usage!$BT78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78=\"Summer\",Usage!$EL78,Usage!$EI78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BX78,Usage!$BU78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78=\"Summer\",Usage!$EM78,Usage!$EJ78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CC78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78=\"Summer\",Usage!$FN78,Usage!$FK78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CD78,Usage!$CA78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78=\"Summer\",Usage!$FO78,Usage!$FL78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CE78,Usage!$CB78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78=\"Summer\",Usage!$FP78,Usage!$FM78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$BW78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78<>\"Summer\",Usage!$EK78,Usage!$EH78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BW78,Usage!$BT78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78<>\"Summer\",Usage!$EL78,Usage!$EI78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BX78,Usage!$BU78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78<>\"Summer\",Usage!$EM78,Usage!$EJ78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CC78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78<>\"Summer\",Usage!$FN78,Usage!$FK78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CD78,Usage!$CA78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78<>\"Summer\",Usage!$FO78,Usage!$FL78))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CE78,Usage!$CB78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M78<>\"Summer\",Usage!$FP78,Usage!$FM78))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM78","v":0},{"$f":"Usage!$GN78","v":0},{"$f":"Usage!$GN78","v":0},{"$f":"Usage!$GO78","v":0},{"$f":"Tenant!$H78","v":0},{"$f":"Usage!$GO78","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR78","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO78","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS78","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV78","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA78","v":0},{"$f":"Usage!$GZ78","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB78","v":0},{"$f":"Tenant!$I78","v":0},{"$f":"Usage!$HF78","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH78","v":0},{"$f":"Usage!$HG78","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI78","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A79","v":78},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B79","v":0},{"$f":"Tenant!$C79","v":0},{"$f":"Tenant!$D79","v":0},{"$f":"Tenant!$E79","v":0},{"$f":"Tenant!$G79","v":0},{"$f":"Usage!$D79","v":"00:00:00"},{"$f":"Usage!$E79","v":"00:00:00"},{"$f":"Usage!$F79","v":0},{"$f":"Usage!$G79","v":0},{"$f":"Usage!$H79","v":0},{"$f":"Usage!$X79","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ79","v":0},{"$f":"Usage!$AA79","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD79","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BV79,Usage!$BS79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CK79,Usage!$CH79)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BW79,Usage!$BT79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CL79,Usage!$CI79)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BX79,Usage!$BU79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CM79,Usage!$CJ79)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CC79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CX79,Usage!$CU79)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CD79,Usage!$CA79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CY79,Usage!$CV79)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CE79,Usage!$CB79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CZ79,Usage!$CW79)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BV79,Usage!$BS79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CK79,Usage!$CH79)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BW79,Usage!$BT79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CL79,Usage!$CI79)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BX79,Usage!$BU79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CM79,Usage!$CJ79)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CC79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CX79,Usage!$CU79)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CD79,Usage!$CA79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CY79,Usage!$CV79)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CE79,Usage!$CB79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CZ79,Usage!$CW79)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M79=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO79","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M79=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB79","v":0},{"$f":"Usage!$DL79","v":0},{"$f":"SUM(Usage!$DR79,Usage!$DV79)","v":0},{"$f":"SUM(Usage!$DT79,Usage!$DX79)","v":0},{"$f":"Usage!$GF79","v":0},{"$f":"SUM(Usage!$DR79,Usage!$DT79,Usage!$DV79,Usage!$DX79,Usage!$GG79)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ79","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC79","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB79","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE79","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED79","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG79","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK79,Usage!$GL79),0)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BV79,Usage!$BS79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79=\"Summer\",Usage!$EK79,Usage!$EH79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BW79,Usage!$BT79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79=\"Summer\",Usage!$EL79,Usage!$EI79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BX79,Usage!$BU79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79=\"Summer\",Usage!$EM79,Usage!$EJ79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CC79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79=\"Summer\",Usage!$FN79,Usage!$FK79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CD79,Usage!$CA79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79=\"Summer\",Usage!$FO79,Usage!$FL79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CE79,Usage!$CB79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79=\"Summer\",Usage!$FP79,Usage!$FM79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z79<>\"Summer\",Usage!$BW79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79<>\"Summer\",Usage!$EK79,Usage!$EH79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BW79,Usage!$BT79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79<>\"Summer\",Usage!$EL79,Usage!$EI79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BX79,Usage!$BU79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79<>\"Summer\",Usage!$EM79,Usage!$EJ79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CC79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79<>\"Summer\",Usage!$FN79,Usage!$FK79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CD79,Usage!$CA79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79<>\"Summer\",Usage!$FO79,Usage!$FL79))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CE79,Usage!$CB79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M79<>\"Summer\",Usage!$FP79,Usage!$FM79))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM79","v":0},{"$f":"Usage!$GN79","v":0},{"$f":"Usage!$GN79","v":0},{"$f":"Usage!$GO79","v":0},{"$f":"Tenant!$H79","v":0},{"$f":"Usage!$GO79","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR79","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO79","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS79","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV79","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA79","v":0},{"$f":"Usage!$GZ79","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB79","v":0},{"$f":"Tenant!$I79","v":0},{"$f":"Usage!$HF79","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH79","v":0},{"$f":"Usage!$HG79","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI79","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A80","v":79},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B80","v":0},{"$f":"Tenant!$C80","v":0},{"$f":"Tenant!$D80","v":0},{"$f":"Tenant!$E80","v":0},{"$f":"Tenant!$G80","v":0},{"$f":"Usage!$D80","v":"00:00:00"},{"$f":"Usage!$E80","v":"00:00:00"},{"$f":"Usage!$F80","v":0},{"$f":"Usage!$G80","v":0},{"$f":"Usage!$H80","v":0},{"$f":"Usage!$X80","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ80","v":0},{"$f":"Usage!$AA80","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD80","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BV80,Usage!$BS80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CK80,Usage!$CH80)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BW80,Usage!$BT80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CL80,Usage!$CI80)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BX80,Usage!$BU80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CM80,Usage!$CJ80)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CC80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CX80,Usage!$CU80)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CD80,Usage!$CA80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CY80,Usage!$CV80)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CE80,Usage!$CB80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CZ80,Usage!$CW80)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BV80,Usage!$BS80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CK80,Usage!$CH80)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BW80,Usage!$BT80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CL80,Usage!$CI80)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BX80,Usage!$BU80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CM80,Usage!$CJ80)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CC80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CX80,Usage!$CU80)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CD80,Usage!$CA80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CY80,Usage!$CV80)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CE80,Usage!$CB80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CZ80,Usage!$CW80)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M80=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO80","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M80=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB80","v":0},{"$f":"Usage!$DL80","v":0},{"$f":"SUM(Usage!$DR80,Usage!$DV80)","v":0},{"$f":"SUM(Usage!$DT80,Usage!$DX80)","v":0},{"$f":"Usage!$GF80","v":0},{"$f":"SUM(Usage!$DR80,Usage!$DT80,Usage!$DV80,Usage!$DX80,Usage!$GG80)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ80","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC80","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB80","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE80","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED80","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG80","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK80,Usage!$GL80),0)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BV80,Usage!$BS80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80=\"Summer\",Usage!$EK80,Usage!$EH80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BW80,Usage!$BT80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80=\"Summer\",Usage!$EL80,Usage!$EI80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BX80,Usage!$BU80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80=\"Summer\",Usage!$EM80,Usage!$EJ80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CC80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80=\"Summer\",Usage!$FN80,Usage!$FK80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CD80,Usage!$CA80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80=\"Summer\",Usage!$FO80,Usage!$FL80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CE80,Usage!$CB80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80=\"Summer\",Usage!$FP80,Usage!$FM80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z80<>\"Summer\",Usage!$BW80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80<>\"Summer\",Usage!$EK80,Usage!$EH80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BW80,Usage!$BT80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80<>\"Summer\",Usage!$EL80,Usage!$EI80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BX80,Usage!$BU80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80<>\"Summer\",Usage!$EM80,Usage!$EJ80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CC80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80<>\"Summer\",Usage!$FN80,Usage!$FK80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CD80,Usage!$CA80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80<>\"Summer\",Usage!$FO80,Usage!$FL80))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CE80,Usage!$CB80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M80<>\"Summer\",Usage!$FP80,Usage!$FM80))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM80","v":0},{"$f":"Usage!$GN80","v":0},{"$f":"Usage!$GN80","v":0},{"$f":"Usage!$GO80","v":0},{"$f":"Tenant!$H80","v":0},{"$f":"Usage!$GO80","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR80","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO80","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS80","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV80","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA80","v":0},{"$f":"Usage!$GZ80","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB80","v":0},{"$f":"Tenant!$I80","v":0},{"$f":"Usage!$HF80","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH80","v":0},{"$f":"Usage!$HG80","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI80","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A81","v":80},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B81","v":0},{"$f":"Tenant!$C81","v":0},{"$f":"Tenant!$D81","v":0},{"$f":"Tenant!$E81","v":0},{"$f":"Tenant!$G81","v":0},{"$f":"Usage!$D81","v":"00:00:00"},{"$f":"Usage!$E81","v":"00:00:00"},{"$f":"Usage!$F81","v":0},{"$f":"Usage!$G81","v":0},{"$f":"Usage!$H81","v":0},{"$f":"Usage!$X81","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ81","v":0},{"$f":"Usage!$AA81","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD81","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BV81,Usage!$BS81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CK81,Usage!$CH81)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BW81,Usage!$BT81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CL81,Usage!$CI81)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BX81,Usage!$BU81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CM81,Usage!$CJ81)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CC81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CX81,Usage!$CU81)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CD81,Usage!$CA81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CY81,Usage!$CV81)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CE81,Usage!$CB81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CZ81,Usage!$CW81)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BV81,Usage!$BS81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CK81,Usage!$CH81)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BW81,Usage!$BT81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CL81,Usage!$CI81)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BX81,Usage!$BU81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CM81,Usage!$CJ81)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CC81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CX81,Usage!$CU81)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CD81,Usage!$CA81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CY81,Usage!$CV81)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CE81,Usage!$CB81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CZ81,Usage!$CW81)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M81=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO81","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M81=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB81","v":0},{"$f":"Usage!$DL81","v":0},{"$f":"SUM(Usage!$DR81,Usage!$DV81)","v":0},{"$f":"SUM(Usage!$DT81,Usage!$DX81)","v":0},{"$f":"Usage!$GF81","v":0},{"$f":"SUM(Usage!$DR81,Usage!$DT81,Usage!$DV81,Usage!$DX81,Usage!$GG81)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ81","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC81","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB81","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE81","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED81","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG81","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK81,Usage!$GL81),0)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BV81,Usage!$BS81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81=\"Summer\",Usage!$EK81,Usage!$EH81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BW81,Usage!$BT81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81=\"Summer\",Usage!$EL81,Usage!$EI81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BX81,Usage!$BU81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81=\"Summer\",Usage!$EM81,Usage!$EJ81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CC81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81=\"Summer\",Usage!$FN81,Usage!$FK81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CD81,Usage!$CA81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81=\"Summer\",Usage!$FO81,Usage!$FL81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CE81,Usage!$CB81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81=\"Summer\",Usage!$FP81,Usage!$FM81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z81<>\"Summer\",Usage!$BW81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81<>\"Summer\",Usage!$EK81,Usage!$EH81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BW81,Usage!$BT81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81<>\"Summer\",Usage!$EL81,Usage!$EI81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BX81,Usage!$BU81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81<>\"Summer\",Usage!$EM81,Usage!$EJ81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CC81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81<>\"Summer\",Usage!$FN81,Usage!$FK81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CD81,Usage!$CA81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81<>\"Summer\",Usage!$FO81,Usage!$FL81))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CE81,Usage!$CB81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M81<>\"Summer\",Usage!$FP81,Usage!$FM81))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM81","v":0},{"$f":"Usage!$GN81","v":0},{"$f":"Usage!$GN81","v":0},{"$f":"Usage!$GO81","v":0},{"$f":"Tenant!$H81","v":0},{"$f":"Usage!$GO81","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR81","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO81","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS81","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV81","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA81","v":0},{"$f":"Usage!$GZ81","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB81","v":0},{"$f":"Tenant!$I81","v":0},{"$f":"Usage!$HF81","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH81","v":0},{"$f":"Usage!$HG81","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI81","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A82","v":81},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B82","v":0},{"$f":"Tenant!$C82","v":0},{"$f":"Tenant!$D82","v":0},{"$f":"Tenant!$E82","v":0},{"$f":"Tenant!$G82","v":0},{"$f":"Usage!$D82","v":"00:00:00"},{"$f":"Usage!$E82","v":"00:00:00"},{"$f":"Usage!$F82","v":0},{"$f":"Usage!$G82","v":0},{"$f":"Usage!$H82","v":0},{"$f":"Usage!$X82","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ82","v":0},{"$f":"Usage!$AA82","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD82","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BV82,Usage!$BS82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CK82,Usage!$CH82)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BW82,Usage!$BT82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CL82,Usage!$CI82)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BX82,Usage!$BU82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CM82,Usage!$CJ82)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CC82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CX82,Usage!$CU82)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CD82,Usage!$CA82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CY82,Usage!$CV82)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CE82,Usage!$CB82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CZ82,Usage!$CW82)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BV82,Usage!$BS82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CK82,Usage!$CH82)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BW82,Usage!$BT82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CL82,Usage!$CI82)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BX82,Usage!$BU82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CM82,Usage!$CJ82)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CC82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CX82,Usage!$CU82)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CD82,Usage!$CA82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CY82,Usage!$CV82)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CE82,Usage!$CB82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CZ82,Usage!$CW82)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M82=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO82","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M82=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB82","v":0},{"$f":"Usage!$DL82","v":0},{"$f":"SUM(Usage!$DR82,Usage!$DV82)","v":0},{"$f":"SUM(Usage!$DT82,Usage!$DX82)","v":0},{"$f":"Usage!$GF82","v":0},{"$f":"SUM(Usage!$DR82,Usage!$DT82,Usage!$DV82,Usage!$DX82,Usage!$GG82)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ82","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC82","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB82","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE82","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED82","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG82","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK82,Usage!$GL82),0)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BV82,Usage!$BS82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82=\"Summer\",Usage!$EK82,Usage!$EH82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BW82,Usage!$BT82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82=\"Summer\",Usage!$EL82,Usage!$EI82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BX82,Usage!$BU82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82=\"Summer\",Usage!$EM82,Usage!$EJ82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CC82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82=\"Summer\",Usage!$FN82,Usage!$FK82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CD82,Usage!$CA82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82=\"Summer\",Usage!$FO82,Usage!$FL82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CE82,Usage!$CB82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82=\"Summer\",Usage!$FP82,Usage!$FM82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z82<>\"Summer\",Usage!$BW82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82<>\"Summer\",Usage!$EK82,Usage!$EH82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BW82,Usage!$BT82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82<>\"Summer\",Usage!$EL82,Usage!$EI82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BX82,Usage!$BU82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82<>\"Summer\",Usage!$EM82,Usage!$EJ82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CC82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82<>\"Summer\",Usage!$FN82,Usage!$FK82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CD82,Usage!$CA82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82<>\"Summer\",Usage!$FO82,Usage!$FL82))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CE82,Usage!$CB82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M82<>\"Summer\",Usage!$FP82,Usage!$FM82))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM82","v":0},{"$f":"Usage!$GN82","v":0},{"$f":"Usage!$GN82","v":0},{"$f":"Usage!$GO82","v":0},{"$f":"Tenant!$H82","v":0},{"$f":"Usage!$GO82","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR82","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO82","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS82","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV82","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA82","v":0},{"$f":"Usage!$GZ82","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB82","v":0},{"$f":"Tenant!$I82","v":0},{"$f":"Usage!$HF82","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH82","v":0},{"$f":"Usage!$HG82","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI82","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A83","v":82},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B83","v":0},{"$f":"Tenant!$C83","v":0},{"$f":"Tenant!$D83","v":0},{"$f":"Tenant!$E83","v":0},{"$f":"Tenant!$G83","v":0},{"$f":"Usage!$D83","v":"00:00:00"},{"$f":"Usage!$E83","v":"00:00:00"},{"$f":"Usage!$F83","v":0},{"$f":"Usage!$G83","v":0},{"$f":"Usage!$H83","v":0},{"$f":"Usage!$X83","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ83","v":0},{"$f":"Usage!$AA83","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD83","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BV83,Usage!$BS83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CK83,Usage!$CH83)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BW83,Usage!$BT83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CL83,Usage!$CI83)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BX83,Usage!$BU83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CM83,Usage!$CJ83)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CC83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CX83,Usage!$CU83)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CD83,Usage!$CA83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CY83,Usage!$CV83)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CE83,Usage!$CB83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CZ83,Usage!$CW83)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BV83,Usage!$BS83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CK83,Usage!$CH83)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BW83,Usage!$BT83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CL83,Usage!$CI83)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BX83,Usage!$BU83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CM83,Usage!$CJ83)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CC83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CX83,Usage!$CU83)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CD83,Usage!$CA83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CY83,Usage!$CV83)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CE83,Usage!$CB83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CZ83,Usage!$CW83)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M83=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO83","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M83=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB83","v":0},{"$f":"Usage!$DL83","v":0},{"$f":"SUM(Usage!$DR83,Usage!$DV83)","v":0},{"$f":"SUM(Usage!$DT83,Usage!$DX83)","v":0},{"$f":"Usage!$GF83","v":0},{"$f":"SUM(Usage!$DR83,Usage!$DT83,Usage!$DV83,Usage!$DX83,Usage!$GG83)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ83","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC83","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB83","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE83","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED83","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG83","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK83,Usage!$GL83),0)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BV83,Usage!$BS83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83=\"Summer\",Usage!$EK83,Usage!$EH83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BW83,Usage!$BT83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83=\"Summer\",Usage!$EL83,Usage!$EI83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BX83,Usage!$BU83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83=\"Summer\",Usage!$EM83,Usage!$EJ83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CC83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83=\"Summer\",Usage!$FN83,Usage!$FK83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CD83,Usage!$CA83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83=\"Summer\",Usage!$FO83,Usage!$FL83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CE83,Usage!$CB83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83=\"Summer\",Usage!$FP83,Usage!$FM83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$BW83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83<>\"Summer\",Usage!$EK83,Usage!$EH83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BW83,Usage!$BT83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83<>\"Summer\",Usage!$EL83,Usage!$EI83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BX83,Usage!$BU83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83<>\"Summer\",Usage!$EM83,Usage!$EJ83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CC83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83<>\"Summer\",Usage!$FN83,Usage!$FK83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CD83,Usage!$CA83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83<>\"Summer\",Usage!$FO83,Usage!$FL83))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CE83,Usage!$CB83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M83<>\"Summer\",Usage!$FP83,Usage!$FM83))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM83","v":0},{"$f":"Usage!$GN83","v":0},{"$f":"Usage!$GN83","v":0},{"$f":"Usage!$GO83","v":0},{"$f":"Tenant!$H83","v":0},{"$f":"Usage!$GO83","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR83","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO83","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS83","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV83","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA83","v":0},{"$f":"Usage!$GZ83","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB83","v":0},{"$f":"Tenant!$I83","v":0},{"$f":"Usage!$HF83","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH83","v":0},{"$f":"Usage!$HG83","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI83","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A84","v":83},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B84","v":0},{"$f":"Tenant!$C84","v":0},{"$f":"Tenant!$D84","v":0},{"$f":"Tenant!$E84","v":0},{"$f":"Tenant!$G84","v":0},{"$f":"Usage!$D84","v":"00:00:00"},{"$f":"Usage!$E84","v":"00:00:00"},{"$f":"Usage!$F84","v":0},{"$f":"Usage!$G84","v":0},{"$f":"Usage!$H84","v":0},{"$f":"Usage!$X84","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ84","v":0},{"$f":"Usage!$AA84","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD84","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BV84,Usage!$BS84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CK84,Usage!$CH84)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BW84,Usage!$BT84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CL84,Usage!$CI84)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BX84,Usage!$BU84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CM84,Usage!$CJ84)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CC84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CX84,Usage!$CU84)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CD84,Usage!$CA84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CY84,Usage!$CV84)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CE84,Usage!$CB84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CZ84,Usage!$CW84)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BV84,Usage!$BS84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CK84,Usage!$CH84)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BW84,Usage!$BT84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CL84,Usage!$CI84)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BX84,Usage!$BU84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CM84,Usage!$CJ84)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CC84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CX84,Usage!$CU84)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CD84,Usage!$CA84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CY84,Usage!$CV84)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CE84,Usage!$CB84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CZ84,Usage!$CW84)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M84=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO84","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M84=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB84","v":0},{"$f":"Usage!$DL84","v":0},{"$f":"SUM(Usage!$DR84,Usage!$DV84)","v":0},{"$f":"SUM(Usage!$DT84,Usage!$DX84)","v":0},{"$f":"Usage!$GF84","v":0},{"$f":"SUM(Usage!$DR84,Usage!$DT84,Usage!$DV84,Usage!$DX84,Usage!$GG84)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ84","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC84","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB84","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE84","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED84","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG84","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK84,Usage!$GL84),0)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BV84,Usage!$BS84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84=\"Summer\",Usage!$EK84,Usage!$EH84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BW84,Usage!$BT84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84=\"Summer\",Usage!$EL84,Usage!$EI84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BX84,Usage!$BU84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84=\"Summer\",Usage!$EM84,Usage!$EJ84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CC84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84=\"Summer\",Usage!$FN84,Usage!$FK84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CD84,Usage!$CA84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84=\"Summer\",Usage!$FO84,Usage!$FL84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CE84,Usage!$CB84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84=\"Summer\",Usage!$FP84,Usage!$FM84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z84<>\"Summer\",Usage!$BW84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84<>\"Summer\",Usage!$EK84,Usage!$EH84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BW84,Usage!$BT84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84<>\"Summer\",Usage!$EL84,Usage!$EI84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BX84,Usage!$BU84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84<>\"Summer\",Usage!$EM84,Usage!$EJ84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CC84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84<>\"Summer\",Usage!$FN84,Usage!$FK84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CD84,Usage!$CA84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84<>\"Summer\",Usage!$FO84,Usage!$FL84))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CE84,Usage!$CB84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M84<>\"Summer\",Usage!$FP84,Usage!$FM84))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM84","v":0},{"$f":"Usage!$GN84","v":0},{"$f":"Usage!$GN84","v":0},{"$f":"Usage!$GO84","v":0},{"$f":"Tenant!$H84","v":0},{"$f":"Usage!$GO84","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR84","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO84","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS84","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV84","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA84","v":0},{"$f":"Usage!$GZ84","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB84","v":0},{"$f":"Tenant!$I84","v":0},{"$f":"Usage!$HF84","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH84","v":0},{"$f":"Usage!$HG84","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI84","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A85","v":84},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B85","v":0},{"$f":"Tenant!$C85","v":0},{"$f":"Tenant!$D85","v":0},{"$f":"Tenant!$E85","v":0},{"$f":"Tenant!$G85","v":0},{"$f":"Usage!$D85","v":"00:00:00"},{"$f":"Usage!$E85","v":"00:00:00"},{"$f":"Usage!$F85","v":0},{"$f":"Usage!$G85","v":0},{"$f":"Usage!$H85","v":0},{"$f":"Usage!$X85","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ85","v":0},{"$f":"Usage!$AA85","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD85","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BV85,Usage!$BS85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CK85,Usage!$CH85)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BW85,Usage!$BT85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CL85,Usage!$CI85)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BX85,Usage!$BU85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CM85,Usage!$CJ85)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CC85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CX85,Usage!$CU85)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CD85,Usage!$CA85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CY85,Usage!$CV85)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CE85,Usage!$CB85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CZ85,Usage!$CW85)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BV85,Usage!$BS85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CK85,Usage!$CH85)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BW85,Usage!$BT85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CL85,Usage!$CI85)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BX85,Usage!$BU85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CM85,Usage!$CJ85)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CC85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CX85,Usage!$CU85)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CD85,Usage!$CA85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CY85,Usage!$CV85)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CE85,Usage!$CB85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CZ85,Usage!$CW85)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M85=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO85","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M85=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB85","v":0},{"$f":"Usage!$DL85","v":0},{"$f":"SUM(Usage!$DR85,Usage!$DV85)","v":0},{"$f":"SUM(Usage!$DT85,Usage!$DX85)","v":0},{"$f":"Usage!$GF85","v":0},{"$f":"SUM(Usage!$DR85,Usage!$DT85,Usage!$DV85,Usage!$DX85,Usage!$GG85)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ85","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC85","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB85","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE85","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED85","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG85","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK85,Usage!$GL85),0)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BV85,Usage!$BS85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85=\"Summer\",Usage!$EK85,Usage!$EH85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BW85,Usage!$BT85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85=\"Summer\",Usage!$EL85,Usage!$EI85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BX85,Usage!$BU85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85=\"Summer\",Usage!$EM85,Usage!$EJ85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CC85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85=\"Summer\",Usage!$FN85,Usage!$FK85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CD85,Usage!$CA85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85=\"Summer\",Usage!$FO85,Usage!$FL85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CE85,Usage!$CB85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85=\"Summer\",Usage!$FP85,Usage!$FM85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z85<>\"Summer\",Usage!$BW85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85<>\"Summer\",Usage!$EK85,Usage!$EH85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BW85,Usage!$BT85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85<>\"Summer\",Usage!$EL85,Usage!$EI85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BX85,Usage!$BU85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85<>\"Summer\",Usage!$EM85,Usage!$EJ85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CC85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85<>\"Summer\",Usage!$FN85,Usage!$FK85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CD85,Usage!$CA85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85<>\"Summer\",Usage!$FO85,Usage!$FL85))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CE85,Usage!$CB85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M85<>\"Summer\",Usage!$FP85,Usage!$FM85))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM85","v":0},{"$f":"Usage!$GN85","v":0},{"$f":"Usage!$GN85","v":0},{"$f":"Usage!$GO85","v":0},{"$f":"Tenant!$H85","v":0},{"$f":"Usage!$GO85","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR85","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO85","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS85","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV85","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA85","v":0},{"$f":"Usage!$GZ85","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB85","v":0},{"$f":"Tenant!$I85","v":0},{"$f":"Usage!$HF85","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH85","v":0},{"$f":"Usage!$HG85","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI85","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A86","v":85},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B86","v":0},{"$f":"Tenant!$C86","v":0},{"$f":"Tenant!$D86","v":0},{"$f":"Tenant!$E86","v":0},{"$f":"Tenant!$G86","v":0},{"$f":"Usage!$D86","v":"00:00:00"},{"$f":"Usage!$E86","v":"00:00:00"},{"$f":"Usage!$F86","v":0},{"$f":"Usage!$G86","v":0},{"$f":"Usage!$H86","v":0},{"$f":"Usage!$X86","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ86","v":0},{"$f":"Usage!$AA86","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD86","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BV86,Usage!$BS86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CK86,Usage!$CH86)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BW86,Usage!$BT86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CL86,Usage!$CI86)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BX86,Usage!$BU86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CM86,Usage!$CJ86)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CC86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CX86,Usage!$CU86)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CD86,Usage!$CA86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CY86,Usage!$CV86)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CE86,Usage!$CB86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CZ86,Usage!$CW86)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BV86,Usage!$BS86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CK86,Usage!$CH86)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BW86,Usage!$BT86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CL86,Usage!$CI86)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BX86,Usage!$BU86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CM86,Usage!$CJ86)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CC86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CX86,Usage!$CU86)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CD86,Usage!$CA86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CY86,Usage!$CV86)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CE86,Usage!$CB86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CZ86,Usage!$CW86)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M86=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO86","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M86=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB86","v":0},{"$f":"Usage!$DL86","v":0},{"$f":"SUM(Usage!$DR86,Usage!$DV86)","v":0},{"$f":"SUM(Usage!$DT86,Usage!$DX86)","v":0},{"$f":"Usage!$GF86","v":0},{"$f":"SUM(Usage!$DR86,Usage!$DT86,Usage!$DV86,Usage!$DX86,Usage!$GG86)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ86","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC86","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB86","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE86","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED86","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG86","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK86,Usage!$GL86),0)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BV86,Usage!$BS86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86=\"Summer\",Usage!$EK86,Usage!$EH86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BW86,Usage!$BT86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86=\"Summer\",Usage!$EL86,Usage!$EI86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BX86,Usage!$BU86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86=\"Summer\",Usage!$EM86,Usage!$EJ86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CC86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86=\"Summer\",Usage!$FN86,Usage!$FK86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CD86,Usage!$CA86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86=\"Summer\",Usage!$FO86,Usage!$FL86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CE86,Usage!$CB86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86=\"Summer\",Usage!$FP86,Usage!$FM86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z86<>\"Summer\",Usage!$BW86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86<>\"Summer\",Usage!$EK86,Usage!$EH86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BW86,Usage!$BT86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86<>\"Summer\",Usage!$EL86,Usage!$EI86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BX86,Usage!$BU86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86<>\"Summer\",Usage!$EM86,Usage!$EJ86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CC86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86<>\"Summer\",Usage!$FN86,Usage!$FK86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CD86,Usage!$CA86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86<>\"Summer\",Usage!$FO86,Usage!$FL86))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CE86,Usage!$CB86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M86<>\"Summer\",Usage!$FP86,Usage!$FM86))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM86","v":0},{"$f":"Usage!$GN86","v":0},{"$f":"Usage!$GN86","v":0},{"$f":"Usage!$GO86","v":0},{"$f":"Tenant!$H86","v":0},{"$f":"Usage!$GO86","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR86","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO86","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS86","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV86","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA86","v":0},{"$f":"Usage!$GZ86","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB86","v":0},{"$f":"Tenant!$I86","v":0},{"$f":"Usage!$HF86","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH86","v":0},{"$f":"Usage!$HG86","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI86","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A87","v":86},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B87","v":0},{"$f":"Tenant!$C87","v":0},{"$f":"Tenant!$D87","v":0},{"$f":"Tenant!$E87","v":0},{"$f":"Tenant!$G87","v":0},{"$f":"Usage!$D87","v":"00:00:00"},{"$f":"Usage!$E87","v":"00:00:00"},{"$f":"Usage!$F87","v":0},{"$f":"Usage!$G87","v":0},{"$f":"Usage!$H87","v":0},{"$f":"Usage!$X87","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ87","v":0},{"$f":"Usage!$AA87","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD87","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BV87,Usage!$BS87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CK87,Usage!$CH87)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BW87,Usage!$BT87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CL87,Usage!$CI87)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BX87,Usage!$BU87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CM87,Usage!$CJ87)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CC87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CX87,Usage!$CU87)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CD87,Usage!$CA87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CY87,Usage!$CV87)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CE87,Usage!$CB87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CZ87,Usage!$CW87)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BV87,Usage!$BS87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CK87,Usage!$CH87)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BW87,Usage!$BT87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CL87,Usage!$CI87)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BX87,Usage!$BU87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CM87,Usage!$CJ87)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CC87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CX87,Usage!$CU87)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CD87,Usage!$CA87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CY87,Usage!$CV87)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CE87,Usage!$CB87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CZ87,Usage!$CW87)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M87=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO87","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M87=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB87","v":0},{"$f":"Usage!$DL87","v":0},{"$f":"SUM(Usage!$DR87,Usage!$DV87)","v":0},{"$f":"SUM(Usage!$DT87,Usage!$DX87)","v":0},{"$f":"Usage!$GF87","v":0},{"$f":"SUM(Usage!$DR87,Usage!$DT87,Usage!$DV87,Usage!$DX87,Usage!$GG87)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ87","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC87","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB87","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE87","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED87","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG87","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK87,Usage!$GL87),0)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BV87,Usage!$BS87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87=\"Summer\",Usage!$EK87,Usage!$EH87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BW87,Usage!$BT87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87=\"Summer\",Usage!$EL87,Usage!$EI87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BX87,Usage!$BU87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87=\"Summer\",Usage!$EM87,Usage!$EJ87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CC87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87=\"Summer\",Usage!$FN87,Usage!$FK87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CD87,Usage!$CA87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87=\"Summer\",Usage!$FO87,Usage!$FL87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CE87,Usage!$CB87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87=\"Summer\",Usage!$FP87,Usage!$FM87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$BW87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87<>\"Summer\",Usage!$EK87,Usage!$EH87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BW87,Usage!$BT87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87<>\"Summer\",Usage!$EL87,Usage!$EI87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BX87,Usage!$BU87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87<>\"Summer\",Usage!$EM87,Usage!$EJ87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CC87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87<>\"Summer\",Usage!$FN87,Usage!$FK87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CD87,Usage!$CA87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87<>\"Summer\",Usage!$FO87,Usage!$FL87))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CE87,Usage!$CB87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M87<>\"Summer\",Usage!$FP87,Usage!$FM87))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM87","v":0},{"$f":"Usage!$GN87","v":0},{"$f":"Usage!$GN87","v":0},{"$f":"Usage!$GO87","v":0},{"$f":"Tenant!$H87","v":0},{"$f":"Usage!$GO87","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR87","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO87","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS87","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV87","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA87","v":0},{"$f":"Usage!$GZ87","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB87","v":0},{"$f":"Tenant!$I87","v":0},{"$f":"Usage!$HF87","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH87","v":0},{"$f":"Usage!$HG87","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI87","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A88","v":87},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B88","v":0},{"$f":"Tenant!$C88","v":0},{"$f":"Tenant!$D88","v":0},{"$f":"Tenant!$E88","v":0},{"$f":"Tenant!$G88","v":0},{"$f":"Usage!$D88","v":"00:00:00"},{"$f":"Usage!$E88","v":"00:00:00"},{"$f":"Usage!$F88","v":0},{"$f":"Usage!$G88","v":0},{"$f":"Usage!$H88","v":0},{"$f":"Usage!$X88","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ88","v":0},{"$f":"Usage!$AA88","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD88","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BV88,Usage!$BS88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CK88,Usage!$CH88)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BW88,Usage!$BT88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CL88,Usage!$CI88)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BX88,Usage!$BU88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CM88,Usage!$CJ88)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CC88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CX88,Usage!$CU88)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CD88,Usage!$CA88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CY88,Usage!$CV88)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CE88,Usage!$CB88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CZ88,Usage!$CW88)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BV88,Usage!$BS88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CK88,Usage!$CH88)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BW88,Usage!$BT88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CL88,Usage!$CI88)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BX88,Usage!$BU88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CM88,Usage!$CJ88)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CC88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CX88,Usage!$CU88)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CD88,Usage!$CA88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CY88,Usage!$CV88)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CE88,Usage!$CB88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CZ88,Usage!$CW88)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M88=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO88","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M88=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB88","v":0},{"$f":"Usage!$DL88","v":0},{"$f":"SUM(Usage!$DR88,Usage!$DV88)","v":0},{"$f":"SUM(Usage!$DT88,Usage!$DX88)","v":0},{"$f":"Usage!$GF88","v":0},{"$f":"SUM(Usage!$DR88,Usage!$DT88,Usage!$DV88,Usage!$DX88,Usage!$GG88)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ88","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC88","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB88","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE88","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED88","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG88","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK88,Usage!$GL88),0)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BV88,Usage!$BS88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88=\"Summer\",Usage!$EK88,Usage!$EH88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BW88,Usage!$BT88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88=\"Summer\",Usage!$EL88,Usage!$EI88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BX88,Usage!$BU88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88=\"Summer\",Usage!$EM88,Usage!$EJ88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CC88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88=\"Summer\",Usage!$FN88,Usage!$FK88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CD88,Usage!$CA88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88=\"Summer\",Usage!$FO88,Usage!$FL88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CE88,Usage!$CB88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88=\"Summer\",Usage!$FP88,Usage!$FM88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$BW88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88<>\"Summer\",Usage!$EK88,Usage!$EH88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BW88,Usage!$BT88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88<>\"Summer\",Usage!$EL88,Usage!$EI88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BX88,Usage!$BU88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88<>\"Summer\",Usage!$EM88,Usage!$EJ88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CC88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88<>\"Summer\",Usage!$FN88,Usage!$FK88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CD88,Usage!$CA88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88<>\"Summer\",Usage!$FO88,Usage!$FL88))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CE88,Usage!$CB88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M88<>\"Summer\",Usage!$FP88,Usage!$FM88))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM88","v":0},{"$f":"Usage!$GN88","v":0},{"$f":"Usage!$GN88","v":0},{"$f":"Usage!$GO88","v":0},{"$f":"Tenant!$H88","v":0},{"$f":"Usage!$GO88","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR88","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO88","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS88","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV88","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA88","v":0},{"$f":"Usage!$GZ88","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB88","v":0},{"$f":"Tenant!$I88","v":0},{"$f":"Usage!$HF88","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH88","v":0},{"$f":"Usage!$HG88","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI88","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A89","v":88},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B89","v":0},{"$f":"Tenant!$C89","v":0},{"$f":"Tenant!$D89","v":0},{"$f":"Tenant!$E89","v":0},{"$f":"Tenant!$G89","v":0},{"$f":"Usage!$D89","v":"00:00:00"},{"$f":"Usage!$E89","v":"00:00:00"},{"$f":"Usage!$F89","v":0},{"$f":"Usage!$G89","v":0},{"$f":"Usage!$H89","v":0},{"$f":"Usage!$X89","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ89","v":0},{"$f":"Usage!$AA89","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD89","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BV89,Usage!$BS89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CK89,Usage!$CH89)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BW89,Usage!$BT89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CL89,Usage!$CI89)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BX89,Usage!$BU89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CM89,Usage!$CJ89)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CC89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CX89,Usage!$CU89)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CD89,Usage!$CA89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CY89,Usage!$CV89)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CE89,Usage!$CB89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CZ89,Usage!$CW89)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BV89,Usage!$BS89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CK89,Usage!$CH89)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BW89,Usage!$BT89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CL89,Usage!$CI89)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BX89,Usage!$BU89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CM89,Usage!$CJ89)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CC89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CX89,Usage!$CU89)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CD89,Usage!$CA89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CY89,Usage!$CV89)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CE89,Usage!$CB89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CZ89,Usage!$CW89)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M89=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO89","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M89=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB89","v":0},{"$f":"Usage!$DL89","v":0},{"$f":"SUM(Usage!$DR89,Usage!$DV89)","v":0},{"$f":"SUM(Usage!$DT89,Usage!$DX89)","v":0},{"$f":"Usage!$GF89","v":0},{"$f":"SUM(Usage!$DR89,Usage!$DT89,Usage!$DV89,Usage!$DX89,Usage!$GG89)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ89","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC89","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB89","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE89","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED89","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG89","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK89,Usage!$GL89),0)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BV89,Usage!$BS89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89=\"Summer\",Usage!$EK89,Usage!$EH89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BW89,Usage!$BT89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89=\"Summer\",Usage!$EL89,Usage!$EI89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BX89,Usage!$BU89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89=\"Summer\",Usage!$EM89,Usage!$EJ89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CC89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89=\"Summer\",Usage!$FN89,Usage!$FK89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CD89,Usage!$CA89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89=\"Summer\",Usage!$FO89,Usage!$FL89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CE89,Usage!$CB89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89=\"Summer\",Usage!$FP89,Usage!$FM89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z89<>\"Summer\",Usage!$BW89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89<>\"Summer\",Usage!$EK89,Usage!$EH89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BW89,Usage!$BT89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89<>\"Summer\",Usage!$EL89,Usage!$EI89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BX89,Usage!$BU89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89<>\"Summer\",Usage!$EM89,Usage!$EJ89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CC89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89<>\"Summer\",Usage!$FN89,Usage!$FK89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CD89,Usage!$CA89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89<>\"Summer\",Usage!$FO89,Usage!$FL89))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CE89,Usage!$CB89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M89<>\"Summer\",Usage!$FP89,Usage!$FM89))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM89","v":0},{"$f":"Usage!$GN89","v":0},{"$f":"Usage!$GN89","v":0},{"$f":"Usage!$GO89","v":0},{"$f":"Tenant!$H89","v":0},{"$f":"Usage!$GO89","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR89","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO89","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS89","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV89","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA89","v":0},{"$f":"Usage!$GZ89","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB89","v":0},{"$f":"Tenant!$I89","v":0},{"$f":"Usage!$HF89","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH89","v":0},{"$f":"Usage!$HG89","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI89","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A90","v":89},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B90","v":0},{"$f":"Tenant!$C90","v":0},{"$f":"Tenant!$D90","v":0},{"$f":"Tenant!$E90","v":0},{"$f":"Tenant!$G90","v":0},{"$f":"Usage!$D90","v":"00:00:00"},{"$f":"Usage!$E90","v":"00:00:00"},{"$f":"Usage!$F90","v":0},{"$f":"Usage!$G90","v":0},{"$f":"Usage!$H90","v":0},{"$f":"Usage!$X90","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ90","v":0},{"$f":"Usage!$AA90","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD90","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BV90,Usage!$BS90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CK90,Usage!$CH90)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BW90,Usage!$BT90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CL90,Usage!$CI90)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BX90,Usage!$BU90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CM90,Usage!$CJ90)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CC90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CX90,Usage!$CU90)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CD90,Usage!$CA90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CY90,Usage!$CV90)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CE90,Usage!$CB90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CZ90,Usage!$CW90)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BV90,Usage!$BS90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CK90,Usage!$CH90)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BW90,Usage!$BT90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CL90,Usage!$CI90)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BX90,Usage!$BU90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CM90,Usage!$CJ90)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CC90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CX90,Usage!$CU90)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CD90,Usage!$CA90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CY90,Usage!$CV90)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CE90,Usage!$CB90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CZ90,Usage!$CW90)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M90=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO90","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M90=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB90","v":0},{"$f":"Usage!$DL90","v":0},{"$f":"SUM(Usage!$DR90,Usage!$DV90)","v":0},{"$f":"SUM(Usage!$DT90,Usage!$DX90)","v":0},{"$f":"Usage!$GF90","v":0},{"$f":"SUM(Usage!$DR90,Usage!$DT90,Usage!$DV90,Usage!$DX90,Usage!$GG90)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ90","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC90","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB90","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE90","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED90","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG90","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK90,Usage!$GL90),0)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BV90,Usage!$BS90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90=\"Summer\",Usage!$EK90,Usage!$EH90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BW90,Usage!$BT90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90=\"Summer\",Usage!$EL90,Usage!$EI90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BX90,Usage!$BU90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90=\"Summer\",Usage!$EM90,Usage!$EJ90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CC90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90=\"Summer\",Usage!$FN90,Usage!$FK90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CD90,Usage!$CA90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90=\"Summer\",Usage!$FO90,Usage!$FL90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CE90,Usage!$CB90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90=\"Summer\",Usage!$FP90,Usage!$FM90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z90<>\"Summer\",Usage!$BW90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90<>\"Summer\",Usage!$EK90,Usage!$EH90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BW90,Usage!$BT90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90<>\"Summer\",Usage!$EL90,Usage!$EI90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BX90,Usage!$BU90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90<>\"Summer\",Usage!$EM90,Usage!$EJ90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CC90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90<>\"Summer\",Usage!$FN90,Usage!$FK90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CD90,Usage!$CA90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90<>\"Summer\",Usage!$FO90,Usage!$FL90))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CE90,Usage!$CB90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M90<>\"Summer\",Usage!$FP90,Usage!$FM90))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM90","v":0},{"$f":"Usage!$GN90","v":0},{"$f":"Usage!$GN90","v":0},{"$f":"Usage!$GO90","v":0},{"$f":"Tenant!$H90","v":0},{"$f":"Usage!$GO90","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR90","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO90","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS90","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV90","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA90","v":0},{"$f":"Usage!$GZ90","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB90","v":0},{"$f":"Tenant!$I90","v":0},{"$f":"Usage!$HF90","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH90","v":0},{"$f":"Usage!$HG90","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI90","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A91","v":90},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B91","v":0},{"$f":"Tenant!$C91","v":0},{"$f":"Tenant!$D91","v":0},{"$f":"Tenant!$E91","v":0},{"$f":"Tenant!$G91","v":0},{"$f":"Usage!$D91","v":"00:00:00"},{"$f":"Usage!$E91","v":"00:00:00"},{"$f":"Usage!$F91","v":0},{"$f":"Usage!$G91","v":0},{"$f":"Usage!$H91","v":0},{"$f":"Usage!$X91","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ91","v":0},{"$f":"Usage!$AA91","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD91","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BV91,Usage!$BS91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CK91,Usage!$CH91)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BW91,Usage!$BT91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CL91,Usage!$CI91)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BX91,Usage!$BU91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CM91,Usage!$CJ91)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CC91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CX91,Usage!$CU91)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CD91,Usage!$CA91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CY91,Usage!$CV91)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CE91,Usage!$CB91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CZ91,Usage!$CW91)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BV91,Usage!$BS91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CK91,Usage!$CH91)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BW91,Usage!$BT91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CL91,Usage!$CI91)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BX91,Usage!$BU91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CM91,Usage!$CJ91)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CC91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CX91,Usage!$CU91)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CD91,Usage!$CA91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CY91,Usage!$CV91)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CE91,Usage!$CB91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CZ91,Usage!$CW91)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M91=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO91","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M91=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB91","v":0},{"$f":"Usage!$DL91","v":0},{"$f":"SUM(Usage!$DR91,Usage!$DV91)","v":0},{"$f":"SUM(Usage!$DT91,Usage!$DX91)","v":0},{"$f":"Usage!$GF91","v":0},{"$f":"SUM(Usage!$DR91,Usage!$DT91,Usage!$DV91,Usage!$DX91,Usage!$GG91)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ91","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC91","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB91","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE91","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED91","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG91","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK91,Usage!$GL91),0)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BV91,Usage!$BS91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91=\"Summer\",Usage!$EK91,Usage!$EH91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BW91,Usage!$BT91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91=\"Summer\",Usage!$EL91,Usage!$EI91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BX91,Usage!$BU91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91=\"Summer\",Usage!$EM91,Usage!$EJ91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CC91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91=\"Summer\",Usage!$FN91,Usage!$FK91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CD91,Usage!$CA91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91=\"Summer\",Usage!$FO91,Usage!$FL91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CE91,Usage!$CB91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91=\"Summer\",Usage!$FP91,Usage!$FM91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z91<>\"Summer\",Usage!$BW91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91<>\"Summer\",Usage!$EK91,Usage!$EH91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BW91,Usage!$BT91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91<>\"Summer\",Usage!$EL91,Usage!$EI91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BX91,Usage!$BU91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91<>\"Summer\",Usage!$EM91,Usage!$EJ91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CC91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91<>\"Summer\",Usage!$FN91,Usage!$FK91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CD91,Usage!$CA91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91<>\"Summer\",Usage!$FO91,Usage!$FL91))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CE91,Usage!$CB91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M91<>\"Summer\",Usage!$FP91,Usage!$FM91))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM91","v":0},{"$f":"Usage!$GN91","v":0},{"$f":"Usage!$GN91","v":0},{"$f":"Usage!$GO91","v":0},{"$f":"Tenant!$H91","v":0},{"$f":"Usage!$GO91","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR91","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO91","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS91","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV91","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA91","v":0},{"$f":"Usage!$GZ91","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB91","v":0},{"$f":"Tenant!$I91","v":0},{"$f":"Usage!$HF91","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH91","v":0},{"$f":"Usage!$HG91","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI91","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A92","v":91},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B92","v":0},{"$f":"Tenant!$C92","v":0},{"$f":"Tenant!$D92","v":0},{"$f":"Tenant!$E92","v":0},{"$f":"Tenant!$G92","v":0},{"$f":"Usage!$D92","v":"00:00:00"},{"$f":"Usage!$E92","v":"00:00:00"},{"$f":"Usage!$F92","v":0},{"$f":"Usage!$G92","v":0},{"$f":"Usage!$H92","v":0},{"$f":"Usage!$X92","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ92","v":0},{"$f":"Usage!$AA92","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD92","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BV92,Usage!$BS92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CK92,Usage!$CH92)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BW92,Usage!$BT92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CL92,Usage!$CI92)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BX92,Usage!$BU92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CM92,Usage!$CJ92)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CC92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CX92,Usage!$CU92)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CD92,Usage!$CA92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CY92,Usage!$CV92)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CE92,Usage!$CB92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CZ92,Usage!$CW92)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BV92,Usage!$BS92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CK92,Usage!$CH92)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BW92,Usage!$BT92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CL92,Usage!$CI92)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BX92,Usage!$BU92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CM92,Usage!$CJ92)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CC92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CX92,Usage!$CU92)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CD92,Usage!$CA92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CY92,Usage!$CV92)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CE92,Usage!$CB92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CZ92,Usage!$CW92)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M92=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO92","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M92=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB92","v":0},{"$f":"Usage!$DL92","v":0},{"$f":"SUM(Usage!$DR92,Usage!$DV92)","v":0},{"$f":"SUM(Usage!$DT92,Usage!$DX92)","v":0},{"$f":"Usage!$GF92","v":0},{"$f":"SUM(Usage!$DR92,Usage!$DT92,Usage!$DV92,Usage!$DX92,Usage!$GG92)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ92","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC92","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB92","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE92","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED92","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG92","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK92,Usage!$GL92),0)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BV92,Usage!$BS92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92=\"Summer\",Usage!$EK92,Usage!$EH92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BW92,Usage!$BT92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92=\"Summer\",Usage!$EL92,Usage!$EI92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BX92,Usage!$BU92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92=\"Summer\",Usage!$EM92,Usage!$EJ92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CC92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92=\"Summer\",Usage!$FN92,Usage!$FK92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CD92,Usage!$CA92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92=\"Summer\",Usage!$FO92,Usage!$FL92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CE92,Usage!$CB92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92=\"Summer\",Usage!$FP92,Usage!$FM92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$BW92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92<>\"Summer\",Usage!$EK92,Usage!$EH92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BW92,Usage!$BT92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92<>\"Summer\",Usage!$EL92,Usage!$EI92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BX92,Usage!$BU92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92<>\"Summer\",Usage!$EM92,Usage!$EJ92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CC92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92<>\"Summer\",Usage!$FN92,Usage!$FK92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CD92,Usage!$CA92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92<>\"Summer\",Usage!$FO92,Usage!$FL92))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CE92,Usage!$CB92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M92<>\"Summer\",Usage!$FP92,Usage!$FM92))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM92","v":0},{"$f":"Usage!$GN92","v":0},{"$f":"Usage!$GN92","v":0},{"$f":"Usage!$GO92","v":0},{"$f":"Tenant!$H92","v":0},{"$f":"Usage!$GO92","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR92","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO92","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS92","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV92","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA92","v":0},{"$f":"Usage!$GZ92","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB92","v":0},{"$f":"Tenant!$I92","v":0},{"$f":"Usage!$HF92","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH92","v":0},{"$f":"Usage!$HG92","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI92","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A93","v":92},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B93","v":0},{"$f":"Tenant!$C93","v":0},{"$f":"Tenant!$D93","v":0},{"$f":"Tenant!$E93","v":0},{"$f":"Tenant!$G93","v":0},{"$f":"Usage!$D93","v":"00:00:00"},{"$f":"Usage!$E93","v":"00:00:00"},{"$f":"Usage!$F93","v":0},{"$f":"Usage!$G93","v":0},{"$f":"Usage!$H93","v":0},{"$f":"Usage!$X93","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ93","v":0},{"$f":"Usage!$AA93","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD93","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BV93,Usage!$BS93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CK93,Usage!$CH93)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BW93,Usage!$BT93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CL93,Usage!$CI93)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BX93,Usage!$BU93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CM93,Usage!$CJ93)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CC93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CX93,Usage!$CU93)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CD93,Usage!$CA93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CY93,Usage!$CV93)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CE93,Usage!$CB93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CZ93,Usage!$CW93)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BV93,Usage!$BS93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CK93,Usage!$CH93)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BW93,Usage!$BT93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CL93,Usage!$CI93)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BX93,Usage!$BU93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CM93,Usage!$CJ93)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CC93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CX93,Usage!$CU93)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CD93,Usage!$CA93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CY93,Usage!$CV93)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CE93,Usage!$CB93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CZ93,Usage!$CW93)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M93=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO93","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M93=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB93","v":0},{"$f":"Usage!$DL93","v":0},{"$f":"SUM(Usage!$DR93,Usage!$DV93)","v":0},{"$f":"SUM(Usage!$DT93,Usage!$DX93)","v":0},{"$f":"Usage!$GF93","v":0},{"$f":"SUM(Usage!$DR93,Usage!$DT93,Usage!$DV93,Usage!$DX93,Usage!$GG93)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ93","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC93","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB93","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE93","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED93","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG93","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK93,Usage!$GL93),0)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BV93,Usage!$BS93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93=\"Summer\",Usage!$EK93,Usage!$EH93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BW93,Usage!$BT93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93=\"Summer\",Usage!$EL93,Usage!$EI93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BX93,Usage!$BU93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93=\"Summer\",Usage!$EM93,Usage!$EJ93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CC93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93=\"Summer\",Usage!$FN93,Usage!$FK93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CD93,Usage!$CA93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93=\"Summer\",Usage!$FO93,Usage!$FL93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CE93,Usage!$CB93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93=\"Summer\",Usage!$FP93,Usage!$FM93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z93<>\"Summer\",Usage!$BW93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93<>\"Summer\",Usage!$EK93,Usage!$EH93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BW93,Usage!$BT93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93<>\"Summer\",Usage!$EL93,Usage!$EI93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BX93,Usage!$BU93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93<>\"Summer\",Usage!$EM93,Usage!$EJ93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CC93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93<>\"Summer\",Usage!$FN93,Usage!$FK93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CD93,Usage!$CA93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93<>\"Summer\",Usage!$FO93,Usage!$FL93))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CE93,Usage!$CB93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M93<>\"Summer\",Usage!$FP93,Usage!$FM93))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM93","v":0},{"$f":"Usage!$GN93","v":0},{"$f":"Usage!$GN93","v":0},{"$f":"Usage!$GO93","v":0},{"$f":"Tenant!$H93","v":0},{"$f":"Usage!$GO93","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR93","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO93","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS93","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV93","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA93","v":0},{"$f":"Usage!$GZ93","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB93","v":0},{"$f":"Tenant!$I93","v":0},{"$f":"Usage!$HF93","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH93","v":0},{"$f":"Usage!$HG93","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI93","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A94","v":93},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B94","v":0},{"$f":"Tenant!$C94","v":0},{"$f":"Tenant!$D94","v":0},{"$f":"Tenant!$E94","v":0},{"$f":"Tenant!$G94","v":0},{"$f":"Usage!$D94","v":"00:00:00"},{"$f":"Usage!$E94","v":"00:00:00"},{"$f":"Usage!$F94","v":0},{"$f":"Usage!$G94","v":0},{"$f":"Usage!$H94","v":0},{"$f":"Usage!$X94","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ94","v":0},{"$f":"Usage!$AA94","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD94","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BV94,Usage!$BS94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CK94,Usage!$CH94)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BW94,Usage!$BT94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CL94,Usage!$CI94)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BX94,Usage!$BU94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CM94,Usage!$CJ94)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CC94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CX94,Usage!$CU94)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CD94,Usage!$CA94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CY94,Usage!$CV94)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CE94,Usage!$CB94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CZ94,Usage!$CW94)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BV94,Usage!$BS94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CK94,Usage!$CH94)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BW94,Usage!$BT94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CL94,Usage!$CI94)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BX94,Usage!$BU94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CM94,Usage!$CJ94)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CC94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CX94,Usage!$CU94)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CD94,Usage!$CA94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CY94,Usage!$CV94)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CE94,Usage!$CB94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CZ94,Usage!$CW94)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M94=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO94","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M94=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB94","v":0},{"$f":"Usage!$DL94","v":0},{"$f":"SUM(Usage!$DR94,Usage!$DV94)","v":0},{"$f":"SUM(Usage!$DT94,Usage!$DX94)","v":0},{"$f":"Usage!$GF94","v":0},{"$f":"SUM(Usage!$DR94,Usage!$DT94,Usage!$DV94,Usage!$DX94,Usage!$GG94)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ94","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC94","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB94","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE94","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED94","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG94","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK94,Usage!$GL94),0)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BV94,Usage!$BS94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94=\"Summer\",Usage!$EK94,Usage!$EH94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BW94,Usage!$BT94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94=\"Summer\",Usage!$EL94,Usage!$EI94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BX94,Usage!$BU94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94=\"Summer\",Usage!$EM94,Usage!$EJ94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CC94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94=\"Summer\",Usage!$FN94,Usage!$FK94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CD94,Usage!$CA94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94=\"Summer\",Usage!$FO94,Usage!$FL94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CE94,Usage!$CB94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94=\"Summer\",Usage!$FP94,Usage!$FM94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z94<>\"Summer\",Usage!$BW94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94<>\"Summer\",Usage!$EK94,Usage!$EH94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BW94,Usage!$BT94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94<>\"Summer\",Usage!$EL94,Usage!$EI94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BX94,Usage!$BU94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94<>\"Summer\",Usage!$EM94,Usage!$EJ94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CC94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94<>\"Summer\",Usage!$FN94,Usage!$FK94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CD94,Usage!$CA94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94<>\"Summer\",Usage!$FO94,Usage!$FL94))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CE94,Usage!$CB94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M94<>\"Summer\",Usage!$FP94,Usage!$FM94))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM94","v":0},{"$f":"Usage!$GN94","v":0},{"$f":"Usage!$GN94","v":0},{"$f":"Usage!$GO94","v":0},{"$f":"Tenant!$H94","v":0},{"$f":"Usage!$GO94","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR94","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO94","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS94","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV94","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA94","v":0},{"$f":"Usage!$GZ94","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB94","v":0},{"$f":"Tenant!$I94","v":0},{"$f":"Usage!$HF94","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH94","v":0},{"$f":"Usage!$HG94","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI94","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A95","v":94},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B95","v":0},{"$f":"Tenant!$C95","v":0},{"$f":"Tenant!$D95","v":0},{"$f":"Tenant!$E95","v":0},{"$f":"Tenant!$G95","v":0},{"$f":"Usage!$D95","v":"00:00:00"},{"$f":"Usage!$E95","v":"00:00:00"},{"$f":"Usage!$F95","v":0},{"$f":"Usage!$G95","v":0},{"$f":"Usage!$H95","v":0},{"$f":"Usage!$X95","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ95","v":0},{"$f":"Usage!$AA95","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD95","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BV95,Usage!$BS95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CK95,Usage!$CH95)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BW95,Usage!$BT95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CL95,Usage!$CI95)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BX95,Usage!$BU95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CM95,Usage!$CJ95)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CC95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CX95,Usage!$CU95)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CD95,Usage!$CA95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CY95,Usage!$CV95)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CE95,Usage!$CB95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CZ95,Usage!$CW95)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BV95,Usage!$BS95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CK95,Usage!$CH95)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BW95,Usage!$BT95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CL95,Usage!$CI95)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BX95,Usage!$BU95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CM95,Usage!$CJ95)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CC95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CX95,Usage!$CU95)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CD95,Usage!$CA95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CY95,Usage!$CV95)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CE95,Usage!$CB95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CZ95,Usage!$CW95)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M95=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO95","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M95=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB95","v":0},{"$f":"Usage!$DL95","v":0},{"$f":"SUM(Usage!$DR95,Usage!$DV95)","v":0},{"$f":"SUM(Usage!$DT95,Usage!$DX95)","v":0},{"$f":"Usage!$GF95","v":0},{"$f":"SUM(Usage!$DR95,Usage!$DT95,Usage!$DV95,Usage!$DX95,Usage!$GG95)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ95","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC95","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB95","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE95","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED95","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG95","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK95,Usage!$GL95),0)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BV95,Usage!$BS95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95=\"Summer\",Usage!$EK95,Usage!$EH95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BW95,Usage!$BT95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95=\"Summer\",Usage!$EL95,Usage!$EI95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BX95,Usage!$BU95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95=\"Summer\",Usage!$EM95,Usage!$EJ95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CC95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95=\"Summer\",Usage!$FN95,Usage!$FK95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CD95,Usage!$CA95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95=\"Summer\",Usage!$FO95,Usage!$FL95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CE95,Usage!$CB95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95=\"Summer\",Usage!$FP95,Usage!$FM95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z95<>\"Summer\",Usage!$BW95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95<>\"Summer\",Usage!$EK95,Usage!$EH95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BW95,Usage!$BT95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95<>\"Summer\",Usage!$EL95,Usage!$EI95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BX95,Usage!$BU95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95<>\"Summer\",Usage!$EM95,Usage!$EJ95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CC95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95<>\"Summer\",Usage!$FN95,Usage!$FK95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CD95,Usage!$CA95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95<>\"Summer\",Usage!$FO95,Usage!$FL95))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CE95,Usage!$CB95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M95<>\"Summer\",Usage!$FP95,Usage!$FM95))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM95","v":0},{"$f":"Usage!$GN95","v":0},{"$f":"Usage!$GN95","v":0},{"$f":"Usage!$GO95","v":0},{"$f":"Tenant!$H95","v":0},{"$f":"Usage!$GO95","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR95","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO95","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS95","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV95","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA95","v":0},{"$f":"Usage!$GZ95","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB95","v":0},{"$f":"Tenant!$I95","v":0},{"$f":"Usage!$HF95","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH95","v":0},{"$f":"Usage!$HG95","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI95","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A96","v":95},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B96","v":0},{"$f":"Tenant!$C96","v":0},{"$f":"Tenant!$D96","v":0},{"$f":"Tenant!$E96","v":0},{"$f":"Tenant!$G96","v":0},{"$f":"Usage!$D96","v":"00:00:00"},{"$f":"Usage!$E96","v":"00:00:00"},{"$f":"Usage!$F96","v":0},{"$f":"Usage!$G96","v":0},{"$f":"Usage!$H96","v":0},{"$f":"Usage!$X96","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ96","v":0},{"$f":"Usage!$AA96","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD96","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BV96,Usage!$BS96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CK96,Usage!$CH96)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BW96,Usage!$BT96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CL96,Usage!$CI96)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BX96,Usage!$BU96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CM96,Usage!$CJ96)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CC96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CX96,Usage!$CU96)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CD96,Usage!$CA96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CY96,Usage!$CV96)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CE96,Usage!$CB96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CZ96,Usage!$CW96)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BV96,Usage!$BS96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CK96,Usage!$CH96)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BW96,Usage!$BT96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CL96,Usage!$CI96)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BX96,Usage!$BU96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CM96,Usage!$CJ96)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CC96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CX96,Usage!$CU96)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CD96,Usage!$CA96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CY96,Usage!$CV96)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CE96,Usage!$CB96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CZ96,Usage!$CW96)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M96=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO96","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M96=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB96","v":0},{"$f":"Usage!$DL96","v":0},{"$f":"SUM(Usage!$DR96,Usage!$DV96)","v":0},{"$f":"SUM(Usage!$DT96,Usage!$DX96)","v":0},{"$f":"Usage!$GF96","v":0},{"$f":"SUM(Usage!$DR96,Usage!$DT96,Usage!$DV96,Usage!$DX96,Usage!$GG96)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ96","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC96","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB96","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE96","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED96","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG96","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK96,Usage!$GL96),0)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BV96,Usage!$BS96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96=\"Summer\",Usage!$EK96,Usage!$EH96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BW96,Usage!$BT96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96=\"Summer\",Usage!$EL96,Usage!$EI96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BX96,Usage!$BU96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96=\"Summer\",Usage!$EM96,Usage!$EJ96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CC96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96=\"Summer\",Usage!$FN96,Usage!$FK96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CD96,Usage!$CA96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96=\"Summer\",Usage!$FO96,Usage!$FL96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CE96,Usage!$CB96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96=\"Summer\",Usage!$FP96,Usage!$FM96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z96<>\"Summer\",Usage!$BW96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96<>\"Summer\",Usage!$EK96,Usage!$EH96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BW96,Usage!$BT96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96<>\"Summer\",Usage!$EL96,Usage!$EI96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BX96,Usage!$BU96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96<>\"Summer\",Usage!$EM96,Usage!$EJ96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CC96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96<>\"Summer\",Usage!$FN96,Usage!$FK96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CD96,Usage!$CA96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96<>\"Summer\",Usage!$FO96,Usage!$FL96))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CE96,Usage!$CB96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M96<>\"Summer\",Usage!$FP96,Usage!$FM96))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM96","v":0},{"$f":"Usage!$GN96","v":0},{"$f":"Usage!$GN96","v":0},{"$f":"Usage!$GO96","v":0},{"$f":"Tenant!$H96","v":0},{"$f":"Usage!$GO96","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR96","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO96","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS96","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV96","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA96","v":0},{"$f":"Usage!$GZ96","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB96","v":0},{"$f":"Tenant!$I96","v":0},{"$f":"Usage!$HF96","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH96","v":0},{"$f":"Usage!$HG96","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI96","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A97","v":96},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B97","v":0},{"$f":"Tenant!$C97","v":0},{"$f":"Tenant!$D97","v":0},{"$f":"Tenant!$E97","v":0},{"$f":"Tenant!$G97","v":0},{"$f":"Usage!$D97","v":"00:00:00"},{"$f":"Usage!$E97","v":"00:00:00"},{"$f":"Usage!$F97","v":0},{"$f":"Usage!$G97","v":0},{"$f":"Usage!$H97","v":0},{"$f":"Usage!$X97","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ97","v":0},{"$f":"Usage!$AA97","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD97","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BV97,Usage!$BS97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CK97,Usage!$CH97)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BW97,Usage!$BT97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CL97,Usage!$CI97)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BX97,Usage!$BU97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CM97,Usage!$CJ97)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CC97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CX97,Usage!$CU97)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CD97,Usage!$CA97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CY97,Usage!$CV97)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CE97,Usage!$CB97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CZ97,Usage!$CW97)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BV97,Usage!$BS97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CK97,Usage!$CH97)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BW97,Usage!$BT97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CL97,Usage!$CI97)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BX97,Usage!$BU97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CM97,Usage!$CJ97)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CC97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CX97,Usage!$CU97)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CD97,Usage!$CA97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CY97,Usage!$CV97)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CE97,Usage!$CB97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CZ97,Usage!$CW97)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M97=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO97","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M97=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB97","v":0},{"$f":"Usage!$DL97","v":0},{"$f":"SUM(Usage!$DR97,Usage!$DV97)","v":0},{"$f":"SUM(Usage!$DT97,Usage!$DX97)","v":0},{"$f":"Usage!$GF97","v":0},{"$f":"SUM(Usage!$DR97,Usage!$DT97,Usage!$DV97,Usage!$DX97,Usage!$GG97)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ97","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC97","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB97","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE97","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED97","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG97","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK97,Usage!$GL97),0)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BV97,Usage!$BS97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97=\"Summer\",Usage!$EK97,Usage!$EH97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BW97,Usage!$BT97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97=\"Summer\",Usage!$EL97,Usage!$EI97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BX97,Usage!$BU97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97=\"Summer\",Usage!$EM97,Usage!$EJ97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CC97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97=\"Summer\",Usage!$FN97,Usage!$FK97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CD97,Usage!$CA97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97=\"Summer\",Usage!$FO97,Usage!$FL97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CE97,Usage!$CB97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97=\"Summer\",Usage!$FP97,Usage!$FM97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$BW97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97<>\"Summer\",Usage!$EK97,Usage!$EH97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BW97,Usage!$BT97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97<>\"Summer\",Usage!$EL97,Usage!$EI97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BX97,Usage!$BU97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97<>\"Summer\",Usage!$EM97,Usage!$EJ97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CC97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97<>\"Summer\",Usage!$FN97,Usage!$FK97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CD97,Usage!$CA97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97<>\"Summer\",Usage!$FO97,Usage!$FL97))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CE97,Usage!$CB97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M97<>\"Summer\",Usage!$FP97,Usage!$FM97))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM97","v":0},{"$f":"Usage!$GN97","v":0},{"$f":"Usage!$GN97","v":0},{"$f":"Usage!$GO97","v":0},{"$f":"Tenant!$H97","v":0},{"$f":"Usage!$GO97","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR97","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO97","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS97","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV97","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA97","v":0},{"$f":"Usage!$GZ97","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB97","v":0},{"$f":"Tenant!$I97","v":0},{"$f":"Usage!$HF97","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH97","v":0},{"$f":"Usage!$HG97","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI97","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A98","v":97},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B98","v":0},{"$f":"Tenant!$C98","v":0},{"$f":"Tenant!$D98","v":0},{"$f":"Tenant!$E98","v":0},{"$f":"Tenant!$G98","v":0},{"$f":"Usage!$D98","v":"00:00:00"},{"$f":"Usage!$E98","v":"00:00:00"},{"$f":"Usage!$F98","v":0},{"$f":"Usage!$G98","v":0},{"$f":"Usage!$H98","v":0},{"$f":"Usage!$X98","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ98","v":0},{"$f":"Usage!$AA98","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD98","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BV98,Usage!$BS98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CK98,Usage!$CH98)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BW98,Usage!$BT98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CL98,Usage!$CI98)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BX98,Usage!$BU98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CM98,Usage!$CJ98)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CC98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CX98,Usage!$CU98)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CD98,Usage!$CA98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CY98,Usage!$CV98)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CE98,Usage!$CB98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CZ98,Usage!$CW98)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BV98,Usage!$BS98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CK98,Usage!$CH98)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BW98,Usage!$BT98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CL98,Usage!$CI98)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BX98,Usage!$BU98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CM98,Usage!$CJ98)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CC98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CX98,Usage!$CU98)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CD98,Usage!$CA98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CY98,Usage!$CV98)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CE98,Usage!$CB98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CZ98,Usage!$CW98)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M98=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO98","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M98=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB98","v":0},{"$f":"Usage!$DL98","v":0},{"$f":"SUM(Usage!$DR98,Usage!$DV98)","v":0},{"$f":"SUM(Usage!$DT98,Usage!$DX98)","v":0},{"$f":"Usage!$GF98","v":0},{"$f":"SUM(Usage!$DR98,Usage!$DT98,Usage!$DV98,Usage!$DX98,Usage!$GG98)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ98","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC98","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB98","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE98","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED98","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG98","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK98,Usage!$GL98),0)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BV98,Usage!$BS98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98=\"Summer\",Usage!$EK98,Usage!$EH98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BW98,Usage!$BT98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98=\"Summer\",Usage!$EL98,Usage!$EI98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BX98,Usage!$BU98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98=\"Summer\",Usage!$EM98,Usage!$EJ98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CC98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98=\"Summer\",Usage!$FN98,Usage!$FK98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CD98,Usage!$CA98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98=\"Summer\",Usage!$FO98,Usage!$FL98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CE98,Usage!$CB98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98=\"Summer\",Usage!$FP98,Usage!$FM98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z98<>\"Summer\",Usage!$BW98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98<>\"Summer\",Usage!$EK98,Usage!$EH98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BW98,Usage!$BT98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98<>\"Summer\",Usage!$EL98,Usage!$EI98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BX98,Usage!$BU98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98<>\"Summer\",Usage!$EM98,Usage!$EJ98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CC98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98<>\"Summer\",Usage!$FN98,Usage!$FK98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CD98,Usage!$CA98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98<>\"Summer\",Usage!$FO98,Usage!$FL98))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CE98,Usage!$CB98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M98<>\"Summer\",Usage!$FP98,Usage!$FM98))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM98","v":0},{"$f":"Usage!$GN98","v":0},{"$f":"Usage!$GN98","v":0},{"$f":"Usage!$GO98","v":0},{"$f":"Tenant!$H98","v":0},{"$f":"Usage!$GO98","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR98","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO98","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS98","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV98","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA98","v":0},{"$f":"Usage!$GZ98","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB98","v":0},{"$f":"Tenant!$I98","v":0},{"$f":"Usage!$HF98","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH98","v":0},{"$f":"Usage!$HG98","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI98","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A99","v":98},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B99","v":0},{"$f":"Tenant!$C99","v":0},{"$f":"Tenant!$D99","v":0},{"$f":"Tenant!$E99","v":0},{"$f":"Tenant!$G99","v":0},{"$f":"Usage!$D99","v":"00:00:00"},{"$f":"Usage!$E99","v":"00:00:00"},{"$f":"Usage!$F99","v":0},{"$f":"Usage!$G99","v":0},{"$f":"Usage!$H99","v":0},{"$f":"Usage!$X99","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ99","v":0},{"$f":"Usage!$AA99","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD99","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BV99,Usage!$BS99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CK99,Usage!$CH99)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BW99,Usage!$BT99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CL99,Usage!$CI99)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BX99,Usage!$BU99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CM99,Usage!$CJ99)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CC99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CX99,Usage!$CU99)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CD99,Usage!$CA99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CY99,Usage!$CV99)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CE99,Usage!$CB99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CZ99,Usage!$CW99)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BV99,Usage!$BS99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CK99,Usage!$CH99)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BW99,Usage!$BT99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CL99,Usage!$CI99)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BX99,Usage!$BU99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CM99,Usage!$CJ99)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CC99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CX99,Usage!$CU99)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CD99,Usage!$CA99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CY99,Usage!$CV99)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CE99,Usage!$CB99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CZ99,Usage!$CW99)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M99=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO99","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M99=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB99","v":0},{"$f":"Usage!$DL99","v":0},{"$f":"SUM(Usage!$DR99,Usage!$DV99)","v":0},{"$f":"SUM(Usage!$DT99,Usage!$DX99)","v":0},{"$f":"Usage!$GF99","v":0},{"$f":"SUM(Usage!$DR99,Usage!$DT99,Usage!$DV99,Usage!$DX99,Usage!$GG99)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ99","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC99","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB99","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE99","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED99","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG99","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK99,Usage!$GL99),0)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BV99,Usage!$BS99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99=\"Summer\",Usage!$EK99,Usage!$EH99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BW99,Usage!$BT99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99=\"Summer\",Usage!$EL99,Usage!$EI99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BX99,Usage!$BU99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99=\"Summer\",Usage!$EM99,Usage!$EJ99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CC99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99=\"Summer\",Usage!$FN99,Usage!$FK99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CD99,Usage!$CA99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99=\"Summer\",Usage!$FO99,Usage!$FL99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CE99,Usage!$CB99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99=\"Summer\",Usage!$FP99,Usage!$FM99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z99<>\"Summer\",Usage!$BW99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99<>\"Summer\",Usage!$EK99,Usage!$EH99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BW99,Usage!$BT99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99<>\"Summer\",Usage!$EL99,Usage!$EI99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BX99,Usage!$BU99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99<>\"Summer\",Usage!$EM99,Usage!$EJ99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CC99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99<>\"Summer\",Usage!$FN99,Usage!$FK99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CD99,Usage!$CA99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99<>\"Summer\",Usage!$FO99,Usage!$FL99))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CE99,Usage!$CB99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M99<>\"Summer\",Usage!$FP99,Usage!$FM99))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM99","v":0},{"$f":"Usage!$GN99","v":0},{"$f":"Usage!$GN99","v":0},{"$f":"Usage!$GO99","v":0},{"$f":"Tenant!$H99","v":0},{"$f":"Usage!$GO99","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR99","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO99","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS99","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV99","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA99","v":0},{"$f":"Usage!$GZ99","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB99","v":0},{"$f":"Tenant!$I99","v":0},{"$f":"Usage!$HF99","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH99","v":0},{"$f":"Usage!$HG99","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI99","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A100","v":99},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B100","v":0},{"$f":"Tenant!$C100","v":0},{"$f":"Tenant!$D100","v":0},{"$f":"Tenant!$E100","v":0},{"$f":"Tenant!$G100","v":0},{"$f":"Usage!$D100","v":"00:00:00"},{"$f":"Usage!$E100","v":"00:00:00"},{"$f":"Usage!$F100","v":0},{"$f":"Usage!$G100","v":0},{"$f":"Usage!$H100","v":0},{"$f":"Usage!$X100","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ100","v":0},{"$f":"Usage!$AA100","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD100","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BV100,Usage!$BS100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CK100,Usage!$CH100)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BW100,Usage!$BT100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CL100,Usage!$CI100)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BX100,Usage!$BU100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CM100,Usage!$CJ100)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CC100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CX100,Usage!$CU100)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CD100,Usage!$CA100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CY100,Usage!$CV100)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CE100,Usage!$CB100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CZ100,Usage!$CW100)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BV100,Usage!$BS100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CK100,Usage!$CH100)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BW100,Usage!$BT100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CL100,Usage!$CI100)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BX100,Usage!$BU100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CM100,Usage!$CJ100)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CC100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CX100,Usage!$CU100)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CD100,Usage!$CA100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CY100,Usage!$CV100)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CE100,Usage!$CB100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CZ100,Usage!$CW100)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M100=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO100","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M100=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB100","v":0},{"$f":"Usage!$DL100","v":0},{"$f":"SUM(Usage!$DR100,Usage!$DV100)","v":0},{"$f":"SUM(Usage!$DT100,Usage!$DX100)","v":0},{"$f":"Usage!$GF100","v":0},{"$f":"SUM(Usage!$DR100,Usage!$DT100,Usage!$DV100,Usage!$DX100,Usage!$GG100)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ100","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC100","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB100","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE100","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED100","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG100","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK100,Usage!$GL100),0)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BV100,Usage!$BS100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100=\"Summer\",Usage!$EK100,Usage!$EH100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BW100,Usage!$BT100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100=\"Summer\",Usage!$EL100,Usage!$EI100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BX100,Usage!$BU100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100=\"Summer\",Usage!$EM100,Usage!$EJ100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CC100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100=\"Summer\",Usage!$FN100,Usage!$FK100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CD100,Usage!$CA100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100=\"Summer\",Usage!$FO100,Usage!$FL100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CE100,Usage!$CB100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100=\"Summer\",Usage!$FP100,Usage!$FM100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$BW100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100<>\"Summer\",Usage!$EK100,Usage!$EH100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BW100,Usage!$BT100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100<>\"Summer\",Usage!$EL100,Usage!$EI100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BX100,Usage!$BU100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100<>\"Summer\",Usage!$EM100,Usage!$EJ100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CC100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100<>\"Summer\",Usage!$FN100,Usage!$FK100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CD100,Usage!$CA100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100<>\"Summer\",Usage!$FO100,Usage!$FL100))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CE100,Usage!$CB100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M100<>\"Summer\",Usage!$FP100,Usage!$FM100))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM100","v":0},{"$f":"Usage!$GN100","v":0},{"$f":"Usage!$GN100","v":0},{"$f":"Usage!$GO100","v":0},{"$f":"Tenant!$H100","v":0},{"$f":"Usage!$GO100","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR100","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO100","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS100","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV100","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA100","v":0},{"$f":"Usage!$GZ100","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB100","v":0},{"$f":"Tenant!$I100","v":0},{"$f":"Usage!$HF100","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH100","v":0},{"$f":"Usage!$HG100","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI100","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A101","v":100},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B101","v":0},{"$f":"Tenant!$C101","v":0},{"$f":"Tenant!$D101","v":0},{"$f":"Tenant!$E101","v":0},{"$f":"Tenant!$G101","v":0},{"$f":"Usage!$D101","v":"00:00:00"},{"$f":"Usage!$E101","v":"00:00:00"},{"$f":"Usage!$F101","v":0},{"$f":"Usage!$G101","v":0},{"$f":"Usage!$H101","v":0},{"$f":"Usage!$X101","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ101","v":0},{"$f":"Usage!$AA101","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD101","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BV101,Usage!$BS101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CK101,Usage!$CH101)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BW101,Usage!$BT101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CL101,Usage!$CI101)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BX101,Usage!$BU101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CM101,Usage!$CJ101)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CC101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CX101,Usage!$CU101)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CD101,Usage!$CA101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CY101,Usage!$CV101)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CE101,Usage!$CB101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CZ101,Usage!$CW101)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BV101,Usage!$BS101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CK101,Usage!$CH101)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BW101,Usage!$BT101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CL101,Usage!$CI101)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BX101,Usage!$BU101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CM101,Usage!$CJ101)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CC101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CX101,Usage!$CU101)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CD101,Usage!$CA101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CY101,Usage!$CV101)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CE101,Usage!$CB101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CZ101,Usage!$CW101)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M101=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO101","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M101=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB101","v":0},{"$f":"Usage!$DL101","v":0},{"$f":"SUM(Usage!$DR101,Usage!$DV101)","v":0},{"$f":"SUM(Usage!$DT101,Usage!$DX101)","v":0},{"$f":"Usage!$GF101","v":0},{"$f":"SUM(Usage!$DR101,Usage!$DT101,Usage!$DV101,Usage!$DX101,Usage!$GG101)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ101","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC101","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB101","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE101","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED101","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG101","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK101,Usage!$GL101),0)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BV101,Usage!$BS101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101=\"Summer\",Usage!$EK101,Usage!$EH101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BW101,Usage!$BT101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101=\"Summer\",Usage!$EL101,Usage!$EI101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BX101,Usage!$BU101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101=\"Summer\",Usage!$EM101,Usage!$EJ101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CC101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101=\"Summer\",Usage!$FN101,Usage!$FK101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CD101,Usage!$CA101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101=\"Summer\",Usage!$FO101,Usage!$FL101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CE101,Usage!$CB101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101=\"Summer\",Usage!$FP101,Usage!$FM101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z101<>\"Summer\",Usage!$BW101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101<>\"Summer\",Usage!$EK101,Usage!$EH101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BW101,Usage!$BT101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101<>\"Summer\",Usage!$EL101,Usage!$EI101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BX101,Usage!$BU101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101<>\"Summer\",Usage!$EM101,Usage!$EJ101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CC101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101<>\"Summer\",Usage!$FN101,Usage!$FK101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CD101,Usage!$CA101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101<>\"Summer\",Usage!$FO101,Usage!$FL101))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CE101,Usage!$CB101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M101<>\"Summer\",Usage!$FP101,Usage!$FM101))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM101","v":0},{"$f":"Usage!$GN101","v":0},{"$f":"Usage!$GN101","v":0},{"$f":"Usage!$GO101","v":0},{"$f":"Tenant!$H101","v":0},{"$f":"Usage!$GO101","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR101","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO101","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS101","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV101","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA101","v":0},{"$f":"Usage!$GZ101","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB101","v":0},{"$f":"Tenant!$I101","v":0},{"$f":"Usage!$HF101","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH101","v":0},{"$f":"Usage!$HG101","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI101","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A102","v":101},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B102","v":0},{"$f":"Tenant!$C102","v":0},{"$f":"Tenant!$D102","v":0},{"$f":"Tenant!$E102","v":0},{"$f":"Tenant!$G102","v":0},{"$f":"Usage!$D102","v":"00:00:00"},{"$f":"Usage!$E102","v":"00:00:00"},{"$f":"Usage!$F102","v":0},{"$f":"Usage!$G102","v":0},{"$f":"Usage!$H102","v":0},{"$f":"Usage!$X102","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ102","v":0},{"$f":"Usage!$AA102","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD102","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BV102,Usage!$BS102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CK102,Usage!$CH102)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BW102,Usage!$BT102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CL102,Usage!$CI102)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BX102,Usage!$BU102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CM102,Usage!$CJ102)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CC102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CX102,Usage!$CU102)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CD102,Usage!$CA102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CY102,Usage!$CV102)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CE102,Usage!$CB102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CZ102,Usage!$CW102)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BV102,Usage!$BS102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CK102,Usage!$CH102)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BW102,Usage!$BT102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CL102,Usage!$CI102)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BX102,Usage!$BU102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CM102,Usage!$CJ102)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CC102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CX102,Usage!$CU102)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CD102,Usage!$CA102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CY102,Usage!$CV102)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CE102,Usage!$CB102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CZ102,Usage!$CW102)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M102=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO102","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M102=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB102","v":0},{"$f":"Usage!$DL102","v":0},{"$f":"SUM(Usage!$DR102,Usage!$DV102)","v":0},{"$f":"SUM(Usage!$DT102,Usage!$DX102)","v":0},{"$f":"Usage!$GF102","v":0},{"$f":"SUM(Usage!$DR102,Usage!$DT102,Usage!$DV102,Usage!$DX102,Usage!$GG102)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ102","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC102","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB102","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE102","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED102","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG102","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK102,Usage!$GL102),0)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BV102,Usage!$BS102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102=\"Summer\",Usage!$EK102,Usage!$EH102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BW102,Usage!$BT102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102=\"Summer\",Usage!$EL102,Usage!$EI102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BX102,Usage!$BU102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102=\"Summer\",Usage!$EM102,Usage!$EJ102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CC102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102=\"Summer\",Usage!$FN102,Usage!$FK102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CD102,Usage!$CA102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102=\"Summer\",Usage!$FO102,Usage!$FL102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CE102,Usage!$CB102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102=\"Summer\",Usage!$FP102,Usage!$FM102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$BW102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102<>\"Summer\",Usage!$EK102,Usage!$EH102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BW102,Usage!$BT102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102<>\"Summer\",Usage!$EL102,Usage!$EI102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BX102,Usage!$BU102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102<>\"Summer\",Usage!$EM102,Usage!$EJ102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CC102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102<>\"Summer\",Usage!$FN102,Usage!$FK102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CD102,Usage!$CA102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102<>\"Summer\",Usage!$FO102,Usage!$FL102))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CE102,Usage!$CB102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M102<>\"Summer\",Usage!$FP102,Usage!$FM102))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM102","v":0},{"$f":"Usage!$GN102","v":0},{"$f":"Usage!$GN102","v":0},{"$f":"Usage!$GO102","v":0},{"$f":"Tenant!$H102","v":0},{"$f":"Usage!$GO102","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR102","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO102","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS102","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV102","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA102","v":0},{"$f":"Usage!$GZ102","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB102","v":0},{"$f":"Tenant!$I102","v":0},{"$f":"Usage!$HF102","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH102","v":0},{"$f":"Usage!$HG102","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI102","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A103","v":102},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B103","v":0},{"$f":"Tenant!$C103","v":0},{"$f":"Tenant!$D103","v":0},{"$f":"Tenant!$E103","v":0},{"$f":"Tenant!$G103","v":0},{"$f":"Usage!$D103","v":"00:00:00"},{"$f":"Usage!$E103","v":"00:00:00"},{"$f":"Usage!$F103","v":0},{"$f":"Usage!$G103","v":0},{"$f":"Usage!$H103","v":0},{"$f":"Usage!$X103","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ103","v":0},{"$f":"Usage!$AA103","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD103","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BV103,Usage!$BS103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CK103,Usage!$CH103)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BW103,Usage!$BT103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CL103,Usage!$CI103)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BX103,Usage!$BU103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CM103,Usage!$CJ103)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CC103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CX103,Usage!$CU103)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CD103,Usage!$CA103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CY103,Usage!$CV103)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CE103,Usage!$CB103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CZ103,Usage!$CW103)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BV103,Usage!$BS103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CK103,Usage!$CH103)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BW103,Usage!$BT103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CL103,Usage!$CI103)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BX103,Usage!$BU103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CM103,Usage!$CJ103)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CC103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CX103,Usage!$CU103)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CD103,Usage!$CA103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CY103,Usage!$CV103)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CE103,Usage!$CB103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CZ103,Usage!$CW103)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M103=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO103","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M103=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB103","v":0},{"$f":"Usage!$DL103","v":0},{"$f":"SUM(Usage!$DR103,Usage!$DV103)","v":0},{"$f":"SUM(Usage!$DT103,Usage!$DX103)","v":0},{"$f":"Usage!$GF103","v":0},{"$f":"SUM(Usage!$DR103,Usage!$DT103,Usage!$DV103,Usage!$DX103,Usage!$GG103)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ103","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC103","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB103","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE103","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED103","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG103","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK103,Usage!$GL103),0)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BV103,Usage!$BS103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103=\"Summer\",Usage!$EK103,Usage!$EH103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BW103,Usage!$BT103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103=\"Summer\",Usage!$EL103,Usage!$EI103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BX103,Usage!$BU103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103=\"Summer\",Usage!$EM103,Usage!$EJ103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CC103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103=\"Summer\",Usage!$FN103,Usage!$FK103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CD103,Usage!$CA103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103=\"Summer\",Usage!$FO103,Usage!$FL103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CE103,Usage!$CB103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103=\"Summer\",Usage!$FP103,Usage!$FM103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z103<>\"Summer\",Usage!$BW103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103<>\"Summer\",Usage!$EK103,Usage!$EH103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BW103,Usage!$BT103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103<>\"Summer\",Usage!$EL103,Usage!$EI103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BX103,Usage!$BU103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103<>\"Summer\",Usage!$EM103,Usage!$EJ103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CC103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103<>\"Summer\",Usage!$FN103,Usage!$FK103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CD103,Usage!$CA103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103<>\"Summer\",Usage!$FO103,Usage!$FL103))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CE103,Usage!$CB103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M103<>\"Summer\",Usage!$FP103,Usage!$FM103))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM103","v":0},{"$f":"Usage!$GN103","v":0},{"$f":"Usage!$GN103","v":0},{"$f":"Usage!$GO103","v":0},{"$f":"Tenant!$H103","v":0},{"$f":"Usage!$GO103","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR103","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO103","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS103","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV103","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA103","v":0},{"$f":"Usage!$GZ103","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB103","v":0},{"$f":"Tenant!$I103","v":0},{"$f":"Usage!$HF103","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH103","v":0},{"$f":"Usage!$HG103","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI103","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A104","v":103},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B104","v":0},{"$f":"Tenant!$C104","v":0},{"$f":"Tenant!$D104","v":0},{"$f":"Tenant!$E104","v":0},{"$f":"Tenant!$G104","v":0},{"$f":"Usage!$D104","v":"00:00:00"},{"$f":"Usage!$E104","v":"00:00:00"},{"$f":"Usage!$F104","v":0},{"$f":"Usage!$G104","v":0},{"$f":"Usage!$H104","v":0},{"$f":"Usage!$X104","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ104","v":0},{"$f":"Usage!$AA104","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD104","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BV104,Usage!$BS104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CK104,Usage!$CH104)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BW104,Usage!$BT104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CL104,Usage!$CI104)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BX104,Usage!$BU104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CM104,Usage!$CJ104)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CC104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CX104,Usage!$CU104)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CD104,Usage!$CA104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CY104,Usage!$CV104)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CE104,Usage!$CB104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CZ104,Usage!$CW104)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BV104,Usage!$BS104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CK104,Usage!$CH104)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BW104,Usage!$BT104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CL104,Usage!$CI104)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BX104,Usage!$BU104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CM104,Usage!$CJ104)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CC104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CX104,Usage!$CU104)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CD104,Usage!$CA104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CY104,Usage!$CV104)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CE104,Usage!$CB104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CZ104,Usage!$CW104)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M104=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO104","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M104=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB104","v":0},{"$f":"Usage!$DL104","v":0},{"$f":"SUM(Usage!$DR104,Usage!$DV104)","v":0},{"$f":"SUM(Usage!$DT104,Usage!$DX104)","v":0},{"$f":"Usage!$GF104","v":0},{"$f":"SUM(Usage!$DR104,Usage!$DT104,Usage!$DV104,Usage!$DX104,Usage!$GG104)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ104","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC104","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB104","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE104","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED104","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG104","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK104,Usage!$GL104),0)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BV104,Usage!$BS104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104=\"Summer\",Usage!$EK104,Usage!$EH104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BW104,Usage!$BT104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104=\"Summer\",Usage!$EL104,Usage!$EI104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BX104,Usage!$BU104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104=\"Summer\",Usage!$EM104,Usage!$EJ104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CC104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104=\"Summer\",Usage!$FN104,Usage!$FK104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CD104,Usage!$CA104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104=\"Summer\",Usage!$FO104,Usage!$FL104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CE104,Usage!$CB104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104=\"Summer\",Usage!$FP104,Usage!$FM104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z104<>\"Summer\",Usage!$BW104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104<>\"Summer\",Usage!$EK104,Usage!$EH104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BW104,Usage!$BT104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104<>\"Summer\",Usage!$EL104,Usage!$EI104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BX104,Usage!$BU104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104<>\"Summer\",Usage!$EM104,Usage!$EJ104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CC104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104<>\"Summer\",Usage!$FN104,Usage!$FK104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CD104,Usage!$CA104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104<>\"Summer\",Usage!$FO104,Usage!$FL104))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CE104,Usage!$CB104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M104<>\"Summer\",Usage!$FP104,Usage!$FM104))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM104","v":0},{"$f":"Usage!$GN104","v":0},{"$f":"Usage!$GN104","v":0},{"$f":"Usage!$GO104","v":0},{"$f":"Tenant!$H104","v":0},{"$f":"Usage!$GO104","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR104","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO104","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS104","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV104","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA104","v":0},{"$f":"Usage!$GZ104","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB104","v":0},{"$f":"Tenant!$I104","v":0},{"$f":"Usage!$HF104","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH104","v":0},{"$f":"Usage!$HG104","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI104","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A105","v":104},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B105","v":0},{"$f":"Tenant!$C105","v":0},{"$f":"Tenant!$D105","v":0},{"$f":"Tenant!$E105","v":0},{"$f":"Tenant!$G105","v":0},{"$f":"Usage!$D105","v":"00:00:00"},{"$f":"Usage!$E105","v":"00:00:00"},{"$f":"Usage!$F105","v":0},{"$f":"Usage!$G105","v":0},{"$f":"Usage!$H105","v":0},{"$f":"Usage!$X105","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ105","v":0},{"$f":"Usage!$AA105","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD105","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BV105,Usage!$BS105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CK105,Usage!$CH105)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BW105,Usage!$BT105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CL105,Usage!$CI105)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BX105,Usage!$BU105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CM105,Usage!$CJ105)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CC105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CX105,Usage!$CU105)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CD105,Usage!$CA105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CY105,Usage!$CV105)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CE105,Usage!$CB105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CZ105,Usage!$CW105)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BV105,Usage!$BS105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CK105,Usage!$CH105)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BW105,Usage!$BT105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CL105,Usage!$CI105)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BX105,Usage!$BU105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CM105,Usage!$CJ105)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CC105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CX105,Usage!$CU105)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CD105,Usage!$CA105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CY105,Usage!$CV105)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CE105,Usage!$CB105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CZ105,Usage!$CW105)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M105=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO105","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M105=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB105","v":0},{"$f":"Usage!$DL105","v":0},{"$f":"SUM(Usage!$DR105,Usage!$DV105)","v":0},{"$f":"SUM(Usage!$DT105,Usage!$DX105)","v":0},{"$f":"Usage!$GF105","v":0},{"$f":"SUM(Usage!$DR105,Usage!$DT105,Usage!$DV105,Usage!$DX105,Usage!$GG105)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ105","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC105","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB105","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE105","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED105","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG105","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK105,Usage!$GL105),0)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BV105,Usage!$BS105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105=\"Summer\",Usage!$EK105,Usage!$EH105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BW105,Usage!$BT105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105=\"Summer\",Usage!$EL105,Usage!$EI105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BX105,Usage!$BU105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105=\"Summer\",Usage!$EM105,Usage!$EJ105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CC105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105=\"Summer\",Usage!$FN105,Usage!$FK105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CD105,Usage!$CA105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105=\"Summer\",Usage!$FO105,Usage!$FL105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CE105,Usage!$CB105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105=\"Summer\",Usage!$FP105,Usage!$FM105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z105<>\"Summer\",Usage!$BW105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105<>\"Summer\",Usage!$EK105,Usage!$EH105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BW105,Usage!$BT105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105<>\"Summer\",Usage!$EL105,Usage!$EI105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BX105,Usage!$BU105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105<>\"Summer\",Usage!$EM105,Usage!$EJ105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CC105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105<>\"Summer\",Usage!$FN105,Usage!$FK105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CD105,Usage!$CA105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105<>\"Summer\",Usage!$FO105,Usage!$FL105))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CE105,Usage!$CB105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M105<>\"Summer\",Usage!$FP105,Usage!$FM105))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM105","v":0},{"$f":"Usage!$GN105","v":0},{"$f":"Usage!$GN105","v":0},{"$f":"Usage!$GO105","v":0},{"$f":"Tenant!$H105","v":0},{"$f":"Usage!$GO105","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR105","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO105","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS105","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV105","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA105","v":0},{"$f":"Usage!$GZ105","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB105","v":0},{"$f":"Tenant!$I105","v":0},{"$f":"Usage!$HF105","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH105","v":0},{"$f":"Usage!$HG105","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI105","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A106","v":105},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B106","v":0},{"$f":"Tenant!$C106","v":0},{"$f":"Tenant!$D106","v":0},{"$f":"Tenant!$E106","v":0},{"$f":"Tenant!$G106","v":0},{"$f":"Usage!$D106","v":"00:00:00"},{"$f":"Usage!$E106","v":"00:00:00"},{"$f":"Usage!$F106","v":0},{"$f":"Usage!$G106","v":0},{"$f":"Usage!$H106","v":0},{"$f":"Usage!$X106","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ106","v":0},{"$f":"Usage!$AA106","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD106","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BV106,Usage!$BS106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CK106,Usage!$CH106)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BW106,Usage!$BT106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CL106,Usage!$CI106)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BX106,Usage!$BU106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CM106,Usage!$CJ106)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CC106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CX106,Usage!$CU106)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CD106,Usage!$CA106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CY106,Usage!$CV106)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CE106,Usage!$CB106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CZ106,Usage!$CW106)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BV106,Usage!$BS106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CK106,Usage!$CH106)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BW106,Usage!$BT106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CL106,Usage!$CI106)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BX106,Usage!$BU106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CM106,Usage!$CJ106)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CC106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CX106,Usage!$CU106)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CD106,Usage!$CA106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CY106,Usage!$CV106)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CE106,Usage!$CB106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CZ106,Usage!$CW106)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M106=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO106","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M106=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB106","v":0},{"$f":"Usage!$DL106","v":0},{"$f":"SUM(Usage!$DR106,Usage!$DV106)","v":0},{"$f":"SUM(Usage!$DT106,Usage!$DX106)","v":0},{"$f":"Usage!$GF106","v":0},{"$f":"SUM(Usage!$DR106,Usage!$DT106,Usage!$DV106,Usage!$DX106,Usage!$GG106)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ106","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC106","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB106","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE106","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED106","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG106","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK106,Usage!$GL106),0)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BV106,Usage!$BS106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106=\"Summer\",Usage!$EK106,Usage!$EH106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BW106,Usage!$BT106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106=\"Summer\",Usage!$EL106,Usage!$EI106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BX106,Usage!$BU106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106=\"Summer\",Usage!$EM106,Usage!$EJ106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CC106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106=\"Summer\",Usage!$FN106,Usage!$FK106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CD106,Usage!$CA106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106=\"Summer\",Usage!$FO106,Usage!$FL106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CE106,Usage!$CB106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106=\"Summer\",Usage!$FP106,Usage!$FM106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z106<>\"Summer\",Usage!$BW106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106<>\"Summer\",Usage!$EK106,Usage!$EH106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BW106,Usage!$BT106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106<>\"Summer\",Usage!$EL106,Usage!$EI106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BX106,Usage!$BU106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106<>\"Summer\",Usage!$EM106,Usage!$EJ106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CC106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106<>\"Summer\",Usage!$FN106,Usage!$FK106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CD106,Usage!$CA106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106<>\"Summer\",Usage!$FO106,Usage!$FL106))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CE106,Usage!$CB106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M106<>\"Summer\",Usage!$FP106,Usage!$FM106))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM106","v":0},{"$f":"Usage!$GN106","v":0},{"$f":"Usage!$GN106","v":0},{"$f":"Usage!$GO106","v":0},{"$f":"Tenant!$H106","v":0},{"$f":"Usage!$GO106","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR106","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO106","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS106","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV106","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA106","v":0},{"$f":"Usage!$GZ106","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB106","v":0},{"$f":"Tenant!$I106","v":0},{"$f":"Usage!$HF106","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH106","v":0},{"$f":"Usage!$HG106","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI106","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A107","v":106},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B107","v":0},{"$f":"Tenant!$C107","v":0},{"$f":"Tenant!$D107","v":0},{"$f":"Tenant!$E107","v":0},{"$f":"Tenant!$G107","v":0},{"$f":"Usage!$D107","v":"00:00:00"},{"$f":"Usage!$E107","v":"00:00:00"},{"$f":"Usage!$F107","v":0},{"$f":"Usage!$G107","v":0},{"$f":"Usage!$H107","v":0},{"$f":"Usage!$X107","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ107","v":0},{"$f":"Usage!$AA107","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD107","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BV107,Usage!$BS107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CK107,Usage!$CH107)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BW107,Usage!$BT107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CL107,Usage!$CI107)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BX107,Usage!$BU107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CM107,Usage!$CJ107)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CC107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CX107,Usage!$CU107)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CD107,Usage!$CA107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CY107,Usage!$CV107)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CE107,Usage!$CB107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CZ107,Usage!$CW107)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BV107,Usage!$BS107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CK107,Usage!$CH107)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BW107,Usage!$BT107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CL107,Usage!$CI107)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BX107,Usage!$BU107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CM107,Usage!$CJ107)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CC107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CX107,Usage!$CU107)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CD107,Usage!$CA107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CY107,Usage!$CV107)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CE107,Usage!$CB107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CZ107,Usage!$CW107)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M107=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO107","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M107=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB107","v":0},{"$f":"Usage!$DL107","v":0},{"$f":"SUM(Usage!$DR107,Usage!$DV107)","v":0},{"$f":"SUM(Usage!$DT107,Usage!$DX107)","v":0},{"$f":"Usage!$GF107","v":0},{"$f":"SUM(Usage!$DR107,Usage!$DT107,Usage!$DV107,Usage!$DX107,Usage!$GG107)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ107","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC107","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB107","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE107","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED107","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG107","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK107,Usage!$GL107),0)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BV107,Usage!$BS107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107=\"Summer\",Usage!$EK107,Usage!$EH107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BW107,Usage!$BT107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107=\"Summer\",Usage!$EL107,Usage!$EI107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BX107,Usage!$BU107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107=\"Summer\",Usage!$EM107,Usage!$EJ107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CC107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107=\"Summer\",Usage!$FN107,Usage!$FK107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CD107,Usage!$CA107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107=\"Summer\",Usage!$FO107,Usage!$FL107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CE107,Usage!$CB107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107=\"Summer\",Usage!$FP107,Usage!$FM107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z107<>\"Summer\",Usage!$BW107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107<>\"Summer\",Usage!$EK107,Usage!$EH107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BW107,Usage!$BT107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107<>\"Summer\",Usage!$EL107,Usage!$EI107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BX107,Usage!$BU107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107<>\"Summer\",Usage!$EM107,Usage!$EJ107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CC107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107<>\"Summer\",Usage!$FN107,Usage!$FK107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CD107,Usage!$CA107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107<>\"Summer\",Usage!$FO107,Usage!$FL107))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CE107,Usage!$CB107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M107<>\"Summer\",Usage!$FP107,Usage!$FM107))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM107","v":0},{"$f":"Usage!$GN107","v":0},{"$f":"Usage!$GN107","v":0},{"$f":"Usage!$GO107","v":0},{"$f":"Tenant!$H107","v":0},{"$f":"Usage!$GO107","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR107","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO107","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS107","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV107","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA107","v":0},{"$f":"Usage!$GZ107","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB107","v":0},{"$f":"Tenant!$I107","v":0},{"$f":"Usage!$HF107","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH107","v":0},{"$f":"Usage!$HG107","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI107","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A108","v":107},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B108","v":0},{"$f":"Tenant!$C108","v":0},{"$f":"Tenant!$D108","v":0},{"$f":"Tenant!$E108","v":0},{"$f":"Tenant!$G108","v":0},{"$f":"Usage!$D108","v":"00:00:00"},{"$f":"Usage!$E108","v":"00:00:00"},{"$f":"Usage!$F108","v":0},{"$f":"Usage!$G108","v":0},{"$f":"Usage!$H108","v":0},{"$f":"Usage!$X108","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ108","v":0},{"$f":"Usage!$AA108","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD108","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BV108,Usage!$BS108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CK108,Usage!$CH108)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BW108,Usage!$BT108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CL108,Usage!$CI108)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BX108,Usage!$BU108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CM108,Usage!$CJ108)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CC108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CX108,Usage!$CU108)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CD108,Usage!$CA108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CY108,Usage!$CV108)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CE108,Usage!$CB108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CZ108,Usage!$CW108)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BV108,Usage!$BS108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CK108,Usage!$CH108)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BW108,Usage!$BT108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CL108,Usage!$CI108)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BX108,Usage!$BU108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CM108,Usage!$CJ108)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CC108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CX108,Usage!$CU108)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CD108,Usage!$CA108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CY108,Usage!$CV108)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CE108,Usage!$CB108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CZ108,Usage!$CW108)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M108=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO108","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M108=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB108","v":0},{"$f":"Usage!$DL108","v":0},{"$f":"SUM(Usage!$DR108,Usage!$DV108)","v":0},{"$f":"SUM(Usage!$DT108,Usage!$DX108)","v":0},{"$f":"Usage!$GF108","v":0},{"$f":"SUM(Usage!$DR108,Usage!$DT108,Usage!$DV108,Usage!$DX108,Usage!$GG108)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ108","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC108","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB108","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE108","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED108","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG108","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK108,Usage!$GL108),0)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BV108,Usage!$BS108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108=\"Summer\",Usage!$EK108,Usage!$EH108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BW108,Usage!$BT108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108=\"Summer\",Usage!$EL108,Usage!$EI108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BX108,Usage!$BU108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108=\"Summer\",Usage!$EM108,Usage!$EJ108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CC108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108=\"Summer\",Usage!$FN108,Usage!$FK108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CD108,Usage!$CA108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108=\"Summer\",Usage!$FO108,Usage!$FL108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CE108,Usage!$CB108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108=\"Summer\",Usage!$FP108,Usage!$FM108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$BW108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108<>\"Summer\",Usage!$EK108,Usage!$EH108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BW108,Usage!$BT108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108<>\"Summer\",Usage!$EL108,Usage!$EI108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BX108,Usage!$BU108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108<>\"Summer\",Usage!$EM108,Usage!$EJ108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CC108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108<>\"Summer\",Usage!$FN108,Usage!$FK108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CD108,Usage!$CA108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108<>\"Summer\",Usage!$FO108,Usage!$FL108))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CE108,Usage!$CB108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M108<>\"Summer\",Usage!$FP108,Usage!$FM108))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM108","v":0},{"$f":"Usage!$GN108","v":0},{"$f":"Usage!$GN108","v":0},{"$f":"Usage!$GO108","v":0},{"$f":"Tenant!$H108","v":0},{"$f":"Usage!$GO108","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR108","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO108","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS108","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV108","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA108","v":0},{"$f":"Usage!$GZ108","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB108","v":0},{"$f":"Tenant!$I108","v":0},{"$f":"Usage!$HF108","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH108","v":0},{"$f":"Usage!$HG108","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI108","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A109","v":108},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B109","v":0},{"$f":"Tenant!$C109","v":0},{"$f":"Tenant!$D109","v":0},{"$f":"Tenant!$E109","v":0},{"$f":"Tenant!$G109","v":0},{"$f":"Usage!$D109","v":"00:00:00"},{"$f":"Usage!$E109","v":"00:00:00"},{"$f":"Usage!$F109","v":0},{"$f":"Usage!$G109","v":0},{"$f":"Usage!$H109","v":0},{"$f":"Usage!$X109","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ109","v":0},{"$f":"Usage!$AA109","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD109","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BV109,Usage!$BS109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CK109,Usage!$CH109)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BW109,Usage!$BT109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CL109,Usage!$CI109)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BX109,Usage!$BU109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CM109,Usage!$CJ109)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CC109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CX109,Usage!$CU109)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CD109,Usage!$CA109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CY109,Usage!$CV109)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CE109,Usage!$CB109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CZ109,Usage!$CW109)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BV109,Usage!$BS109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CK109,Usage!$CH109)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BW109,Usage!$BT109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CL109,Usage!$CI109)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BX109,Usage!$BU109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CM109,Usage!$CJ109)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CC109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CX109,Usage!$CU109)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CD109,Usage!$CA109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CY109,Usage!$CV109)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CE109,Usage!$CB109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CZ109,Usage!$CW109)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M109=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO109","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M109=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB109","v":0},{"$f":"Usage!$DL109","v":0},{"$f":"SUM(Usage!$DR109,Usage!$DV109)","v":0},{"$f":"SUM(Usage!$DT109,Usage!$DX109)","v":0},{"$f":"Usage!$GF109","v":0},{"$f":"SUM(Usage!$DR109,Usage!$DT109,Usage!$DV109,Usage!$DX109,Usage!$GG109)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ109","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC109","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB109","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE109","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED109","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG109","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK109,Usage!$GL109),0)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BV109,Usage!$BS109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109=\"Summer\",Usage!$EK109,Usage!$EH109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BW109,Usage!$BT109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109=\"Summer\",Usage!$EL109,Usage!$EI109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BX109,Usage!$BU109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109=\"Summer\",Usage!$EM109,Usage!$EJ109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CC109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109=\"Summer\",Usage!$FN109,Usage!$FK109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CD109,Usage!$CA109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109=\"Summer\",Usage!$FO109,Usage!$FL109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CE109,Usage!$CB109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109=\"Summer\",Usage!$FP109,Usage!$FM109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z109<>\"Summer\",Usage!$BW109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109<>\"Summer\",Usage!$EK109,Usage!$EH109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BW109,Usage!$BT109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109<>\"Summer\",Usage!$EL109,Usage!$EI109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BX109,Usage!$BU109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109<>\"Summer\",Usage!$EM109,Usage!$EJ109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CC109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109<>\"Summer\",Usage!$FN109,Usage!$FK109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CD109,Usage!$CA109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109<>\"Summer\",Usage!$FO109,Usage!$FL109))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CE109,Usage!$CB109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M109<>\"Summer\",Usage!$FP109,Usage!$FM109))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM109","v":0},{"$f":"Usage!$GN109","v":0},{"$f":"Usage!$GN109","v":0},{"$f":"Usage!$GO109","v":0},{"$f":"Tenant!$H109","v":0},{"$f":"Usage!$GO109","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR109","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO109","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS109","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV109","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA109","v":0},{"$f":"Usage!$GZ109","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB109","v":0},{"$f":"Tenant!$I109","v":0},{"$f":"Usage!$HF109","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH109","v":0},{"$f":"Usage!$HG109","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI109","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A110","v":109},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B110","v":0},{"$f":"Tenant!$C110","v":0},{"$f":"Tenant!$D110","v":0},{"$f":"Tenant!$E110","v":0},{"$f":"Tenant!$G110","v":0},{"$f":"Usage!$D110","v":"00:00:00"},{"$f":"Usage!$E110","v":"00:00:00"},{"$f":"Usage!$F110","v":0},{"$f":"Usage!$G110","v":0},{"$f":"Usage!$H110","v":0},{"$f":"Usage!$X110","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ110","v":0},{"$f":"Usage!$AA110","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD110","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BV110,Usage!$BS110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CK110,Usage!$CH110)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BW110,Usage!$BT110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CL110,Usage!$CI110)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BX110,Usage!$BU110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CM110,Usage!$CJ110)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CC110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CX110,Usage!$CU110)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CD110,Usage!$CA110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CY110,Usage!$CV110)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CE110,Usage!$CB110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CZ110,Usage!$CW110)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BV110,Usage!$BS110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CK110,Usage!$CH110)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BW110,Usage!$BT110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CL110,Usage!$CI110)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BX110,Usage!$BU110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CM110,Usage!$CJ110)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CC110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CX110,Usage!$CU110)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CD110,Usage!$CA110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CY110,Usage!$CV110)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CE110,Usage!$CB110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CZ110,Usage!$CW110)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M110=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO110","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M110=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB110","v":0},{"$f":"Usage!$DL110","v":0},{"$f":"SUM(Usage!$DR110,Usage!$DV110)","v":0},{"$f":"SUM(Usage!$DT110,Usage!$DX110)","v":0},{"$f":"Usage!$GF110","v":0},{"$f":"SUM(Usage!$DR110,Usage!$DT110,Usage!$DV110,Usage!$DX110,Usage!$GG110)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ110","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC110","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB110","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE110","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED110","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG110","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK110,Usage!$GL110),0)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BV110,Usage!$BS110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110=\"Summer\",Usage!$EK110,Usage!$EH110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BW110,Usage!$BT110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110=\"Summer\",Usage!$EL110,Usage!$EI110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BX110,Usage!$BU110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110=\"Summer\",Usage!$EM110,Usage!$EJ110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CC110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110=\"Summer\",Usage!$FN110,Usage!$FK110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CD110,Usage!$CA110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110=\"Summer\",Usage!$FO110,Usage!$FL110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CE110,Usage!$CB110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110=\"Summer\",Usage!$FP110,Usage!$FM110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z110<>\"Summer\",Usage!$BW110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110<>\"Summer\",Usage!$EK110,Usage!$EH110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BW110,Usage!$BT110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110<>\"Summer\",Usage!$EL110,Usage!$EI110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BX110,Usage!$BU110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110<>\"Summer\",Usage!$EM110,Usage!$EJ110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CC110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110<>\"Summer\",Usage!$FN110,Usage!$FK110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CD110,Usage!$CA110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110<>\"Summer\",Usage!$FO110,Usage!$FL110))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CE110,Usage!$CB110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M110<>\"Summer\",Usage!$FP110,Usage!$FM110))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM110","v":0},{"$f":"Usage!$GN110","v":0},{"$f":"Usage!$GN110","v":0},{"$f":"Usage!$GO110","v":0},{"$f":"Tenant!$H110","v":0},{"$f":"Usage!$GO110","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR110","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO110","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS110","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV110","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA110","v":0},{"$f":"Usage!$GZ110","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB110","v":0},{"$f":"Tenant!$I110","v":0},{"$f":"Usage!$HF110","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH110","v":0},{"$f":"Usage!$HG110","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI110","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A111","v":110},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B111","v":0},{"$f":"Tenant!$C111","v":0},{"$f":"Tenant!$D111","v":0},{"$f":"Tenant!$E111","v":0},{"$f":"Tenant!$G111","v":0},{"$f":"Usage!$D111","v":"00:00:00"},{"$f":"Usage!$E111","v":"00:00:00"},{"$f":"Usage!$F111","v":0},{"$f":"Usage!$G111","v":0},{"$f":"Usage!$H111","v":0},{"$f":"Usage!$X111","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ111","v":0},{"$f":"Usage!$AA111","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD111","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BV111,Usage!$BS111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CK111,Usage!$CH111)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BW111,Usage!$BT111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CL111,Usage!$CI111)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BX111,Usage!$BU111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CM111,Usage!$CJ111)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CC111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CX111,Usage!$CU111)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CD111,Usage!$CA111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CY111,Usage!$CV111)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CE111,Usage!$CB111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CZ111,Usage!$CW111)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BV111,Usage!$BS111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CK111,Usage!$CH111)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BW111,Usage!$BT111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CL111,Usage!$CI111)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BX111,Usage!$BU111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CM111,Usage!$CJ111)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CC111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CX111,Usage!$CU111)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CD111,Usage!$CA111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CY111,Usage!$CV111)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CE111,Usage!$CB111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CZ111,Usage!$CW111)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M111=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO111","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M111=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB111","v":0},{"$f":"Usage!$DL111","v":0},{"$f":"SUM(Usage!$DR111,Usage!$DV111)","v":0},{"$f":"SUM(Usage!$DT111,Usage!$DX111)","v":0},{"$f":"Usage!$GF111","v":0},{"$f":"SUM(Usage!$DR111,Usage!$DT111,Usage!$DV111,Usage!$DX111,Usage!$GG111)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ111","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC111","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB111","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE111","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED111","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG111","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK111,Usage!$GL111),0)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BV111,Usage!$BS111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111=\"Summer\",Usage!$EK111,Usage!$EH111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BW111,Usage!$BT111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111=\"Summer\",Usage!$EL111,Usage!$EI111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BX111,Usage!$BU111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111=\"Summer\",Usage!$EM111,Usage!$EJ111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CC111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111=\"Summer\",Usage!$FN111,Usage!$FK111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CD111,Usage!$CA111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111=\"Summer\",Usage!$FO111,Usage!$FL111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CE111,Usage!$CB111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111=\"Summer\",Usage!$FP111,Usage!$FM111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$BW111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111<>\"Summer\",Usage!$EK111,Usage!$EH111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BW111,Usage!$BT111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111<>\"Summer\",Usage!$EL111,Usage!$EI111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BX111,Usage!$BU111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111<>\"Summer\",Usage!$EM111,Usage!$EJ111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CC111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111<>\"Summer\",Usage!$FN111,Usage!$FK111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CD111,Usage!$CA111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111<>\"Summer\",Usage!$FO111,Usage!$FL111))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CE111,Usage!$CB111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M111<>\"Summer\",Usage!$FP111,Usage!$FM111))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM111","v":0},{"$f":"Usage!$GN111","v":0},{"$f":"Usage!$GN111","v":0},{"$f":"Usage!$GO111","v":0},{"$f":"Tenant!$H111","v":0},{"$f":"Usage!$GO111","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR111","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO111","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS111","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV111","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA111","v":0},{"$f":"Usage!$GZ111","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB111","v":0},{"$f":"Tenant!$I111","v":0},{"$f":"Usage!$HF111","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH111","v":0},{"$f":"Usage!$HG111","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI111","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A112","v":111},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B112","v":0},{"$f":"Tenant!$C112","v":0},{"$f":"Tenant!$D112","v":0},{"$f":"Tenant!$E112","v":0},{"$f":"Tenant!$G112","v":0},{"$f":"Usage!$D112","v":"00:00:00"},{"$f":"Usage!$E112","v":"00:00:00"},{"$f":"Usage!$F112","v":0},{"$f":"Usage!$G112","v":0},{"$f":"Usage!$H112","v":0},{"$f":"Usage!$X112","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ112","v":0},{"$f":"Usage!$AA112","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD112","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BV112,Usage!$BS112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CK112,Usage!$CH112)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BW112,Usage!$BT112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CL112,Usage!$CI112)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BX112,Usage!$BU112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CM112,Usage!$CJ112)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CC112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CX112,Usage!$CU112)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CD112,Usage!$CA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CY112,Usage!$CV112)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CE112,Usage!$CB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CZ112,Usage!$CW112)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BV112,Usage!$BS112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CK112,Usage!$CH112)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BW112,Usage!$BT112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CL112,Usage!$CI112)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BX112,Usage!$BU112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CM112,Usage!$CJ112)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CC112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CX112,Usage!$CU112)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CD112,Usage!$CA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CY112,Usage!$CV112)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CE112,Usage!$CB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CZ112,Usage!$CW112)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M112=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO112","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M112=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB112","v":0},{"$f":"Usage!$DL112","v":0},{"$f":"SUM(Usage!$DR112,Usage!$DV112)","v":0},{"$f":"SUM(Usage!$DT112,Usage!$DX112)","v":0},{"$f":"Usage!$GF112","v":0},{"$f":"SUM(Usage!$DR112,Usage!$DT112,Usage!$DV112,Usage!$DX112,Usage!$GG112)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ112","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC112","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB112","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE112","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED112","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG112","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK112,Usage!$GL112),0)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BV112,Usage!$BS112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112=\"Summer\",Usage!$EK112,Usage!$EH112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BW112,Usage!$BT112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112=\"Summer\",Usage!$EL112,Usage!$EI112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BX112,Usage!$BU112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112=\"Summer\",Usage!$EM112,Usage!$EJ112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CC112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112=\"Summer\",Usage!$FN112,Usage!$FK112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CD112,Usage!$CA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112=\"Summer\",Usage!$FO112,Usage!$FL112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CE112,Usage!$CB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112=\"Summer\",Usage!$FP112,Usage!$FM112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z112<>\"Summer\",Usage!$BW112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112<>\"Summer\",Usage!$EK112,Usage!$EH112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BW112,Usage!$BT112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112<>\"Summer\",Usage!$EL112,Usage!$EI112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BX112,Usage!$BU112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112<>\"Summer\",Usage!$EM112,Usage!$EJ112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CC112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112<>\"Summer\",Usage!$FN112,Usage!$FK112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CD112,Usage!$CA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112<>\"Summer\",Usage!$FO112,Usage!$FL112))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CE112,Usage!$CB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M112<>\"Summer\",Usage!$FP112,Usage!$FM112))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM112","v":0},{"$f":"Usage!$GN112","v":0},{"$f":"Usage!$GN112","v":0},{"$f":"Usage!$GO112","v":0},{"$f":"Tenant!$H112","v":0},{"$f":"Usage!$GO112","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR112","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO112","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS112","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV112","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA112","v":0},{"$f":"Usage!$GZ112","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB112","v":0},{"$f":"Tenant!$I112","v":0},{"$f":"Usage!$HF112","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH112","v":0},{"$f":"Usage!$HG112","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI112","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A113","v":112},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B113","v":0},{"$f":"Tenant!$C113","v":0},{"$f":"Tenant!$D113","v":0},{"$f":"Tenant!$E113","v":0},{"$f":"Tenant!$G113","v":0},{"$f":"Usage!$D113","v":"00:00:00"},{"$f":"Usage!$E113","v":"00:00:00"},{"$f":"Usage!$F113","v":0},{"$f":"Usage!$G113","v":0},{"$f":"Usage!$H113","v":0},{"$f":"Usage!$X113","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ113","v":0},{"$f":"Usage!$AA113","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD113","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BV113,Usage!$BS113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CK113,Usage!$CH113)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BW113,Usage!$BT113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CL113,Usage!$CI113)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BX113,Usage!$BU113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CM113,Usage!$CJ113)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CC113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CX113,Usage!$CU113)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CD113,Usage!$CA113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CY113,Usage!$CV113)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CE113,Usage!$CB113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CZ113,Usage!$CW113)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BV113,Usage!$BS113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CK113,Usage!$CH113)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BW113,Usage!$BT113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CL113,Usage!$CI113)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BX113,Usage!$BU113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CM113,Usage!$CJ113)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CC113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CX113,Usage!$CU113)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CD113,Usage!$CA113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CY113,Usage!$CV113)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CE113,Usage!$CB113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CZ113,Usage!$CW113)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M113=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO113","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M113=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB113","v":0},{"$f":"Usage!$DL113","v":0},{"$f":"SUM(Usage!$DR113,Usage!$DV113)","v":0},{"$f":"SUM(Usage!$DT113,Usage!$DX113)","v":0},{"$f":"Usage!$GF113","v":0},{"$f":"SUM(Usage!$DR113,Usage!$DT113,Usage!$DV113,Usage!$DX113,Usage!$GG113)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ113","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC113","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB113","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE113","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED113","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG113","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK113,Usage!$GL113),0)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BV113,Usage!$BS113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113=\"Summer\",Usage!$EK113,Usage!$EH113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BW113,Usage!$BT113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113=\"Summer\",Usage!$EL113,Usage!$EI113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BX113,Usage!$BU113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113=\"Summer\",Usage!$EM113,Usage!$EJ113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CC113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113=\"Summer\",Usage!$FN113,Usage!$FK113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CD113,Usage!$CA113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113=\"Summer\",Usage!$FO113,Usage!$FL113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CE113,Usage!$CB113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113=\"Summer\",Usage!$FP113,Usage!$FM113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z113<>\"Summer\",Usage!$BW113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113<>\"Summer\",Usage!$EK113,Usage!$EH113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BW113,Usage!$BT113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113<>\"Summer\",Usage!$EL113,Usage!$EI113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BX113,Usage!$BU113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113<>\"Summer\",Usage!$EM113,Usage!$EJ113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CC113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113<>\"Summer\",Usage!$FN113,Usage!$FK113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CD113,Usage!$CA113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113<>\"Summer\",Usage!$FO113,Usage!$FL113))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CE113,Usage!$CB113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M113<>\"Summer\",Usage!$FP113,Usage!$FM113))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM113","v":0},{"$f":"Usage!$GN113","v":0},{"$f":"Usage!$GN113","v":0},{"$f":"Usage!$GO113","v":0},{"$f":"Tenant!$H113","v":0},{"$f":"Usage!$GO113","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR113","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO113","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS113","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV113","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA113","v":0},{"$f":"Usage!$GZ113","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB113","v":0},{"$f":"Tenant!$I113","v":0},{"$f":"Usage!$HF113","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH113","v":0},{"$f":"Usage!$HG113","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI113","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A114","v":113},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B114","v":0},{"$f":"Tenant!$C114","v":0},{"$f":"Tenant!$D114","v":0},{"$f":"Tenant!$E114","v":0},{"$f":"Tenant!$G114","v":0},{"$f":"Usage!$D114","v":"00:00:00"},{"$f":"Usage!$E114","v":"00:00:00"},{"$f":"Usage!$F114","v":0},{"$f":"Usage!$G114","v":0},{"$f":"Usage!$H114","v":0},{"$f":"Usage!$X114","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ114","v":0},{"$f":"Usage!$AA114","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD114","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BV114,Usage!$BS114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CK114,Usage!$CH114)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BW114,Usage!$BT114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CL114,Usage!$CI114)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BX114,Usage!$BU114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CM114,Usage!$CJ114)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CC114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CX114,Usage!$CU114)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CD114,Usage!$CA114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CY114,Usage!$CV114)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CE114,Usage!$CB114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CZ114,Usage!$CW114)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BV114,Usage!$BS114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CK114,Usage!$CH114)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BW114,Usage!$BT114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CL114,Usage!$CI114)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BX114,Usage!$BU114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CM114,Usage!$CJ114)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CC114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CX114,Usage!$CU114)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CD114,Usage!$CA114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CY114,Usage!$CV114)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CE114,Usage!$CB114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CZ114,Usage!$CW114)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M114=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO114","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M114=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB114","v":0},{"$f":"Usage!$DL114","v":0},{"$f":"SUM(Usage!$DR114,Usage!$DV114)","v":0},{"$f":"SUM(Usage!$DT114,Usage!$DX114)","v":0},{"$f":"Usage!$GF114","v":0},{"$f":"SUM(Usage!$DR114,Usage!$DT114,Usage!$DV114,Usage!$DX114,Usage!$GG114)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ114","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC114","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB114","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE114","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED114","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG114","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK114,Usage!$GL114),0)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BV114,Usage!$BS114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114=\"Summer\",Usage!$EK114,Usage!$EH114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BW114,Usage!$BT114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114=\"Summer\",Usage!$EL114,Usage!$EI114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BX114,Usage!$BU114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114=\"Summer\",Usage!$EM114,Usage!$EJ114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CC114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114=\"Summer\",Usage!$FN114,Usage!$FK114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CD114,Usage!$CA114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114=\"Summer\",Usage!$FO114,Usage!$FL114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CE114,Usage!$CB114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114=\"Summer\",Usage!$FP114,Usage!$FM114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z114<>\"Summer\",Usage!$BW114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114<>\"Summer\",Usage!$EK114,Usage!$EH114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BW114,Usage!$BT114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114<>\"Summer\",Usage!$EL114,Usage!$EI114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BX114,Usage!$BU114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114<>\"Summer\",Usage!$EM114,Usage!$EJ114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CC114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114<>\"Summer\",Usage!$FN114,Usage!$FK114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CD114,Usage!$CA114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114<>\"Summer\",Usage!$FO114,Usage!$FL114))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CE114,Usage!$CB114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M114<>\"Summer\",Usage!$FP114,Usage!$FM114))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM114","v":0},{"$f":"Usage!$GN114","v":0},{"$f":"Usage!$GN114","v":0},{"$f":"Usage!$GO114","v":0},{"$f":"Tenant!$H114","v":0},{"$f":"Usage!$GO114","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR114","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO114","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS114","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV114","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA114","v":0},{"$f":"Usage!$GZ114","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB114","v":0},{"$f":"Tenant!$I114","v":0},{"$f":"Usage!$HF114","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH114","v":0},{"$f":"Usage!$HG114","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI114","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A115","v":114},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B115","v":0},{"$f":"Tenant!$C115","v":0},{"$f":"Tenant!$D115","v":0},{"$f":"Tenant!$E115","v":0},{"$f":"Tenant!$G115","v":0},{"$f":"Usage!$D115","v":"00:00:00"},{"$f":"Usage!$E115","v":"00:00:00"},{"$f":"Usage!$F115","v":0},{"$f":"Usage!$G115","v":0},{"$f":"Usage!$H115","v":0},{"$f":"Usage!$X115","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ115","v":0},{"$f":"Usage!$AA115","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD115","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BV115,Usage!$BS115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CK115,Usage!$CH115)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BW115,Usage!$BT115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CL115,Usage!$CI115)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BX115,Usage!$BU115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CM115,Usage!$CJ115)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CC115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CX115,Usage!$CU115)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CD115,Usage!$CA115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CY115,Usage!$CV115)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CE115,Usage!$CB115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CZ115,Usage!$CW115)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BV115,Usage!$BS115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CK115,Usage!$CH115)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BW115,Usage!$BT115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CL115,Usage!$CI115)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BX115,Usage!$BU115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CM115,Usage!$CJ115)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CC115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CX115,Usage!$CU115)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CD115,Usage!$CA115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CY115,Usage!$CV115)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CE115,Usage!$CB115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CZ115,Usage!$CW115)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M115=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO115","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M115=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB115","v":0},{"$f":"Usage!$DL115","v":0},{"$f":"SUM(Usage!$DR115,Usage!$DV115)","v":0},{"$f":"SUM(Usage!$DT115,Usage!$DX115)","v":0},{"$f":"Usage!$GF115","v":0},{"$f":"SUM(Usage!$DR115,Usage!$DT115,Usage!$DV115,Usage!$DX115,Usage!$GG115)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ115","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC115","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB115","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE115","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED115","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG115","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK115,Usage!$GL115),0)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BV115,Usage!$BS115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115=\"Summer\",Usage!$EK115,Usage!$EH115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BW115,Usage!$BT115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115=\"Summer\",Usage!$EL115,Usage!$EI115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BX115,Usage!$BU115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115=\"Summer\",Usage!$EM115,Usage!$EJ115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CC115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115=\"Summer\",Usage!$FN115,Usage!$FK115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CD115,Usage!$CA115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115=\"Summer\",Usage!$FO115,Usage!$FL115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CE115,Usage!$CB115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115=\"Summer\",Usage!$FP115,Usage!$FM115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z115<>\"Summer\",Usage!$BW115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115<>\"Summer\",Usage!$EK115,Usage!$EH115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BW115,Usage!$BT115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115<>\"Summer\",Usage!$EL115,Usage!$EI115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BX115,Usage!$BU115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115<>\"Summer\",Usage!$EM115,Usage!$EJ115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CC115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115<>\"Summer\",Usage!$FN115,Usage!$FK115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CD115,Usage!$CA115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115<>\"Summer\",Usage!$FO115,Usage!$FL115))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CE115,Usage!$CB115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M115<>\"Summer\",Usage!$FP115,Usage!$FM115))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM115","v":0},{"$f":"Usage!$GN115","v":0},{"$f":"Usage!$GN115","v":0},{"$f":"Usage!$GO115","v":0},{"$f":"Tenant!$H115","v":0},{"$f":"Usage!$GO115","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR115","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO115","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS115","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV115","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA115","v":0},{"$f":"Usage!$GZ115","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB115","v":0},{"$f":"Tenant!$I115","v":0},{"$f":"Usage!$HF115","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH115","v":0},{"$f":"Usage!$HG115","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI115","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A116","v":115},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B116","v":0},{"$f":"Tenant!$C116","v":0},{"$f":"Tenant!$D116","v":0},{"$f":"Tenant!$E116","v":0},{"$f":"Tenant!$G116","v":0},{"$f":"Usage!$D116","v":"00:00:00"},{"$f":"Usage!$E116","v":"00:00:00"},{"$f":"Usage!$F116","v":0},{"$f":"Usage!$G116","v":0},{"$f":"Usage!$H116","v":0},{"$f":"Usage!$X116","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ116","v":0},{"$f":"Usage!$AA116","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD116","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BV116,Usage!$BS116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CK116,Usage!$CH116)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BW116,Usage!$BT116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CL116,Usage!$CI116)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BX116,Usage!$BU116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CM116,Usage!$CJ116)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CC116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CX116,Usage!$CU116)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CD116,Usage!$CA116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CY116,Usage!$CV116)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CE116,Usage!$CB116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CZ116,Usage!$CW116)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BV116,Usage!$BS116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CK116,Usage!$CH116)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BW116,Usage!$BT116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CL116,Usage!$CI116)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BX116,Usage!$BU116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CM116,Usage!$CJ116)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CC116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CX116,Usage!$CU116)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CD116,Usage!$CA116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CY116,Usage!$CV116)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CE116,Usage!$CB116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CZ116,Usage!$CW116)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M116=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO116","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M116=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB116","v":0},{"$f":"Usage!$DL116","v":0},{"$f":"SUM(Usage!$DR116,Usage!$DV116)","v":0},{"$f":"SUM(Usage!$DT116,Usage!$DX116)","v":0},{"$f":"Usage!$GF116","v":0},{"$f":"SUM(Usage!$DR116,Usage!$DT116,Usage!$DV116,Usage!$DX116,Usage!$GG116)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ116","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC116","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB116","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE116","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED116","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG116","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK116,Usage!$GL116),0)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BV116,Usage!$BS116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116=\"Summer\",Usage!$EK116,Usage!$EH116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BW116,Usage!$BT116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116=\"Summer\",Usage!$EL116,Usage!$EI116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BX116,Usage!$BU116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116=\"Summer\",Usage!$EM116,Usage!$EJ116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CC116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116=\"Summer\",Usage!$FN116,Usage!$FK116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CD116,Usage!$CA116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116=\"Summer\",Usage!$FO116,Usage!$FL116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CE116,Usage!$CB116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116=\"Summer\",Usage!$FP116,Usage!$FM116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$BW116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116<>\"Summer\",Usage!$EK116,Usage!$EH116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BW116,Usage!$BT116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116<>\"Summer\",Usage!$EL116,Usage!$EI116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BX116,Usage!$BU116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116<>\"Summer\",Usage!$EM116,Usage!$EJ116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CC116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116<>\"Summer\",Usage!$FN116,Usage!$FK116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CD116,Usage!$CA116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116<>\"Summer\",Usage!$FO116,Usage!$FL116))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CE116,Usage!$CB116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M116<>\"Summer\",Usage!$FP116,Usage!$FM116))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM116","v":0},{"$f":"Usage!$GN116","v":0},{"$f":"Usage!$GN116","v":0},{"$f":"Usage!$GO116","v":0},{"$f":"Tenant!$H116","v":0},{"$f":"Usage!$GO116","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR116","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO116","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS116","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV116","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA116","v":0},{"$f":"Usage!$GZ116","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB116","v":0},{"$f":"Tenant!$I116","v":0},{"$f":"Usage!$HF116","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH116","v":0},{"$f":"Usage!$HG116","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI116","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A117","v":116},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B117","v":0},{"$f":"Tenant!$C117","v":0},{"$f":"Tenant!$D117","v":0},{"$f":"Tenant!$E117","v":0},{"$f":"Tenant!$G117","v":0},{"$f":"Usage!$D117","v":"00:00:00"},{"$f":"Usage!$E117","v":"00:00:00"},{"$f":"Usage!$F117","v":0},{"$f":"Usage!$G117","v":0},{"$f":"Usage!$H117","v":0},{"$f":"Usage!$X117","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ117","v":0},{"$f":"Usage!$AA117","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD117","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BV117,Usage!$BS117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CK117,Usage!$CH117)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BW117,Usage!$BT117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CL117,Usage!$CI117)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BX117,Usage!$BU117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CM117,Usage!$CJ117)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CC117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CX117,Usage!$CU117)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CD117,Usage!$CA117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CY117,Usage!$CV117)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CE117,Usage!$CB117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CZ117,Usage!$CW117)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BV117,Usage!$BS117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CK117,Usage!$CH117)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BW117,Usage!$BT117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CL117,Usage!$CI117)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BX117,Usage!$BU117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CM117,Usage!$CJ117)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CC117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CX117,Usage!$CU117)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CD117,Usage!$CA117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CY117,Usage!$CV117)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CE117,Usage!$CB117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CZ117,Usage!$CW117)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M117=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO117","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M117=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB117","v":0},{"$f":"Usage!$DL117","v":0},{"$f":"SUM(Usage!$DR117,Usage!$DV117)","v":0},{"$f":"SUM(Usage!$DT117,Usage!$DX117)","v":0},{"$f":"Usage!$GF117","v":0},{"$f":"SUM(Usage!$DR117,Usage!$DT117,Usage!$DV117,Usage!$DX117,Usage!$GG117)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ117","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC117","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB117","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE117","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED117","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG117","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK117,Usage!$GL117),0)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BV117,Usage!$BS117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117=\"Summer\",Usage!$EK117,Usage!$EH117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BW117,Usage!$BT117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117=\"Summer\",Usage!$EL117,Usage!$EI117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BX117,Usage!$BU117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117=\"Summer\",Usage!$EM117,Usage!$EJ117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CC117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117=\"Summer\",Usage!$FN117,Usage!$FK117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CD117,Usage!$CA117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117=\"Summer\",Usage!$FO117,Usage!$FL117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CE117,Usage!$CB117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117=\"Summer\",Usage!$FP117,Usage!$FM117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$BW117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117<>\"Summer\",Usage!$EK117,Usage!$EH117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BW117,Usage!$BT117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117<>\"Summer\",Usage!$EL117,Usage!$EI117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BX117,Usage!$BU117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117<>\"Summer\",Usage!$EM117,Usage!$EJ117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CC117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117<>\"Summer\",Usage!$FN117,Usage!$FK117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CD117,Usage!$CA117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117<>\"Summer\",Usage!$FO117,Usage!$FL117))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CE117,Usage!$CB117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M117<>\"Summer\",Usage!$FP117,Usage!$FM117))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM117","v":0},{"$f":"Usage!$GN117","v":0},{"$f":"Usage!$GN117","v":0},{"$f":"Usage!$GO117","v":0},{"$f":"Tenant!$H117","v":0},{"$f":"Usage!$GO117","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR117","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO117","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS117","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV117","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA117","v":0},{"$f":"Usage!$GZ117","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB117","v":0},{"$f":"Tenant!$I117","v":0},{"$f":"Usage!$HF117","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH117","v":0},{"$f":"Usage!$HG117","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI117","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A118","v":117},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B118","v":0},{"$f":"Tenant!$C118","v":0},{"$f":"Tenant!$D118","v":0},{"$f":"Tenant!$E118","v":0},{"$f":"Tenant!$G118","v":0},{"$f":"Usage!$D118","v":"00:00:00"},{"$f":"Usage!$E118","v":"00:00:00"},{"$f":"Usage!$F118","v":0},{"$f":"Usage!$G118","v":0},{"$f":"Usage!$H118","v":0},{"$f":"Usage!$X118","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ118","v":0},{"$f":"Usage!$AA118","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD118","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BV118,Usage!$BS118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CK118,Usage!$CH118)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BW118,Usage!$BT118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CL118,Usage!$CI118)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BX118,Usage!$BU118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CM118,Usage!$CJ118)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CC118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CX118,Usage!$CU118)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CD118,Usage!$CA118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CY118,Usage!$CV118)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CE118,Usage!$CB118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CZ118,Usage!$CW118)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BV118,Usage!$BS118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CK118,Usage!$CH118)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BW118,Usage!$BT118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CL118,Usage!$CI118)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BX118,Usage!$BU118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CM118,Usage!$CJ118)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CC118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CX118,Usage!$CU118)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CD118,Usage!$CA118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CY118,Usage!$CV118)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CE118,Usage!$CB118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CZ118,Usage!$CW118)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M118=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO118","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M118=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB118","v":0},{"$f":"Usage!$DL118","v":0},{"$f":"SUM(Usage!$DR118,Usage!$DV118)","v":0},{"$f":"SUM(Usage!$DT118,Usage!$DX118)","v":0},{"$f":"Usage!$GF118","v":0},{"$f":"SUM(Usage!$DR118,Usage!$DT118,Usage!$DV118,Usage!$DX118,Usage!$GG118)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ118","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC118","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB118","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE118","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED118","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG118","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK118,Usage!$GL118),0)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BV118,Usage!$BS118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118=\"Summer\",Usage!$EK118,Usage!$EH118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BW118,Usage!$BT118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118=\"Summer\",Usage!$EL118,Usage!$EI118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BX118,Usage!$BU118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118=\"Summer\",Usage!$EM118,Usage!$EJ118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CC118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118=\"Summer\",Usage!$FN118,Usage!$FK118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CD118,Usage!$CA118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118=\"Summer\",Usage!$FO118,Usage!$FL118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CE118,Usage!$CB118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118=\"Summer\",Usage!$FP118,Usage!$FM118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z118<>\"Summer\",Usage!$BW118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118<>\"Summer\",Usage!$EK118,Usage!$EH118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BW118,Usage!$BT118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118<>\"Summer\",Usage!$EL118,Usage!$EI118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BX118,Usage!$BU118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118<>\"Summer\",Usage!$EM118,Usage!$EJ118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CC118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118<>\"Summer\",Usage!$FN118,Usage!$FK118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CD118,Usage!$CA118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118<>\"Summer\",Usage!$FO118,Usage!$FL118))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CE118,Usage!$CB118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M118<>\"Summer\",Usage!$FP118,Usage!$FM118))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM118","v":0},{"$f":"Usage!$GN118","v":0},{"$f":"Usage!$GN118","v":0},{"$f":"Usage!$GO118","v":0},{"$f":"Tenant!$H118","v":0},{"$f":"Usage!$GO118","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR118","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO118","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS118","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV118","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA118","v":0},{"$f":"Usage!$GZ118","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB118","v":0},{"$f":"Tenant!$I118","v":0},{"$f":"Usage!$HF118","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH118","v":0},{"$f":"Usage!$HG118","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI118","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A119","v":118},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B119","v":0},{"$f":"Tenant!$C119","v":0},{"$f":"Tenant!$D119","v":0},{"$f":"Tenant!$E119","v":0},{"$f":"Tenant!$G119","v":0},{"$f":"Usage!$D119","v":"00:00:00"},{"$f":"Usage!$E119","v":"00:00:00"},{"$f":"Usage!$F119","v":0},{"$f":"Usage!$G119","v":0},{"$f":"Usage!$H119","v":0},{"$f":"Usage!$X119","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ119","v":0},{"$f":"Usage!$AA119","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD119","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BV119,Usage!$BS119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CK119,Usage!$CH119)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BW119,Usage!$BT119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CL119,Usage!$CI119)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BX119,Usage!$BU119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CM119,Usage!$CJ119)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CC119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CX119,Usage!$CU119)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CD119,Usage!$CA119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CY119,Usage!$CV119)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CE119,Usage!$CB119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CZ119,Usage!$CW119)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BV119,Usage!$BS119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CK119,Usage!$CH119)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BW119,Usage!$BT119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CL119,Usage!$CI119)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BX119,Usage!$BU119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CM119,Usage!$CJ119)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CC119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CX119,Usage!$CU119)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CD119,Usage!$CA119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CY119,Usage!$CV119)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CE119,Usage!$CB119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CZ119,Usage!$CW119)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M119=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO119","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M119=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB119","v":0},{"$f":"Usage!$DL119","v":0},{"$f":"SUM(Usage!$DR119,Usage!$DV119)","v":0},{"$f":"SUM(Usage!$DT119,Usage!$DX119)","v":0},{"$f":"Usage!$GF119","v":0},{"$f":"SUM(Usage!$DR119,Usage!$DT119,Usage!$DV119,Usage!$DX119,Usage!$GG119)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ119","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC119","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB119","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE119","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED119","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG119","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK119,Usage!$GL119),0)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BV119,Usage!$BS119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119=\"Summer\",Usage!$EK119,Usage!$EH119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BW119,Usage!$BT119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119=\"Summer\",Usage!$EL119,Usage!$EI119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BX119,Usage!$BU119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119=\"Summer\",Usage!$EM119,Usage!$EJ119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CC119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119=\"Summer\",Usage!$FN119,Usage!$FK119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CD119,Usage!$CA119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119=\"Summer\",Usage!$FO119,Usage!$FL119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CE119,Usage!$CB119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119=\"Summer\",Usage!$FP119,Usage!$FM119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z119<>\"Summer\",Usage!$BW119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119<>\"Summer\",Usage!$EK119,Usage!$EH119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BW119,Usage!$BT119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119<>\"Summer\",Usage!$EL119,Usage!$EI119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BX119,Usage!$BU119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119<>\"Summer\",Usage!$EM119,Usage!$EJ119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CC119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119<>\"Summer\",Usage!$FN119,Usage!$FK119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CD119,Usage!$CA119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119<>\"Summer\",Usage!$FO119,Usage!$FL119))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CE119,Usage!$CB119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M119<>\"Summer\",Usage!$FP119,Usage!$FM119))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM119","v":0},{"$f":"Usage!$GN119","v":0},{"$f":"Usage!$GN119","v":0},{"$f":"Usage!$GO119","v":0},{"$f":"Tenant!$H119","v":0},{"$f":"Usage!$GO119","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR119","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO119","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS119","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV119","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA119","v":0},{"$f":"Usage!$GZ119","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB119","v":0},{"$f":"Tenant!$I119","v":0},{"$f":"Usage!$HF119","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH119","v":0},{"$f":"Usage!$HG119","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI119","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A120","v":119},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B120","v":0},{"$f":"Tenant!$C120","v":0},{"$f":"Tenant!$D120","v":0},{"$f":"Tenant!$E120","v":0},{"$f":"Tenant!$G120","v":0},{"$f":"Usage!$D120","v":"00:00:00"},{"$f":"Usage!$E120","v":"00:00:00"},{"$f":"Usage!$F120","v":0},{"$f":"Usage!$G120","v":0},{"$f":"Usage!$H120","v":0},{"$f":"Usage!$X120","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ120","v":0},{"$f":"Usage!$AA120","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD120","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BV120,Usage!$BS120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CK120,Usage!$CH120)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BW120,Usage!$BT120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CL120,Usage!$CI120)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BX120,Usage!$BU120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CM120,Usage!$CJ120)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CC120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CX120,Usage!$CU120)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CD120,Usage!$CA120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CY120,Usage!$CV120)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CE120,Usage!$CB120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CZ120,Usage!$CW120)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BV120,Usage!$BS120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CK120,Usage!$CH120)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BW120,Usage!$BT120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CL120,Usage!$CI120)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BX120,Usage!$BU120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CM120,Usage!$CJ120)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CC120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CX120,Usage!$CU120)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CD120,Usage!$CA120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CY120,Usage!$CV120)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CE120,Usage!$CB120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CZ120,Usage!$CW120)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M120=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO120","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M120=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB120","v":0},{"$f":"Usage!$DL120","v":0},{"$f":"SUM(Usage!$DR120,Usage!$DV120)","v":0},{"$f":"SUM(Usage!$DT120,Usage!$DX120)","v":0},{"$f":"Usage!$GF120","v":0},{"$f":"SUM(Usage!$DR120,Usage!$DT120,Usage!$DV120,Usage!$DX120,Usage!$GG120)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ120","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC120","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB120","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE120","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED120","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG120","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK120,Usage!$GL120),0)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BV120,Usage!$BS120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120=\"Summer\",Usage!$EK120,Usage!$EH120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BW120,Usage!$BT120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120=\"Summer\",Usage!$EL120,Usage!$EI120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BX120,Usage!$BU120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120=\"Summer\",Usage!$EM120,Usage!$EJ120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CC120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120=\"Summer\",Usage!$FN120,Usage!$FK120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CD120,Usage!$CA120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120=\"Summer\",Usage!$FO120,Usage!$FL120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CE120,Usage!$CB120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120=\"Summer\",Usage!$FP120,Usage!$FM120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z120<>\"Summer\",Usage!$BW120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120<>\"Summer\",Usage!$EK120,Usage!$EH120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BW120,Usage!$BT120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120<>\"Summer\",Usage!$EL120,Usage!$EI120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BX120,Usage!$BU120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120<>\"Summer\",Usage!$EM120,Usage!$EJ120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CC120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120<>\"Summer\",Usage!$FN120,Usage!$FK120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CD120,Usage!$CA120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120<>\"Summer\",Usage!$FO120,Usage!$FL120))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CE120,Usage!$CB120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M120<>\"Summer\",Usage!$FP120,Usage!$FM120))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM120","v":0},{"$f":"Usage!$GN120","v":0},{"$f":"Usage!$GN120","v":0},{"$f":"Usage!$GO120","v":0},{"$f":"Tenant!$H120","v":0},{"$f":"Usage!$GO120","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR120","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO120","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS120","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV120","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA120","v":0},{"$f":"Usage!$GZ120","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB120","v":0},{"$f":"Tenant!$I120","v":0},{"$f":"Usage!$HF120","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH120","v":0},{"$f":"Usage!$HG120","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI120","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A121","v":120},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B121","v":0},{"$f":"Tenant!$C121","v":0},{"$f":"Tenant!$D121","v":0},{"$f":"Tenant!$E121","v":0},{"$f":"Tenant!$G121","v":0},{"$f":"Usage!$D121","v":"00:00:00"},{"$f":"Usage!$E121","v":"00:00:00"},{"$f":"Usage!$F121","v":0},{"$f":"Usage!$G121","v":0},{"$f":"Usage!$H121","v":0},{"$f":"Usage!$X121","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ121","v":0},{"$f":"Usage!$AA121","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD121","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BV121,Usage!$BS121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CK121,Usage!$CH121)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BW121,Usage!$BT121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CL121,Usage!$CI121)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BX121,Usage!$BU121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CM121,Usage!$CJ121)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CC121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CX121,Usage!$CU121)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CD121,Usage!$CA121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CY121,Usage!$CV121)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CE121,Usage!$CB121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CZ121,Usage!$CW121)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BV121,Usage!$BS121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CK121,Usage!$CH121)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BW121,Usage!$BT121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CL121,Usage!$CI121)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BX121,Usage!$BU121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CM121,Usage!$CJ121)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CC121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CX121,Usage!$CU121)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CD121,Usage!$CA121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CY121,Usage!$CV121)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CE121,Usage!$CB121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CZ121,Usage!$CW121)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M121=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO121","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M121=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB121","v":0},{"$f":"Usage!$DL121","v":0},{"$f":"SUM(Usage!$DR121,Usage!$DV121)","v":0},{"$f":"SUM(Usage!$DT121,Usage!$DX121)","v":0},{"$f":"Usage!$GF121","v":0},{"$f":"SUM(Usage!$DR121,Usage!$DT121,Usage!$DV121,Usage!$DX121,Usage!$GG121)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ121","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC121","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB121","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE121","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED121","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG121","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK121,Usage!$GL121),0)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BV121,Usage!$BS121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121=\"Summer\",Usage!$EK121,Usage!$EH121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BW121,Usage!$BT121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121=\"Summer\",Usage!$EL121,Usage!$EI121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BX121,Usage!$BU121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121=\"Summer\",Usage!$EM121,Usage!$EJ121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CC121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121=\"Summer\",Usage!$FN121,Usage!$FK121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CD121,Usage!$CA121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121=\"Summer\",Usage!$FO121,Usage!$FL121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CE121,Usage!$CB121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121=\"Summer\",Usage!$FP121,Usage!$FM121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$BW121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121<>\"Summer\",Usage!$EK121,Usage!$EH121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BW121,Usage!$BT121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121<>\"Summer\",Usage!$EL121,Usage!$EI121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BX121,Usage!$BU121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121<>\"Summer\",Usage!$EM121,Usage!$EJ121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CC121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121<>\"Summer\",Usage!$FN121,Usage!$FK121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CD121,Usage!$CA121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121<>\"Summer\",Usage!$FO121,Usage!$FL121))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CE121,Usage!$CB121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M121<>\"Summer\",Usage!$FP121,Usage!$FM121))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM121","v":0},{"$f":"Usage!$GN121","v":0},{"$f":"Usage!$GN121","v":0},{"$f":"Usage!$GO121","v":0},{"$f":"Tenant!$H121","v":0},{"$f":"Usage!$GO121","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR121","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO121","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS121","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV121","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA121","v":0},{"$f":"Usage!$GZ121","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB121","v":0},{"$f":"Tenant!$I121","v":0},{"$f":"Usage!$HF121","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH121","v":0},{"$f":"Usage!$HG121","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI121","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A122","v":121},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B122","v":0},{"$f":"Tenant!$C122","v":0},{"$f":"Tenant!$D122","v":0},{"$f":"Tenant!$E122","v":0},{"$f":"Tenant!$G122","v":0},{"$f":"Usage!$D122","v":"00:00:00"},{"$f":"Usage!$E122","v":"00:00:00"},{"$f":"Usage!$F122","v":0},{"$f":"Usage!$G122","v":0},{"$f":"Usage!$H122","v":0},{"$f":"Usage!$X122","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ122","v":0},{"$f":"Usage!$AA122","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD122","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BV122,Usage!$BS122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CK122,Usage!$CH122)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BW122,Usage!$BT122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CL122,Usage!$CI122)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BX122,Usage!$BU122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CM122,Usage!$CJ122)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CC122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CX122,Usage!$CU122)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CD122,Usage!$CA122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CY122,Usage!$CV122)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CE122,Usage!$CB122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CZ122,Usage!$CW122)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BV122,Usage!$BS122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CK122,Usage!$CH122)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BW122,Usage!$BT122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CL122,Usage!$CI122)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BX122,Usage!$BU122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CM122,Usage!$CJ122)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CC122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CX122,Usage!$CU122)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CD122,Usage!$CA122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CY122,Usage!$CV122)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CE122,Usage!$CB122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CZ122,Usage!$CW122)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M122=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO122","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M122=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB122","v":0},{"$f":"Usage!$DL122","v":0},{"$f":"SUM(Usage!$DR122,Usage!$DV122)","v":0},{"$f":"SUM(Usage!$DT122,Usage!$DX122)","v":0},{"$f":"Usage!$GF122","v":0},{"$f":"SUM(Usage!$DR122,Usage!$DT122,Usage!$DV122,Usage!$DX122,Usage!$GG122)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ122","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC122","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB122","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE122","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED122","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG122","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK122,Usage!$GL122),0)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BV122,Usage!$BS122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122=\"Summer\",Usage!$EK122,Usage!$EH122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BW122,Usage!$BT122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122=\"Summer\",Usage!$EL122,Usage!$EI122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BX122,Usage!$BU122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122=\"Summer\",Usage!$EM122,Usage!$EJ122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CC122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122=\"Summer\",Usage!$FN122,Usage!$FK122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CD122,Usage!$CA122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122=\"Summer\",Usage!$FO122,Usage!$FL122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CE122,Usage!$CB122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122=\"Summer\",Usage!$FP122,Usage!$FM122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z122<>\"Summer\",Usage!$BW122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122<>\"Summer\",Usage!$EK122,Usage!$EH122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BW122,Usage!$BT122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122<>\"Summer\",Usage!$EL122,Usage!$EI122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BX122,Usage!$BU122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122<>\"Summer\",Usage!$EM122,Usage!$EJ122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CC122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122<>\"Summer\",Usage!$FN122,Usage!$FK122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CD122,Usage!$CA122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122<>\"Summer\",Usage!$FO122,Usage!$FL122))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CE122,Usage!$CB122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M122<>\"Summer\",Usage!$FP122,Usage!$FM122))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM122","v":0},{"$f":"Usage!$GN122","v":0},{"$f":"Usage!$GN122","v":0},{"$f":"Usage!$GO122","v":0},{"$f":"Tenant!$H122","v":0},{"$f":"Usage!$GO122","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR122","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO122","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS122","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV122","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA122","v":0},{"$f":"Usage!$GZ122","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB122","v":0},{"$f":"Tenant!$I122","v":0},{"$f":"Usage!$HF122","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH122","v":0},{"$f":"Usage!$HG122","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI122","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A123","v":122},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B123","v":0},{"$f":"Tenant!$C123","v":0},{"$f":"Tenant!$D123","v":0},{"$f":"Tenant!$E123","v":0},{"$f":"Tenant!$G123","v":0},{"$f":"Usage!$D123","v":"00:00:00"},{"$f":"Usage!$E123","v":"00:00:00"},{"$f":"Usage!$F123","v":0},{"$f":"Usage!$G123","v":0},{"$f":"Usage!$H123","v":0},{"$f":"Usage!$X123","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ123","v":0},{"$f":"Usage!$AA123","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD123","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BV123,Usage!$BS123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CK123,Usage!$CH123)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BW123,Usage!$BT123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CL123,Usage!$CI123)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BX123,Usage!$BU123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CM123,Usage!$CJ123)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CC123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CX123,Usage!$CU123)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CD123,Usage!$CA123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CY123,Usage!$CV123)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CE123,Usage!$CB123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CZ123,Usage!$CW123)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BV123,Usage!$BS123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CK123,Usage!$CH123)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BW123,Usage!$BT123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CL123,Usage!$CI123)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BX123,Usage!$BU123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CM123,Usage!$CJ123)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CC123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CX123,Usage!$CU123)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CD123,Usage!$CA123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CY123,Usage!$CV123)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CE123,Usage!$CB123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CZ123,Usage!$CW123)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M123=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO123","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M123=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB123","v":0},{"$f":"Usage!$DL123","v":0},{"$f":"SUM(Usage!$DR123,Usage!$DV123)","v":0},{"$f":"SUM(Usage!$DT123,Usage!$DX123)","v":0},{"$f":"Usage!$GF123","v":0},{"$f":"SUM(Usage!$DR123,Usage!$DT123,Usage!$DV123,Usage!$DX123,Usage!$GG123)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ123","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC123","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB123","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE123","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED123","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG123","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK123,Usage!$GL123),0)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BV123,Usage!$BS123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123=\"Summer\",Usage!$EK123,Usage!$EH123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BW123,Usage!$BT123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123=\"Summer\",Usage!$EL123,Usage!$EI123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BX123,Usage!$BU123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123=\"Summer\",Usage!$EM123,Usage!$EJ123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CC123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123=\"Summer\",Usage!$FN123,Usage!$FK123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CD123,Usage!$CA123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123=\"Summer\",Usage!$FO123,Usage!$FL123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CE123,Usage!$CB123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123=\"Summer\",Usage!$FP123,Usage!$FM123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z123<>\"Summer\",Usage!$BW123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123<>\"Summer\",Usage!$EK123,Usage!$EH123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BW123,Usage!$BT123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123<>\"Summer\",Usage!$EL123,Usage!$EI123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BX123,Usage!$BU123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123<>\"Summer\",Usage!$EM123,Usage!$EJ123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CC123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123<>\"Summer\",Usage!$FN123,Usage!$FK123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CD123,Usage!$CA123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123<>\"Summer\",Usage!$FO123,Usage!$FL123))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CE123,Usage!$CB123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M123<>\"Summer\",Usage!$FP123,Usage!$FM123))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM123","v":0},{"$f":"Usage!$GN123","v":0},{"$f":"Usage!$GN123","v":0},{"$f":"Usage!$GO123","v":0},{"$f":"Tenant!$H123","v":0},{"$f":"Usage!$GO123","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR123","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO123","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS123","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV123","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA123","v":0},{"$f":"Usage!$GZ123","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB123","v":0},{"$f":"Tenant!$I123","v":0},{"$f":"Usage!$HF123","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH123","v":0},{"$f":"Usage!$HG123","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI123","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A124","v":123},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B124","v":0},{"$f":"Tenant!$C124","v":0},{"$f":"Tenant!$D124","v":0},{"$f":"Tenant!$E124","v":0},{"$f":"Tenant!$G124","v":0},{"$f":"Usage!$D124","v":"00:00:00"},{"$f":"Usage!$E124","v":"00:00:00"},{"$f":"Usage!$F124","v":0},{"$f":"Usage!$G124","v":0},{"$f":"Usage!$H124","v":0},{"$f":"Usage!$X124","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ124","v":0},{"$f":"Usage!$AA124","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD124","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BV124,Usage!$BS124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CK124,Usage!$CH124)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BW124,Usage!$BT124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CL124,Usage!$CI124)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BX124,Usage!$BU124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CM124,Usage!$CJ124)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CC124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CX124,Usage!$CU124)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CD124,Usage!$CA124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CY124,Usage!$CV124)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CE124,Usage!$CB124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CZ124,Usage!$CW124)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BV124,Usage!$BS124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CK124,Usage!$CH124)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BW124,Usage!$BT124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CL124,Usage!$CI124)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BX124,Usage!$BU124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CM124,Usage!$CJ124)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CC124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CX124,Usage!$CU124)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CD124,Usage!$CA124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CY124,Usage!$CV124)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CE124,Usage!$CB124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CZ124,Usage!$CW124)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M124=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO124","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M124=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB124","v":0},{"$f":"Usage!$DL124","v":0},{"$f":"SUM(Usage!$DR124,Usage!$DV124)","v":0},{"$f":"SUM(Usage!$DT124,Usage!$DX124)","v":0},{"$f":"Usage!$GF124","v":0},{"$f":"SUM(Usage!$DR124,Usage!$DT124,Usage!$DV124,Usage!$DX124,Usage!$GG124)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ124","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC124","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB124","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE124","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED124","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG124","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK124,Usage!$GL124),0)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BV124,Usage!$BS124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124=\"Summer\",Usage!$EK124,Usage!$EH124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BW124,Usage!$BT124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124=\"Summer\",Usage!$EL124,Usage!$EI124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BX124,Usage!$BU124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124=\"Summer\",Usage!$EM124,Usage!$EJ124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CC124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124=\"Summer\",Usage!$FN124,Usage!$FK124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CD124,Usage!$CA124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124=\"Summer\",Usage!$FO124,Usage!$FL124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CE124,Usage!$CB124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124=\"Summer\",Usage!$FP124,Usage!$FM124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z124<>\"Summer\",Usage!$BW124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124<>\"Summer\",Usage!$EK124,Usage!$EH124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BW124,Usage!$BT124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124<>\"Summer\",Usage!$EL124,Usage!$EI124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BX124,Usage!$BU124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124<>\"Summer\",Usage!$EM124,Usage!$EJ124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CC124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124<>\"Summer\",Usage!$FN124,Usage!$FK124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CD124,Usage!$CA124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124<>\"Summer\",Usage!$FO124,Usage!$FL124))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CE124,Usage!$CB124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M124<>\"Summer\",Usage!$FP124,Usage!$FM124))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM124","v":0},{"$f":"Usage!$GN124","v":0},{"$f":"Usage!$GN124","v":0},{"$f":"Usage!$GO124","v":0},{"$f":"Tenant!$H124","v":0},{"$f":"Usage!$GO124","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR124","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO124","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS124","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV124","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA124","v":0},{"$f":"Usage!$GZ124","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB124","v":0},{"$f":"Tenant!$I124","v":0},{"$f":"Usage!$HF124","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH124","v":0},{"$f":"Usage!$HG124","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI124","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A125","v":124},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B125","v":0},{"$f":"Tenant!$C125","v":0},{"$f":"Tenant!$D125","v":0},{"$f":"Tenant!$E125","v":0},{"$f":"Tenant!$G125","v":0},{"$f":"Usage!$D125","v":"00:00:00"},{"$f":"Usage!$E125","v":"00:00:00"},{"$f":"Usage!$F125","v":0},{"$f":"Usage!$G125","v":0},{"$f":"Usage!$H125","v":0},{"$f":"Usage!$X125","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ125","v":0},{"$f":"Usage!$AA125","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD125","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BV125,Usage!$BS125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CK125,Usage!$CH125)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BW125,Usage!$BT125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CL125,Usage!$CI125)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BX125,Usage!$BU125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CM125,Usage!$CJ125)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CC125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CX125,Usage!$CU125)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CD125,Usage!$CA125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CY125,Usage!$CV125)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CE125,Usage!$CB125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CZ125,Usage!$CW125)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BV125,Usage!$BS125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CK125,Usage!$CH125)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BW125,Usage!$BT125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CL125,Usage!$CI125)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BX125,Usage!$BU125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CM125,Usage!$CJ125)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CC125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CX125,Usage!$CU125)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CD125,Usage!$CA125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CY125,Usage!$CV125)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CE125,Usage!$CB125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CZ125,Usage!$CW125)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M125=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO125","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M125=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB125","v":0},{"$f":"Usage!$DL125","v":0},{"$f":"SUM(Usage!$DR125,Usage!$DV125)","v":0},{"$f":"SUM(Usage!$DT125,Usage!$DX125)","v":0},{"$f":"Usage!$GF125","v":0},{"$f":"SUM(Usage!$DR125,Usage!$DT125,Usage!$DV125,Usage!$DX125,Usage!$GG125)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ125","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC125","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB125","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE125","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED125","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG125","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK125,Usage!$GL125),0)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BV125,Usage!$BS125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125=\"Summer\",Usage!$EK125,Usage!$EH125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BW125,Usage!$BT125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125=\"Summer\",Usage!$EL125,Usage!$EI125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BX125,Usage!$BU125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125=\"Summer\",Usage!$EM125,Usage!$EJ125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CC125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125=\"Summer\",Usage!$FN125,Usage!$FK125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CD125,Usage!$CA125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125=\"Summer\",Usage!$FO125,Usage!$FL125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CE125,Usage!$CB125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125=\"Summer\",Usage!$FP125,Usage!$FM125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z125<>\"Summer\",Usage!$BW125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125<>\"Summer\",Usage!$EK125,Usage!$EH125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BW125,Usage!$BT125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125<>\"Summer\",Usage!$EL125,Usage!$EI125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BX125,Usage!$BU125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125<>\"Summer\",Usage!$EM125,Usage!$EJ125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CC125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125<>\"Summer\",Usage!$FN125,Usage!$FK125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CD125,Usage!$CA125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125<>\"Summer\",Usage!$FO125,Usage!$FL125))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CE125,Usage!$CB125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M125<>\"Summer\",Usage!$FP125,Usage!$FM125))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM125","v":0},{"$f":"Usage!$GN125","v":0},{"$f":"Usage!$GN125","v":0},{"$f":"Usage!$GO125","v":0},{"$f":"Tenant!$H125","v":0},{"$f":"Usage!$GO125","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR125","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO125","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS125","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV125","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA125","v":0},{"$f":"Usage!$GZ125","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB125","v":0},{"$f":"Tenant!$I125","v":0},{"$f":"Usage!$HF125","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH125","v":0},{"$f":"Usage!$HG125","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI125","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A126","v":125},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B126","v":0},{"$f":"Tenant!$C126","v":0},{"$f":"Tenant!$D126","v":0},{"$f":"Tenant!$E126","v":0},{"$f":"Tenant!$G126","v":0},{"$f":"Usage!$D126","v":"00:00:00"},{"$f":"Usage!$E126","v":"00:00:00"},{"$f":"Usage!$F126","v":0},{"$f":"Usage!$G126","v":0},{"$f":"Usage!$H126","v":0},{"$f":"Usage!$X126","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ126","v":0},{"$f":"Usage!$AA126","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD126","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BV126,Usage!$BS126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CK126,Usage!$CH126)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BW126,Usage!$BT126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CL126,Usage!$CI126)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BX126,Usage!$BU126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CM126,Usage!$CJ126)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CC126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CX126,Usage!$CU126)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CD126,Usage!$CA126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CY126,Usage!$CV126)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CE126,Usage!$CB126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CZ126,Usage!$CW126)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BV126,Usage!$BS126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CK126,Usage!$CH126)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BW126,Usage!$BT126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CL126,Usage!$CI126)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BX126,Usage!$BU126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CM126,Usage!$CJ126)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CC126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CX126,Usage!$CU126)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CD126,Usage!$CA126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CY126,Usage!$CV126)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CE126,Usage!$CB126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CZ126,Usage!$CW126)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M126=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO126","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M126=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB126","v":0},{"$f":"Usage!$DL126","v":0},{"$f":"SUM(Usage!$DR126,Usage!$DV126)","v":0},{"$f":"SUM(Usage!$DT126,Usage!$DX126)","v":0},{"$f":"Usage!$GF126","v":0},{"$f":"SUM(Usage!$DR126,Usage!$DT126,Usage!$DV126,Usage!$DX126,Usage!$GG126)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ126","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC126","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB126","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE126","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED126","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG126","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK126,Usage!$GL126),0)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BV126,Usage!$BS126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126=\"Summer\",Usage!$EK126,Usage!$EH126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BW126,Usage!$BT126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126=\"Summer\",Usage!$EL126,Usage!$EI126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BX126,Usage!$BU126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126=\"Summer\",Usage!$EM126,Usage!$EJ126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CC126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126=\"Summer\",Usage!$FN126,Usage!$FK126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CD126,Usage!$CA126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126=\"Summer\",Usage!$FO126,Usage!$FL126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CE126,Usage!$CB126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126=\"Summer\",Usage!$FP126,Usage!$FM126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$BW126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126<>\"Summer\",Usage!$EK126,Usage!$EH126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BW126,Usage!$BT126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126<>\"Summer\",Usage!$EL126,Usage!$EI126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BX126,Usage!$BU126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126<>\"Summer\",Usage!$EM126,Usage!$EJ126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CC126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126<>\"Summer\",Usage!$FN126,Usage!$FK126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CD126,Usage!$CA126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126<>\"Summer\",Usage!$FO126,Usage!$FL126))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CE126,Usage!$CB126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M126<>\"Summer\",Usage!$FP126,Usage!$FM126))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM126","v":0},{"$f":"Usage!$GN126","v":0},{"$f":"Usage!$GN126","v":0},{"$f":"Usage!$GO126","v":0},{"$f":"Tenant!$H126","v":0},{"$f":"Usage!$GO126","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR126","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO126","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS126","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV126","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA126","v":0},{"$f":"Usage!$GZ126","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB126","v":0},{"$f":"Tenant!$I126","v":0},{"$f":"Usage!$HF126","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH126","v":0},{"$f":"Usage!$HG126","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI126","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A127","v":126},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B127","v":0},{"$f":"Tenant!$C127","v":0},{"$f":"Tenant!$D127","v":0},{"$f":"Tenant!$E127","v":0},{"$f":"Tenant!$G127","v":0},{"$f":"Usage!$D127","v":"00:00:00"},{"$f":"Usage!$E127","v":"00:00:00"},{"$f":"Usage!$F127","v":0},{"$f":"Usage!$G127","v":0},{"$f":"Usage!$H127","v":0},{"$f":"Usage!$X127","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ127","v":0},{"$f":"Usage!$AA127","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD127","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BV127,Usage!$BS127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CK127,Usage!$CH127)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BW127,Usage!$BT127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CL127,Usage!$CI127)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BX127,Usage!$BU127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CM127,Usage!$CJ127)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CC127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CX127,Usage!$CU127)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CD127,Usage!$CA127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CY127,Usage!$CV127)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CE127,Usage!$CB127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CZ127,Usage!$CW127)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BV127,Usage!$BS127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CK127,Usage!$CH127)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BW127,Usage!$BT127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CL127,Usage!$CI127)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BX127,Usage!$BU127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CM127,Usage!$CJ127)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CC127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CX127,Usage!$CU127)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CD127,Usage!$CA127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CY127,Usage!$CV127)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CE127,Usage!$CB127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CZ127,Usage!$CW127)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M127=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO127","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M127=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB127","v":0},{"$f":"Usage!$DL127","v":0},{"$f":"SUM(Usage!$DR127,Usage!$DV127)","v":0},{"$f":"SUM(Usage!$DT127,Usage!$DX127)","v":0},{"$f":"Usage!$GF127","v":0},{"$f":"SUM(Usage!$DR127,Usage!$DT127,Usage!$DV127,Usage!$DX127,Usage!$GG127)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ127","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC127","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB127","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE127","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED127","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG127","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK127,Usage!$GL127),0)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BV127,Usage!$BS127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127=\"Summer\",Usage!$EK127,Usage!$EH127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BW127,Usage!$BT127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127=\"Summer\",Usage!$EL127,Usage!$EI127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BX127,Usage!$BU127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127=\"Summer\",Usage!$EM127,Usage!$EJ127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CC127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127=\"Summer\",Usage!$FN127,Usage!$FK127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CD127,Usage!$CA127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127=\"Summer\",Usage!$FO127,Usage!$FL127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CE127,Usage!$CB127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127=\"Summer\",Usage!$FP127,Usage!$FM127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z127<>\"Summer\",Usage!$BW127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127<>\"Summer\",Usage!$EK127,Usage!$EH127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BW127,Usage!$BT127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127<>\"Summer\",Usage!$EL127,Usage!$EI127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BX127,Usage!$BU127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127<>\"Summer\",Usage!$EM127,Usage!$EJ127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CC127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127<>\"Summer\",Usage!$FN127,Usage!$FK127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CD127,Usage!$CA127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127<>\"Summer\",Usage!$FO127,Usage!$FL127))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CE127,Usage!$CB127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M127<>\"Summer\",Usage!$FP127,Usage!$FM127))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM127","v":0},{"$f":"Usage!$GN127","v":0},{"$f":"Usage!$GN127","v":0},{"$f":"Usage!$GO127","v":0},{"$f":"Tenant!$H127","v":0},{"$f":"Usage!$GO127","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR127","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO127","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS127","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV127","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA127","v":0},{"$f":"Usage!$GZ127","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB127","v":0},{"$f":"Tenant!$I127","v":0},{"$f":"Usage!$HF127","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH127","v":0},{"$f":"Usage!$HG127","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI127","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A128","v":127},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B128","v":0},{"$f":"Tenant!$C128","v":0},{"$f":"Tenant!$D128","v":0},{"$f":"Tenant!$E128","v":0},{"$f":"Tenant!$G128","v":0},{"$f":"Usage!$D128","v":"00:00:00"},{"$f":"Usage!$E128","v":"00:00:00"},{"$f":"Usage!$F128","v":0},{"$f":"Usage!$G128","v":0},{"$f":"Usage!$H128","v":0},{"$f":"Usage!$X128","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ128","v":0},{"$f":"Usage!$AA128","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD128","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BV128,Usage!$BS128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CK128,Usage!$CH128)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BW128,Usage!$BT128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CL128,Usage!$CI128)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BX128,Usage!$BU128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CM128,Usage!$CJ128)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CC128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CX128,Usage!$CU128)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CD128,Usage!$CA128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CY128,Usage!$CV128)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CE128,Usage!$CB128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CZ128,Usage!$CW128)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BV128,Usage!$BS128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CK128,Usage!$CH128)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BW128,Usage!$BT128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CL128,Usage!$CI128)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BX128,Usage!$BU128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CM128,Usage!$CJ128)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CC128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CX128,Usage!$CU128)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CD128,Usage!$CA128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CY128,Usage!$CV128)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CE128,Usage!$CB128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CZ128,Usage!$CW128)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M128=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO128","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M128=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB128","v":0},{"$f":"Usage!$DL128","v":0},{"$f":"SUM(Usage!$DR128,Usage!$DV128)","v":0},{"$f":"SUM(Usage!$DT128,Usage!$DX128)","v":0},{"$f":"Usage!$GF128","v":0},{"$f":"SUM(Usage!$DR128,Usage!$DT128,Usage!$DV128,Usage!$DX128,Usage!$GG128)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ128","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC128","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB128","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE128","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED128","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG128","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK128,Usage!$GL128),0)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BV128,Usage!$BS128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128=\"Summer\",Usage!$EK128,Usage!$EH128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BW128,Usage!$BT128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128=\"Summer\",Usage!$EL128,Usage!$EI128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BX128,Usage!$BU128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128=\"Summer\",Usage!$EM128,Usage!$EJ128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CC128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128=\"Summer\",Usage!$FN128,Usage!$FK128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CD128,Usage!$CA128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128=\"Summer\",Usage!$FO128,Usage!$FL128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CE128,Usage!$CB128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128=\"Summer\",Usage!$FP128,Usage!$FM128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z128<>\"Summer\",Usage!$BW128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128<>\"Summer\",Usage!$EK128,Usage!$EH128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BW128,Usage!$BT128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128<>\"Summer\",Usage!$EL128,Usage!$EI128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BX128,Usage!$BU128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128<>\"Summer\",Usage!$EM128,Usage!$EJ128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CC128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128<>\"Summer\",Usage!$FN128,Usage!$FK128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CD128,Usage!$CA128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128<>\"Summer\",Usage!$FO128,Usage!$FL128))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CE128,Usage!$CB128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M128<>\"Summer\",Usage!$FP128,Usage!$FM128))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM128","v":0},{"$f":"Usage!$GN128","v":0},{"$f":"Usage!$GN128","v":0},{"$f":"Usage!$GO128","v":0},{"$f":"Tenant!$H128","v":0},{"$f":"Usage!$GO128","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR128","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO128","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS128","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV128","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA128","v":0},{"$f":"Usage!$GZ128","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB128","v":0},{"$f":"Tenant!$I128","v":0},{"$f":"Usage!$HF128","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH128","v":0},{"$f":"Usage!$HG128","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI128","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A129","v":128},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B129","v":0},{"$f":"Tenant!$C129","v":0},{"$f":"Tenant!$D129","v":0},{"$f":"Tenant!$E129","v":0},{"$f":"Tenant!$G129","v":0},{"$f":"Usage!$D129","v":"00:00:00"},{"$f":"Usage!$E129","v":"00:00:00"},{"$f":"Usage!$F129","v":0},{"$f":"Usage!$G129","v":0},{"$f":"Usage!$H129","v":0},{"$f":"Usage!$X129","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ129","v":0},{"$f":"Usage!$AA129","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD129","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BV129,Usage!$BS129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CK129,Usage!$CH129)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BW129,Usage!$BT129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CL129,Usage!$CI129)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BX129,Usage!$BU129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CM129,Usage!$CJ129)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CC129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CX129,Usage!$CU129)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CD129,Usage!$CA129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CY129,Usage!$CV129)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CE129,Usage!$CB129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CZ129,Usage!$CW129)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BV129,Usage!$BS129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CK129,Usage!$CH129)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BW129,Usage!$BT129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CL129,Usage!$CI129)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BX129,Usage!$BU129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CM129,Usage!$CJ129)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CC129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CX129,Usage!$CU129)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CD129,Usage!$CA129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CY129,Usage!$CV129)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CE129,Usage!$CB129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CZ129,Usage!$CW129)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M129=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO129","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M129=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB129","v":0},{"$f":"Usage!$DL129","v":0},{"$f":"SUM(Usage!$DR129,Usage!$DV129)","v":0},{"$f":"SUM(Usage!$DT129,Usage!$DX129)","v":0},{"$f":"Usage!$GF129","v":0},{"$f":"SUM(Usage!$DR129,Usage!$DT129,Usage!$DV129,Usage!$DX129,Usage!$GG129)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ129","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC129","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB129","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE129","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED129","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG129","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK129,Usage!$GL129),0)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BV129,Usage!$BS129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129=\"Summer\",Usage!$EK129,Usage!$EH129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BW129,Usage!$BT129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129=\"Summer\",Usage!$EL129,Usage!$EI129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BX129,Usage!$BU129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129=\"Summer\",Usage!$EM129,Usage!$EJ129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CC129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129=\"Summer\",Usage!$FN129,Usage!$FK129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CD129,Usage!$CA129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129=\"Summer\",Usage!$FO129,Usage!$FL129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CE129,Usage!$CB129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129=\"Summer\",Usage!$FP129,Usage!$FM129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$BW129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129<>\"Summer\",Usage!$EK129,Usage!$EH129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BW129,Usage!$BT129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129<>\"Summer\",Usage!$EL129,Usage!$EI129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BX129,Usage!$BU129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129<>\"Summer\",Usage!$EM129,Usage!$EJ129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CC129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129<>\"Summer\",Usage!$FN129,Usage!$FK129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CD129,Usage!$CA129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129<>\"Summer\",Usage!$FO129,Usage!$FL129))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CE129,Usage!$CB129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M129<>\"Summer\",Usage!$FP129,Usage!$FM129))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM129","v":0},{"$f":"Usage!$GN129","v":0},{"$f":"Usage!$GN129","v":0},{"$f":"Usage!$GO129","v":0},{"$f":"Tenant!$H129","v":0},{"$f":"Usage!$GO129","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR129","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO129","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS129","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV129","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA129","v":0},{"$f":"Usage!$GZ129","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB129","v":0},{"$f":"Tenant!$I129","v":0},{"$f":"Usage!$HF129","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH129","v":0},{"$f":"Usage!$HG129","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI129","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A130","v":129},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B130","v":0},{"$f":"Tenant!$C130","v":0},{"$f":"Tenant!$D130","v":0},{"$f":"Tenant!$E130","v":0},{"$f":"Tenant!$G130","v":0},{"$f":"Usage!$D130","v":"00:00:00"},{"$f":"Usage!$E130","v":"00:00:00"},{"$f":"Usage!$F130","v":0},{"$f":"Usage!$G130","v":0},{"$f":"Usage!$H130","v":0},{"$f":"Usage!$X130","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ130","v":0},{"$f":"Usage!$AA130","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD130","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BV130,Usage!$BS130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CK130,Usage!$CH130)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BW130,Usage!$BT130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CL130,Usage!$CI130)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BX130,Usage!$BU130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CM130,Usage!$CJ130)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CC130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CX130,Usage!$CU130)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CD130,Usage!$CA130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CY130,Usage!$CV130)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CE130,Usage!$CB130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CZ130,Usage!$CW130)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BV130,Usage!$BS130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CK130,Usage!$CH130)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BW130,Usage!$BT130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CL130,Usage!$CI130)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BX130,Usage!$BU130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CM130,Usage!$CJ130)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CC130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CX130,Usage!$CU130)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CD130,Usage!$CA130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CY130,Usage!$CV130)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CE130,Usage!$CB130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CZ130,Usage!$CW130)","v":0},{"$f":"SUM($T130,$W130,$Z130,$AL130,$AO130,$AR130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO130","v":0},{"$f":"SUM($AC130,$AF130,$AI130,$AU130,$AX130,$BA130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB130","v":0},{"$f":"Usage!$DL130","v":0},{"$f":"SUM(Usage!$DR130,Usage!$DV130)","v":0},{"$f":"SUM(Usage!$DT130,Usage!$DX130)","v":0},{"$f":"Usage!$GF130","v":0},{"$f":"SUM(Usage!$DR130,Usage!$DT130,Usage!$DV130,Usage!$DX130,Usage!$GG130)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ130","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC130","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB130","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE130","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED130","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG130","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK130,Usage!$GL130),0)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BV130,Usage!$BS130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130=\"Summer\",Usage!$EK130,Usage!$EH130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BW130,Usage!$BT130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130=\"Summer\",Usage!$EL130,Usage!$EI130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BX130,Usage!$BU130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130=\"Summer\",Usage!$EM130,Usage!$EJ130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CC130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130=\"Summer\",Usage!$FN130,Usage!$FK130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CD130,Usage!$CA130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130=\"Summer\",Usage!$FO130,Usage!$FL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CE130,Usage!$CB130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130=\"Summer\",Usage!$FP130,Usage!$FM130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z130<>\"Summer\",Usage!$BW130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130<>\"Summer\",Usage!$EK130,Usage!$EH130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BW130,Usage!$BT130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130<>\"Summer\",Usage!$EL130,Usage!$EI130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BX130,Usage!$BU130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130<>\"Summer\",Usage!$EM130,Usage!$EJ130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CC130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130<>\"Summer\",Usage!$FN130,Usage!$FK130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CD130,Usage!$CA130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130<>\"Summer\",Usage!$FO130,Usage!$FL130))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CE130,Usage!$CB130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M130<>\"Summer\",Usage!$FP130,Usage!$FM130))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM130","v":0},{"$f":"Usage!$GN130","v":0},{"$f":"Usage!$GN130","v":0},{"$f":"Usage!$GO130","v":0},{"$f":"Tenant!$H130","v":0},{"$f":"Usage!$GO130","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR130","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO130","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS130","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV130","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA130","v":0},{"$f":"Usage!$GZ130","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB130","v":0},{"$f":"Tenant!$I130","v":0},{"$f":"Usage!$HF130","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH130","v":0},{"$f":"Usage!$HG130","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI130","v":0},{"$f":"SUM($BN130,$CG130,$DR130,$DT130,$DY130,$EB130,$EE130,$EH130,$EL130,$EO130)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Tenant!$A131","v":130},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B131","v":0},{"$f":"Tenant!$C131","v":0},{"$f":"Tenant!$D131","v":0},{"$f":"Tenant!$E131","v":0},{"$f":"Tenant!$G131","v":0},{"$f":"Usage!$D131","v":"00:00:00"},{"$f":"Usage!$E131","v":"00:00:00"},{"$f":"Usage!$F131","v":0},{"$f":"Usage!$G131","v":0},{"$f":"Usage!$H131","v":0},{"$f":"Usage!$X131","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ131","v":0},{"$f":"Usage!$AA131","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD131","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BV131,Usage!$BS131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CK131,Usage!$CH131)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BW131,Usage!$BT131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CL131,Usage!$CI131)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BX131,Usage!$BU131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CM131,Usage!$CJ131)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CC131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CX131,Usage!$CU131)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CD131,Usage!$CA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CY131,Usage!$CV131)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CE131,Usage!$CB131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CZ131,Usage!$CW131)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BV131,Usage!$BS131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CK131,Usage!$CH131)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BW131,Usage!$BT131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CL131,Usage!$CI131)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BX131,Usage!$BU131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CM131,Usage!$CJ131)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CC131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CX131,Usage!$CU131)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CD131,Usage!$CA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CY131,Usage!$CV131)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CE131,Usage!$CB131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CZ131,Usage!$CW131)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M131=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO131","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M131=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB131","v":0},{"$f":"Usage!$DL131","v":0},{"$f":"SUM(Usage!$DR131,Usage!$DV131)","v":0},{"$f":"SUM(Usage!$DT131,Usage!$DX131)","v":0},{"$f":"Usage!$GF131","v":0},{"$f":"SUM(Usage!$DR131,Usage!$DT131,Usage!$DV131,Usage!$DX131,Usage!$GG131)","v":0},{"$f":"$BD131","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ131","v":0},{"$f":"$BG131","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC131","v":0},{"$f":"$BD131","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB131","v":0},{"$f":"$BG131","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE131","v":0},{"$f":"$BD131","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED131","v":0},{"$f":"$BG131","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG131","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK131,Usage!$GL131),0)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BV131,Usage!$BS131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131=\"Summer\",Usage!$EK131,Usage!$EH131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BW131,Usage!$BT131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131=\"Summer\",Usage!$EL131,Usage!$EI131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BX131,Usage!$BU131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131=\"Summer\",Usage!$EM131,Usage!$EJ131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CC131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131=\"Summer\",Usage!$FN131,Usage!$FK131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CD131,Usage!$CA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131=\"Summer\",Usage!$FO131,Usage!$FL131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CE131,Usage!$CB131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131=\"Summer\",Usage!$FP131,Usage!$FM131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$BW131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131<>\"Summer\",Usage!$EK131,Usage!$EH131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BW131,Usage!$BT131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131<>\"Summer\",Usage!$EL131,Usage!$EI131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BX131,Usage!$BU131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131<>\"Summer\",Usage!$EM131,Usage!$EJ131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CC131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131<>\"Summer\",Usage!$FN131,Usage!$FK131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CD131,Usage!$CA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131<>\"Summer\",Usage!$FO131,Usage!$FL131))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CE131,Usage!$CB131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M131<>\"Summer\",Usage!$FP131,Usage!$FM131))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM131","v":0},{"$f":"Usage!$GN131","v":0},{"$f":"Usage!$GN131","v":0},{"$f":"Usage!$GO131","v":0},{"$f":"Tenant!$H131","v":0},{"$f":"Usage!$GO131","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR131","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO131","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS131","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV131","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA131","v":0},{"$f":"Usage!$GZ131","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB131","v":0},{"$f":"Tenant!$I131","v":0},{"$f":"Usage!$HF131","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH131","v":0},{"$f":"Usage!$HG131","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI131","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A132","v":131},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B132","v":0},{"$f":"Tenant!$C132","v":0},{"$f":"Tenant!$D132","v":0},{"$f":"Tenant!$E132","v":0},{"$f":"Tenant!$G132","v":0},{"$f":"Usage!$D132","v":"00:00:00"},{"$f":"Usage!$E132","v":"00:00:00"},{"$f":"Usage!$F132","v":0},{"$f":"Usage!$G132","v":0},{"$f":"Usage!$H132","v":0},{"$f":"Usage!$X132","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ132","v":0},{"$f":"Usage!$AA132","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD132","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BV132,Usage!$BS132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CK132,Usage!$CH132)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BW132,Usage!$BT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CL132,Usage!$CI132)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BX132,Usage!$BU132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CM132,Usage!$CJ132)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CC132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CX132,Usage!$CU132)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CD132,Usage!$CA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CY132,Usage!$CV132)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CE132,Usage!$CB132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CZ132,Usage!$CW132)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BV132,Usage!$BS132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CK132,Usage!$CH132)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BW132,Usage!$BT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CL132,Usage!$CI132)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BX132,Usage!$BU132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CM132,Usage!$CJ132)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CC132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CX132,Usage!$CU132)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CD132,Usage!$CA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CY132,Usage!$CV132)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CE132,Usage!$CB132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CZ132,Usage!$CW132)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M132=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO132","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M132=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB132","v":0},{"$f":"Usage!$DL132","v":0},{"$f":"SUM(Usage!$DR132,Usage!$DV132)","v":0},{"$f":"SUM(Usage!$DT132,Usage!$DX132)","v":0},{"$f":"Usage!$GF132","v":0},{"$f":"SUM(Usage!$DR132,Usage!$DT132,Usage!$DV132,Usage!$DX132,Usage!$GG132)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ132","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC132","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB132","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE132","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED132","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG132","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK132,Usage!$GL132),0)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BV132,Usage!$BS132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132=\"Summer\",Usage!$EK132,Usage!$EH132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BW132,Usage!$BT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132=\"Summer\",Usage!$EL132,Usage!$EI132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BX132,Usage!$BU132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132=\"Summer\",Usage!$EM132,Usage!$EJ132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CC132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132=\"Summer\",Usage!$FN132,Usage!$FK132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CD132,Usage!$CA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132=\"Summer\",Usage!$FO132,Usage!$FL132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CE132,Usage!$CB132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132=\"Summer\",Usage!$FP132,Usage!$FM132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z132<>\"Summer\",Usage!$BW132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132<>\"Summer\",Usage!$EK132,Usage!$EH132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BW132,Usage!$BT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132<>\"Summer\",Usage!$EL132,Usage!$EI132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BX132,Usage!$BU132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132<>\"Summer\",Usage!$EM132,Usage!$EJ132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CC132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132<>\"Summer\",Usage!$FN132,Usage!$FK132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CD132,Usage!$CA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132<>\"Summer\",Usage!$FO132,Usage!$FL132))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CE132,Usage!$CB132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M132<>\"Summer\",Usage!$FP132,Usage!$FM132))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM132","v":0},{"$f":"Usage!$GN132","v":0},{"$f":"Usage!$GN132","v":0},{"$f":"Usage!$GO132","v":0},{"$f":"Tenant!$H132","v":0},{"$f":"Usage!$GO132","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR132","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO132","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS132","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV132","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA132","v":0},{"$f":"Usage!$GZ132","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB132","v":0},{"$f":"Tenant!$I132","v":0},{"$f":"Usage!$HF132","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH132","v":0},{"$f":"Usage!$HG132","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI132","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A133","v":132},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B133","v":0},{"$f":"Tenant!$C133","v":0},{"$f":"Tenant!$D133","v":0},{"$f":"Tenant!$E133","v":0},{"$f":"Tenant!$G133","v":0},{"$f":"Usage!$D133","v":"00:00:00"},{"$f":"Usage!$E133","v":"00:00:00"},{"$f":"Usage!$F133","v":0},{"$f":"Usage!$G133","v":0},{"$f":"Usage!$H133","v":0},{"$f":"Usage!$X133","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ133","v":0},{"$f":"Usage!$AA133","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD133","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BV133,Usage!$BS133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CK133,Usage!$CH133)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BW133,Usage!$BT133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CL133,Usage!$CI133)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BX133,Usage!$BU133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CM133,Usage!$CJ133)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CC133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CX133,Usage!$CU133)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CD133,Usage!$CA133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CY133,Usage!$CV133)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CE133,Usage!$CB133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CZ133,Usage!$CW133)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BV133,Usage!$BS133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CK133,Usage!$CH133)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BW133,Usage!$BT133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CL133,Usage!$CI133)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BX133,Usage!$BU133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CM133,Usage!$CJ133)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CC133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CX133,Usage!$CU133)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CD133,Usage!$CA133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CY133,Usage!$CV133)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CE133,Usage!$CB133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CZ133,Usage!$CW133)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M133=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO133","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M133=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB133","v":0},{"$f":"Usage!$DL133","v":0},{"$f":"SUM(Usage!$DR133,Usage!$DV133)","v":0},{"$f":"SUM(Usage!$DT133,Usage!$DX133)","v":0},{"$f":"Usage!$GF133","v":0},{"$f":"SUM(Usage!$DR133,Usage!$DT133,Usage!$DV133,Usage!$DX133,Usage!$GG133)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ133","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC133","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB133","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE133","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED133","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG133","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK133,Usage!$GL133),0)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BV133,Usage!$BS133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133=\"Summer\",Usage!$EK133,Usage!$EH133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BW133,Usage!$BT133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133=\"Summer\",Usage!$EL133,Usage!$EI133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BX133,Usage!$BU133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133=\"Summer\",Usage!$EM133,Usage!$EJ133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CC133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133=\"Summer\",Usage!$FN133,Usage!$FK133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CD133,Usage!$CA133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133=\"Summer\",Usage!$FO133,Usage!$FL133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CE133,Usage!$CB133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133=\"Summer\",Usage!$FP133,Usage!$FM133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z133<>\"Summer\",Usage!$BW133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133<>\"Summer\",Usage!$EK133,Usage!$EH133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BW133,Usage!$BT133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133<>\"Summer\",Usage!$EL133,Usage!$EI133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BX133,Usage!$BU133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133<>\"Summer\",Usage!$EM133,Usage!$EJ133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CC133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133<>\"Summer\",Usage!$FN133,Usage!$FK133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CD133,Usage!$CA133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133<>\"Summer\",Usage!$FO133,Usage!$FL133))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CE133,Usage!$CB133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M133<>\"Summer\",Usage!$FP133,Usage!$FM133))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM133","v":0},{"$f":"Usage!$GN133","v":0},{"$f":"Usage!$GN133","v":0},{"$f":"Usage!$GO133","v":0},{"$f":"Tenant!$H133","v":0},{"$f":"Usage!$GO133","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR133","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO133","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS133","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV133","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA133","v":0},{"$f":"Usage!$GZ133","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB133","v":0},{"$f":"Tenant!$I133","v":0},{"$f":"Usage!$HF133","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH133","v":0},{"$f":"Usage!$HG133","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI133","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A134","v":133},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B134","v":0},{"$f":"Tenant!$C134","v":0},{"$f":"Tenant!$D134","v":0},{"$f":"Tenant!$E134","v":0},{"$f":"Tenant!$G134","v":0},{"$f":"Usage!$D134","v":"00:00:00"},{"$f":"Usage!$E134","v":"00:00:00"},{"$f":"Usage!$F134","v":0},{"$f":"Usage!$G134","v":0},{"$f":"Usage!$H134","v":0},{"$f":"Usage!$X134","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ134","v":0},{"$f":"Usage!$AA134","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD134","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BV134,Usage!$BS134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CK134,Usage!$CH134)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BW134,Usage!$BT134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CL134,Usage!$CI134)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BX134,Usage!$BU134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CM134,Usage!$CJ134)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CC134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CX134,Usage!$CU134)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CD134,Usage!$CA134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CY134,Usage!$CV134)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CE134,Usage!$CB134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CZ134,Usage!$CW134)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BV134,Usage!$BS134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CK134,Usage!$CH134)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BW134,Usage!$BT134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CL134,Usage!$CI134)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BX134,Usage!$BU134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CM134,Usage!$CJ134)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CC134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CX134,Usage!$CU134)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CD134,Usage!$CA134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CY134,Usage!$CV134)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CE134,Usage!$CB134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CZ134,Usage!$CW134)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M134=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO134","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M134=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB134","v":0},{"$f":"Usage!$DL134","v":0},{"$f":"SUM(Usage!$DR134,Usage!$DV134)","v":0},{"$f":"SUM(Usage!$DT134,Usage!$DX134)","v":0},{"$f":"Usage!$GF134","v":0},{"$f":"SUM(Usage!$DR134,Usage!$DT134,Usage!$DV134,Usage!$DX134,Usage!$GG134)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ134","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC134","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB134","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE134","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED134","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG134","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK134,Usage!$GL134),0)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BV134,Usage!$BS134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134=\"Summer\",Usage!$EK134,Usage!$EH134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BW134,Usage!$BT134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134=\"Summer\",Usage!$EL134,Usage!$EI134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BX134,Usage!$BU134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134=\"Summer\",Usage!$EM134,Usage!$EJ134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CC134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134=\"Summer\",Usage!$FN134,Usage!$FK134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CD134,Usage!$CA134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134=\"Summer\",Usage!$FO134,Usage!$FL134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CE134,Usage!$CB134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134=\"Summer\",Usage!$FP134,Usage!$FM134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z134<>\"Summer\",Usage!$BW134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134<>\"Summer\",Usage!$EK134,Usage!$EH134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BW134,Usage!$BT134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134<>\"Summer\",Usage!$EL134,Usage!$EI134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BX134,Usage!$BU134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134<>\"Summer\",Usage!$EM134,Usage!$EJ134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CC134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134<>\"Summer\",Usage!$FN134,Usage!$FK134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CD134,Usage!$CA134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134<>\"Summer\",Usage!$FO134,Usage!$FL134))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CE134,Usage!$CB134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M134<>\"Summer\",Usage!$FP134,Usage!$FM134))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM134","v":0},{"$f":"Usage!$GN134","v":0},{"$f":"Usage!$GN134","v":0},{"$f":"Usage!$GO134","v":0},{"$f":"Tenant!$H134","v":0},{"$f":"Usage!$GO134","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR134","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO134","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS134","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV134","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA134","v":0},{"$f":"Usage!$GZ134","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB134","v":0},{"$f":"Tenant!$I134","v":0},{"$f":"Usage!$HF134","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH134","v":0},{"$f":"Usage!$HG134","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI134","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A135","v":134},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B135","v":0},{"$f":"Tenant!$C135","v":0},{"$f":"Tenant!$D135","v":0},{"$f":"Tenant!$E135","v":0},{"$f":"Tenant!$G135","v":0},{"$f":"Usage!$D135","v":"00:00:00"},{"$f":"Usage!$E135","v":"00:00:00"},{"$f":"Usage!$F135","v":0},{"$f":"Usage!$G135","v":0},{"$f":"Usage!$H135","v":0},{"$f":"Usage!$X135","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ135","v":0},{"$f":"Usage!$AA135","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD135","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BV135,Usage!$BS135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CK135,Usage!$CH135)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BW135,Usage!$BT135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CL135,Usage!$CI135)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BX135,Usage!$BU135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CM135,Usage!$CJ135)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CC135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CX135,Usage!$CU135)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CD135,Usage!$CA135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CY135,Usage!$CV135)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CE135,Usage!$CB135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CZ135,Usage!$CW135)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BV135,Usage!$BS135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CK135,Usage!$CH135)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BW135,Usage!$BT135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CL135,Usage!$CI135)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BX135,Usage!$BU135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CM135,Usage!$CJ135)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CC135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CX135,Usage!$CU135)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CD135,Usage!$CA135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CY135,Usage!$CV135)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CE135,Usage!$CB135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CZ135,Usage!$CW135)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M135=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO135","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M135=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB135","v":0},{"$f":"Usage!$DL135","v":0},{"$f":"SUM(Usage!$DR135,Usage!$DV135)","v":0},{"$f":"SUM(Usage!$DT135,Usage!$DX135)","v":0},{"$f":"Usage!$GF135","v":0},{"$f":"SUM(Usage!$DR135,Usage!$DT135,Usage!$DV135,Usage!$DX135,Usage!$GG135)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ135","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC135","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB135","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE135","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED135","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG135","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK135,Usage!$GL135),0)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BV135,Usage!$BS135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135=\"Summer\",Usage!$EK135,Usage!$EH135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BW135,Usage!$BT135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135=\"Summer\",Usage!$EL135,Usage!$EI135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BX135,Usage!$BU135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135=\"Summer\",Usage!$EM135,Usage!$EJ135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CC135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135=\"Summer\",Usage!$FN135,Usage!$FK135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CD135,Usage!$CA135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135=\"Summer\",Usage!$FO135,Usage!$FL135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CE135,Usage!$CB135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135=\"Summer\",Usage!$FP135,Usage!$FM135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z135<>\"Summer\",Usage!$BW135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135<>\"Summer\",Usage!$EK135,Usage!$EH135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BW135,Usage!$BT135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135<>\"Summer\",Usage!$EL135,Usage!$EI135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BX135,Usage!$BU135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135<>\"Summer\",Usage!$EM135,Usage!$EJ135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CC135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135<>\"Summer\",Usage!$FN135,Usage!$FK135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CD135,Usage!$CA135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135<>\"Summer\",Usage!$FO135,Usage!$FL135))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CE135,Usage!$CB135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M135<>\"Summer\",Usage!$FP135,Usage!$FM135))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM135","v":0},{"$f":"Usage!$GN135","v":0},{"$f":"Usage!$GN135","v":0},{"$f":"Usage!$GO135","v":0},{"$f":"Tenant!$H135","v":0},{"$f":"Usage!$GO135","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR135","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO135","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS135","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV135","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA135","v":0},{"$f":"Usage!$GZ135","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB135","v":0},{"$f":"Tenant!$I135","v":0},{"$f":"Usage!$HF135","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH135","v":0},{"$f":"Usage!$HG135","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI135","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A136","v":135},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B136","v":0},{"$f":"Tenant!$C136","v":0},{"$f":"Tenant!$D136","v":0},{"$f":"Tenant!$E136","v":0},{"$f":"Tenant!$G136","v":0},{"$f":"Usage!$D136","v":"00:00:00"},{"$f":"Usage!$E136","v":"00:00:00"},{"$f":"Usage!$F136","v":0},{"$f":"Usage!$G136","v":0},{"$f":"Usage!$H136","v":0},{"$f":"Usage!$X136","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ136","v":0},{"$f":"Usage!$AA136","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD136","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BV136,Usage!$BS136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CK136,Usage!$CH136)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BW136,Usage!$BT136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CL136,Usage!$CI136)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BX136,Usage!$BU136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CM136,Usage!$CJ136)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CC136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CX136,Usage!$CU136)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CD136,Usage!$CA136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CY136,Usage!$CV136)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CE136,Usage!$CB136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CZ136,Usage!$CW136)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BV136,Usage!$BS136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CK136,Usage!$CH136)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BW136,Usage!$BT136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CL136,Usage!$CI136)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BX136,Usage!$BU136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CM136,Usage!$CJ136)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CC136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CX136,Usage!$CU136)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CD136,Usage!$CA136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CY136,Usage!$CV136)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CE136,Usage!$CB136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CZ136,Usage!$CW136)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M136=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO136","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M136=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB136","v":0},{"$f":"Usage!$DL136","v":0},{"$f":"SUM(Usage!$DR136,Usage!$DV136)","v":0},{"$f":"SUM(Usage!$DT136,Usage!$DX136)","v":0},{"$f":"Usage!$GF136","v":0},{"$f":"SUM(Usage!$DR136,Usage!$DT136,Usage!$DV136,Usage!$DX136,Usage!$GG136)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ136","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC136","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB136","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE136","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED136","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG136","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK136,Usage!$GL136),0)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BV136,Usage!$BS136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136=\"Summer\",Usage!$EK136,Usage!$EH136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BW136,Usage!$BT136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136=\"Summer\",Usage!$EL136,Usage!$EI136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BX136,Usage!$BU136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136=\"Summer\",Usage!$EM136,Usage!$EJ136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CC136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136=\"Summer\",Usage!$FN136,Usage!$FK136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CD136,Usage!$CA136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136=\"Summer\",Usage!$FO136,Usage!$FL136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CE136,Usage!$CB136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136=\"Summer\",Usage!$FP136,Usage!$FM136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z136<>\"Summer\",Usage!$BW136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136<>\"Summer\",Usage!$EK136,Usage!$EH136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BW136,Usage!$BT136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136<>\"Summer\",Usage!$EL136,Usage!$EI136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BX136,Usage!$BU136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136<>\"Summer\",Usage!$EM136,Usage!$EJ136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CC136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136<>\"Summer\",Usage!$FN136,Usage!$FK136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CD136,Usage!$CA136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136<>\"Summer\",Usage!$FO136,Usage!$FL136))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CE136,Usage!$CB136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M136<>\"Summer\",Usage!$FP136,Usage!$FM136))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM136","v":0},{"$f":"Usage!$GN136","v":0},{"$f":"Usage!$GN136","v":0},{"$f":"Usage!$GO136","v":0},{"$f":"Tenant!$H136","v":0},{"$f":"Usage!$GO136","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR136","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO136","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS136","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV136","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA136","v":0},{"$f":"Usage!$GZ136","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB136","v":0},{"$f":"Tenant!$I136","v":0},{"$f":"Usage!$HF136","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH136","v":0},{"$f":"Usage!$HG136","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI136","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A137","v":136},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B137","v":0},{"$f":"Tenant!$C137","v":0},{"$f":"Tenant!$D137","v":0},{"$f":"Tenant!$E137","v":0},{"$f":"Tenant!$G137","v":0},{"$f":"Usage!$D137","v":"00:00:00"},{"$f":"Usage!$E137","v":"00:00:00"},{"$f":"Usage!$F137","v":0},{"$f":"Usage!$G137","v":0},{"$f":"Usage!$H137","v":0},{"$f":"Usage!$X137","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ137","v":0},{"$f":"Usage!$AA137","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD137","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BV137,Usage!$BS137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CK137,Usage!$CH137)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BW137,Usage!$BT137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CL137,Usage!$CI137)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BX137,Usage!$BU137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CM137,Usage!$CJ137)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CC137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CX137,Usage!$CU137)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CD137,Usage!$CA137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CY137,Usage!$CV137)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CE137,Usage!$CB137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CZ137,Usage!$CW137)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BV137,Usage!$BS137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CK137,Usage!$CH137)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BW137,Usage!$BT137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CL137,Usage!$CI137)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BX137,Usage!$BU137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CM137,Usage!$CJ137)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CC137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CX137,Usage!$CU137)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CD137,Usage!$CA137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CY137,Usage!$CV137)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CE137,Usage!$CB137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CZ137,Usage!$CW137)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M137=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO137","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M137=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB137","v":0},{"$f":"Usage!$DL137","v":0},{"$f":"SUM(Usage!$DR137,Usage!$DV137)","v":0},{"$f":"SUM(Usage!$DT137,Usage!$DX137)","v":0},{"$f":"Usage!$GF137","v":0},{"$f":"SUM(Usage!$DR137,Usage!$DT137,Usage!$DV137,Usage!$DX137,Usage!$GG137)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ137","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC137","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB137","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE137","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED137","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG137","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK137,Usage!$GL137),0)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BV137,Usage!$BS137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137=\"Summer\",Usage!$EK137,Usage!$EH137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BW137,Usage!$BT137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137=\"Summer\",Usage!$EL137,Usage!$EI137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BX137,Usage!$BU137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137=\"Summer\",Usage!$EM137,Usage!$EJ137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CC137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137=\"Summer\",Usage!$FN137,Usage!$FK137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CD137,Usage!$CA137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137=\"Summer\",Usage!$FO137,Usage!$FL137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CE137,Usage!$CB137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137=\"Summer\",Usage!$FP137,Usage!$FM137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$BW137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137<>\"Summer\",Usage!$EK137,Usage!$EH137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BW137,Usage!$BT137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137<>\"Summer\",Usage!$EL137,Usage!$EI137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BX137,Usage!$BU137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137<>\"Summer\",Usage!$EM137,Usage!$EJ137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CC137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137<>\"Summer\",Usage!$FN137,Usage!$FK137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CD137,Usage!$CA137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137<>\"Summer\",Usage!$FO137,Usage!$FL137))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CE137,Usage!$CB137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M137<>\"Summer\",Usage!$FP137,Usage!$FM137))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM137","v":0},{"$f":"Usage!$GN137","v":0},{"$f":"Usage!$GN137","v":0},{"$f":"Usage!$GO137","v":0},{"$f":"Tenant!$H137","v":0},{"$f":"Usage!$GO137","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR137","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO137","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS137","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV137","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA137","v":0},{"$f":"Usage!$GZ137","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB137","v":0},{"$f":"Tenant!$I137","v":0},{"$f":"Usage!$HF137","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH137","v":0},{"$f":"Usage!$HG137","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI137","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A138","v":137},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B138","v":0},{"$f":"Tenant!$C138","v":0},{"$f":"Tenant!$D138","v":0},{"$f":"Tenant!$E138","v":0},{"$f":"Tenant!$G138","v":0},{"$f":"Usage!$D138","v":"00:00:00"},{"$f":"Usage!$E138","v":"00:00:00"},{"$f":"Usage!$F138","v":0},{"$f":"Usage!$G138","v":0},{"$f":"Usage!$H138","v":0},{"$f":"Usage!$X138","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ138","v":0},{"$f":"Usage!$AA138","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD138","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BV138,Usage!$BS138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CK138,Usage!$CH138)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BW138,Usage!$BT138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CL138,Usage!$CI138)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BX138,Usage!$BU138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CM138,Usage!$CJ138)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CC138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CX138,Usage!$CU138)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CD138,Usage!$CA138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CY138,Usage!$CV138)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CE138,Usage!$CB138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CZ138,Usage!$CW138)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BV138,Usage!$BS138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CK138,Usage!$CH138)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BW138,Usage!$BT138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CL138,Usage!$CI138)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BX138,Usage!$BU138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CM138,Usage!$CJ138)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CC138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CX138,Usage!$CU138)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CD138,Usage!$CA138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CY138,Usage!$CV138)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CE138,Usage!$CB138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CZ138,Usage!$CW138)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M138=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO138","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M138=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB138","v":0},{"$f":"Usage!$DL138","v":0},{"$f":"SUM(Usage!$DR138,Usage!$DV138)","v":0},{"$f":"SUM(Usage!$DT138,Usage!$DX138)","v":0},{"$f":"Usage!$GF138","v":0},{"$f":"SUM(Usage!$DR138,Usage!$DT138,Usage!$DV138,Usage!$DX138,Usage!$GG138)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ138","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC138","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB138","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE138","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED138","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG138","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK138,Usage!$GL138),0)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BV138,Usage!$BS138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138=\"Summer\",Usage!$EK138,Usage!$EH138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BW138,Usage!$BT138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138=\"Summer\",Usage!$EL138,Usage!$EI138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BX138,Usage!$BU138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138=\"Summer\",Usage!$EM138,Usage!$EJ138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CC138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138=\"Summer\",Usage!$FN138,Usage!$FK138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CD138,Usage!$CA138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138=\"Summer\",Usage!$FO138,Usage!$FL138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CE138,Usage!$CB138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138=\"Summer\",Usage!$FP138,Usage!$FM138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z138<>\"Summer\",Usage!$BW138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138<>\"Summer\",Usage!$EK138,Usage!$EH138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BW138,Usage!$BT138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138<>\"Summer\",Usage!$EL138,Usage!$EI138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BX138,Usage!$BU138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138<>\"Summer\",Usage!$EM138,Usage!$EJ138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CC138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138<>\"Summer\",Usage!$FN138,Usage!$FK138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CD138,Usage!$CA138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138<>\"Summer\",Usage!$FO138,Usage!$FL138))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CE138,Usage!$CB138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M138<>\"Summer\",Usage!$FP138,Usage!$FM138))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM138","v":0},{"$f":"Usage!$GN138","v":0},{"$f":"Usage!$GN138","v":0},{"$f":"Usage!$GO138","v":0},{"$f":"Tenant!$H138","v":0},{"$f":"Usage!$GO138","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR138","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO138","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS138","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV138","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA138","v":0},{"$f":"Usage!$GZ138","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB138","v":0},{"$f":"Tenant!$I138","v":0},{"$f":"Usage!$HF138","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH138","v":0},{"$f":"Usage!$HG138","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI138","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A139","v":138},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B139","v":0},{"$f":"Tenant!$C139","v":0},{"$f":"Tenant!$D139","v":0},{"$f":"Tenant!$E139","v":0},{"$f":"Tenant!$G139","v":0},{"$f":"Usage!$D139","v":"00:00:00"},{"$f":"Usage!$E139","v":"00:00:00"},{"$f":"Usage!$F139","v":0},{"$f":"Usage!$G139","v":0},{"$f":"Usage!$H139","v":0},{"$f":"Usage!$X139","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ139","v":0},{"$f":"Usage!$AA139","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD139","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BV139,Usage!$BS139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CK139,Usage!$CH139)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BW139,Usage!$BT139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CL139,Usage!$CI139)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BX139,Usage!$BU139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CM139,Usage!$CJ139)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CC139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CX139,Usage!$CU139)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CD139,Usage!$CA139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CY139,Usage!$CV139)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CE139,Usage!$CB139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CZ139,Usage!$CW139)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BV139,Usage!$BS139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CK139,Usage!$CH139)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BW139,Usage!$BT139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CL139,Usage!$CI139)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BX139,Usage!$BU139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CM139,Usage!$CJ139)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CC139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CX139,Usage!$CU139)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CD139,Usage!$CA139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CY139,Usage!$CV139)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CE139,Usage!$CB139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CZ139,Usage!$CW139)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M139=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO139","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M139=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB139","v":0},{"$f":"Usage!$DL139","v":0},{"$f":"SUM(Usage!$DR139,Usage!$DV139)","v":0},{"$f":"SUM(Usage!$DT139,Usage!$DX139)","v":0},{"$f":"Usage!$GF139","v":0},{"$f":"SUM(Usage!$DR139,Usage!$DT139,Usage!$DV139,Usage!$DX139,Usage!$GG139)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ139","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC139","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB139","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE139","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED139","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG139","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK139,Usage!$GL139),0)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BV139,Usage!$BS139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139=\"Summer\",Usage!$EK139,Usage!$EH139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BW139,Usage!$BT139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139=\"Summer\",Usage!$EL139,Usage!$EI139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BX139,Usage!$BU139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139=\"Summer\",Usage!$EM139,Usage!$EJ139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CC139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139=\"Summer\",Usage!$FN139,Usage!$FK139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CD139,Usage!$CA139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139=\"Summer\",Usage!$FO139,Usage!$FL139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CE139,Usage!$CB139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139=\"Summer\",Usage!$FP139,Usage!$FM139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z139<>\"Summer\",Usage!$BW139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139<>\"Summer\",Usage!$EK139,Usage!$EH139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BW139,Usage!$BT139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139<>\"Summer\",Usage!$EL139,Usage!$EI139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BX139,Usage!$BU139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139<>\"Summer\",Usage!$EM139,Usage!$EJ139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CC139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139<>\"Summer\",Usage!$FN139,Usage!$FK139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CD139,Usage!$CA139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139<>\"Summer\",Usage!$FO139,Usage!$FL139))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CE139,Usage!$CB139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M139<>\"Summer\",Usage!$FP139,Usage!$FM139))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM139","v":0},{"$f":"Usage!$GN139","v":0},{"$f":"Usage!$GN139","v":0},{"$f":"Usage!$GO139","v":0},{"$f":"Tenant!$H139","v":0},{"$f":"Usage!$GO139","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR139","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO139","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS139","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV139","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA139","v":0},{"$f":"Usage!$GZ139","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB139","v":0},{"$f":"Tenant!$I139","v":0},{"$f":"Usage!$HF139","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH139","v":0},{"$f":"Usage!$HG139","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI139","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A140","v":139},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B140","v":0},{"$f":"Tenant!$C140","v":0},{"$f":"Tenant!$D140","v":0},{"$f":"Tenant!$E140","v":0},{"$f":"Tenant!$G140","v":0},{"$f":"Usage!$D140","v":"00:00:00"},{"$f":"Usage!$E140","v":"00:00:00"},{"$f":"Usage!$F140","v":0},{"$f":"Usage!$G140","v":0},{"$f":"Usage!$H140","v":0},{"$f":"Usage!$X140","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ140","v":0},{"$f":"Usage!$AA140","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD140","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BV140,Usage!$BS140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CK140,Usage!$CH140)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BW140,Usage!$BT140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CL140,Usage!$CI140)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BX140,Usage!$BU140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CM140,Usage!$CJ140)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CC140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CX140,Usage!$CU140)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CD140,Usage!$CA140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CY140,Usage!$CV140)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CE140,Usage!$CB140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CZ140,Usage!$CW140)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BV140,Usage!$BS140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CK140,Usage!$CH140)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BW140,Usage!$BT140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CL140,Usage!$CI140)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BX140,Usage!$BU140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CM140,Usage!$CJ140)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CC140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CX140,Usage!$CU140)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CD140,Usage!$CA140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CY140,Usage!$CV140)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CE140,Usage!$CB140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CZ140,Usage!$CW140)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M140=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO140","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M140=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB140","v":0},{"$f":"Usage!$DL140","v":0},{"$f":"SUM(Usage!$DR140,Usage!$DV140)","v":0},{"$f":"SUM(Usage!$DT140,Usage!$DX140)","v":0},{"$f":"Usage!$GF140","v":0},{"$f":"SUM(Usage!$DR140,Usage!$DT140,Usage!$DV140,Usage!$DX140,Usage!$GG140)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ140","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC140","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB140","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE140","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED140","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG140","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK140,Usage!$GL140),0)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BV140,Usage!$BS140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140=\"Summer\",Usage!$EK140,Usage!$EH140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BW140,Usage!$BT140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140=\"Summer\",Usage!$EL140,Usage!$EI140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BX140,Usage!$BU140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140=\"Summer\",Usage!$EM140,Usage!$EJ140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CC140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140=\"Summer\",Usage!$FN140,Usage!$FK140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CD140,Usage!$CA140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140=\"Summer\",Usage!$FO140,Usage!$FL140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CE140,Usage!$CB140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140=\"Summer\",Usage!$FP140,Usage!$FM140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$BW140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140<>\"Summer\",Usage!$EK140,Usage!$EH140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BW140,Usage!$BT140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140<>\"Summer\",Usage!$EL140,Usage!$EI140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BX140,Usage!$BU140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140<>\"Summer\",Usage!$EM140,Usage!$EJ140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CC140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140<>\"Summer\",Usage!$FN140,Usage!$FK140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CD140,Usage!$CA140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140<>\"Summer\",Usage!$FO140,Usage!$FL140))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CE140,Usage!$CB140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M140<>\"Summer\",Usage!$FP140,Usage!$FM140))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM140","v":0},{"$f":"Usage!$GN140","v":0},{"$f":"Usage!$GN140","v":0},{"$f":"Usage!$GO140","v":0},{"$f":"Tenant!$H140","v":0},{"$f":"Usage!$GO140","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR140","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO140","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS140","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV140","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA140","v":0},{"$f":"Usage!$GZ140","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB140","v":0},{"$f":"Tenant!$I140","v":0},{"$f":"Usage!$HF140","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH140","v":0},{"$f":"Usage!$HG140","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI140","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A141","v":140},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B141","v":0},{"$f":"Tenant!$C141","v":0},{"$f":"Tenant!$D141","v":0},{"$f":"Tenant!$E141","v":0},{"$f":"Tenant!$G141","v":0},{"$f":"Usage!$D141","v":"00:00:00"},{"$f":"Usage!$E141","v":"00:00:00"},{"$f":"Usage!$F141","v":0},{"$f":"Usage!$G141","v":0},{"$f":"Usage!$H141","v":0},{"$f":"Usage!$X141","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ141","v":0},{"$f":"Usage!$AA141","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD141","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BV141,Usage!$BS141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CK141,Usage!$CH141)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BW141,Usage!$BT141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CL141,Usage!$CI141)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BX141,Usage!$BU141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CM141,Usage!$CJ141)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CC141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CX141,Usage!$CU141)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CD141,Usage!$CA141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CY141,Usage!$CV141)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CE141,Usage!$CB141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CZ141,Usage!$CW141)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BV141,Usage!$BS141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CK141,Usage!$CH141)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BW141,Usage!$BT141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CL141,Usage!$CI141)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BX141,Usage!$BU141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CM141,Usage!$CJ141)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CC141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CX141,Usage!$CU141)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CD141,Usage!$CA141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CY141,Usage!$CV141)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CE141,Usage!$CB141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CZ141,Usage!$CW141)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M141=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO141","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M141=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB141","v":0},{"$f":"Usage!$DL141","v":0},{"$f":"SUM(Usage!$DR141,Usage!$DV141)","v":0},{"$f":"SUM(Usage!$DT141,Usage!$DX141)","v":0},{"$f":"Usage!$GF141","v":0},{"$f":"SUM(Usage!$DR141,Usage!$DT141,Usage!$DV141,Usage!$DX141,Usage!$GG141)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ141","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC141","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB141","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE141","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED141","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG141","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK141,Usage!$GL141),0)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BV141,Usage!$BS141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141=\"Summer\",Usage!$EK141,Usage!$EH141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BW141,Usage!$BT141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141=\"Summer\",Usage!$EL141,Usage!$EI141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BX141,Usage!$BU141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141=\"Summer\",Usage!$EM141,Usage!$EJ141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CC141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141=\"Summer\",Usage!$FN141,Usage!$FK141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CD141,Usage!$CA141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141=\"Summer\",Usage!$FO141,Usage!$FL141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CE141,Usage!$CB141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141=\"Summer\",Usage!$FP141,Usage!$FM141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z141<>\"Summer\",Usage!$BW141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141<>\"Summer\",Usage!$EK141,Usage!$EH141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BW141,Usage!$BT141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141<>\"Summer\",Usage!$EL141,Usage!$EI141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BX141,Usage!$BU141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141<>\"Summer\",Usage!$EM141,Usage!$EJ141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CC141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141<>\"Summer\",Usage!$FN141,Usage!$FK141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CD141,Usage!$CA141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141<>\"Summer\",Usage!$FO141,Usage!$FL141))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CE141,Usage!$CB141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M141<>\"Summer\",Usage!$FP141,Usage!$FM141))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM141","v":0},{"$f":"Usage!$GN141","v":0},{"$f":"Usage!$GN141","v":0},{"$f":"Usage!$GO141","v":0},{"$f":"Tenant!$H141","v":0},{"$f":"Usage!$GO141","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR141","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO141","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS141","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV141","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA141","v":0},{"$f":"Usage!$GZ141","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB141","v":0},{"$f":"Tenant!$I141","v":0},{"$f":"Usage!$HF141","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH141","v":0},{"$f":"Usage!$HG141","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI141","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A142","v":141},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B142","v":0},{"$f":"Tenant!$C142","v":0},{"$f":"Tenant!$D142","v":0},{"$f":"Tenant!$E142","v":0},{"$f":"Tenant!$G142","v":0},{"$f":"Usage!$D142","v":"00:00:00"},{"$f":"Usage!$E142","v":"00:00:00"},{"$f":"Usage!$F142","v":0},{"$f":"Usage!$G142","v":0},{"$f":"Usage!$H142","v":0},{"$f":"Usage!$X142","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ142","v":0},{"$f":"Usage!$AA142","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD142","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BV142,Usage!$BS142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CK142,Usage!$CH142)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BW142,Usage!$BT142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CL142,Usage!$CI142)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BX142,Usage!$BU142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CM142,Usage!$CJ142)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CC142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CX142,Usage!$CU142)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CD142,Usage!$CA142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CY142,Usage!$CV142)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CE142,Usage!$CB142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CZ142,Usage!$CW142)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BV142,Usage!$BS142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CK142,Usage!$CH142)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BW142,Usage!$BT142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CL142,Usage!$CI142)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BX142,Usage!$BU142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CM142,Usage!$CJ142)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CC142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CX142,Usage!$CU142)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CD142,Usage!$CA142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CY142,Usage!$CV142)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CE142,Usage!$CB142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CZ142,Usage!$CW142)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M142=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO142","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M142=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB142","v":0},{"$f":"Usage!$DL142","v":0},{"$f":"SUM(Usage!$DR142,Usage!$DV142)","v":0},{"$f":"SUM(Usage!$DT142,Usage!$DX142)","v":0},{"$f":"Usage!$GF142","v":0},{"$f":"SUM(Usage!$DR142,Usage!$DT142,Usage!$DV142,Usage!$DX142,Usage!$GG142)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ142","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC142","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB142","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE142","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED142","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG142","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK142,Usage!$GL142),0)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BV142,Usage!$BS142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142=\"Summer\",Usage!$EK142,Usage!$EH142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BW142,Usage!$BT142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142=\"Summer\",Usage!$EL142,Usage!$EI142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BX142,Usage!$BU142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142=\"Summer\",Usage!$EM142,Usage!$EJ142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CC142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142=\"Summer\",Usage!$FN142,Usage!$FK142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CD142,Usage!$CA142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142=\"Summer\",Usage!$FO142,Usage!$FL142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CE142,Usage!$CB142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142=\"Summer\",Usage!$FP142,Usage!$FM142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z142<>\"Summer\",Usage!$BW142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142<>\"Summer\",Usage!$EK142,Usage!$EH142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BW142,Usage!$BT142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142<>\"Summer\",Usage!$EL142,Usage!$EI142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BX142,Usage!$BU142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142<>\"Summer\",Usage!$EM142,Usage!$EJ142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CC142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142<>\"Summer\",Usage!$FN142,Usage!$FK142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CD142,Usage!$CA142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142<>\"Summer\",Usage!$FO142,Usage!$FL142))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CE142,Usage!$CB142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M142<>\"Summer\",Usage!$FP142,Usage!$FM142))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM142","v":0},{"$f":"Usage!$GN142","v":0},{"$f":"Usage!$GN142","v":0},{"$f":"Usage!$GO142","v":0},{"$f":"Tenant!$H142","v":0},{"$f":"Usage!$GO142","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR142","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO142","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS142","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV142","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA142","v":0},{"$f":"Usage!$GZ142","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB142","v":0},{"$f":"Tenant!$I142","v":0},{"$f":"Usage!$HF142","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH142","v":0},{"$f":"Usage!$HG142","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI142","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A143","v":142},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B143","v":0},{"$f":"Tenant!$C143","v":0},{"$f":"Tenant!$D143","v":0},{"$f":"Tenant!$E143","v":0},{"$f":"Tenant!$G143","v":0},{"$f":"Usage!$D143","v":"00:00:00"},{"$f":"Usage!$E143","v":"00:00:00"},{"$f":"Usage!$F143","v":0},{"$f":"Usage!$G143","v":0},{"$f":"Usage!$H143","v":0},{"$f":"Usage!$X143","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ143","v":0},{"$f":"Usage!$AA143","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD143","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BV143,Usage!$BS143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CK143,Usage!$CH143)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BW143,Usage!$BT143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CL143,Usage!$CI143)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BX143,Usage!$BU143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CM143,Usage!$CJ143)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CC143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CX143,Usage!$CU143)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CD143,Usage!$CA143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CY143,Usage!$CV143)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CE143,Usage!$CB143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CZ143,Usage!$CW143)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BV143,Usage!$BS143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CK143,Usage!$CH143)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BW143,Usage!$BT143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CL143,Usage!$CI143)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BX143,Usage!$BU143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CM143,Usage!$CJ143)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CC143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CX143,Usage!$CU143)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CD143,Usage!$CA143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CY143,Usage!$CV143)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CE143,Usage!$CB143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CZ143,Usage!$CW143)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M143=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO143","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M143=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB143","v":0},{"$f":"Usage!$DL143","v":0},{"$f":"SUM(Usage!$DR143,Usage!$DV143)","v":0},{"$f":"SUM(Usage!$DT143,Usage!$DX143)","v":0},{"$f":"Usage!$GF143","v":0},{"$f":"SUM(Usage!$DR143,Usage!$DT143,Usage!$DV143,Usage!$DX143,Usage!$GG143)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ143","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC143","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB143","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE143","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED143","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG143","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK143,Usage!$GL143),0)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BV143,Usage!$BS143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143=\"Summer\",Usage!$EK143,Usage!$EH143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BW143,Usage!$BT143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143=\"Summer\",Usage!$EL143,Usage!$EI143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BX143,Usage!$BU143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143=\"Summer\",Usage!$EM143,Usage!$EJ143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CC143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143=\"Summer\",Usage!$FN143,Usage!$FK143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CD143,Usage!$CA143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143=\"Summer\",Usage!$FO143,Usage!$FL143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CE143,Usage!$CB143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143=\"Summer\",Usage!$FP143,Usage!$FM143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z143<>\"Summer\",Usage!$BW143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143<>\"Summer\",Usage!$EK143,Usage!$EH143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BW143,Usage!$BT143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143<>\"Summer\",Usage!$EL143,Usage!$EI143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BX143,Usage!$BU143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143<>\"Summer\",Usage!$EM143,Usage!$EJ143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CC143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143<>\"Summer\",Usage!$FN143,Usage!$FK143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CD143,Usage!$CA143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143<>\"Summer\",Usage!$FO143,Usage!$FL143))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CE143,Usage!$CB143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M143<>\"Summer\",Usage!$FP143,Usage!$FM143))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM143","v":0},{"$f":"Usage!$GN143","v":0},{"$f":"Usage!$GN143","v":0},{"$f":"Usage!$GO143","v":0},{"$f":"Tenant!$H143","v":0},{"$f":"Usage!$GO143","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR143","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO143","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS143","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV143","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA143","v":0},{"$f":"Usage!$GZ143","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB143","v":0},{"$f":"Tenant!$I143","v":0},{"$f":"Usage!$HF143","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH143","v":0},{"$f":"Usage!$HG143","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI143","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A144","v":143},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B144","v":0},{"$f":"Tenant!$C144","v":0},{"$f":"Tenant!$D144","v":0},{"$f":"Tenant!$E144","v":0},{"$f":"Tenant!$G144","v":0},{"$f":"Usage!$D144","v":"00:00:00"},{"$f":"Usage!$E144","v":"00:00:00"},{"$f":"Usage!$F144","v":0},{"$f":"Usage!$G144","v":0},{"$f":"Usage!$H144","v":0},{"$f":"Usage!$X144","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ144","v":0},{"$f":"Usage!$AA144","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD144","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BV144,Usage!$BS144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CK144,Usage!$CH144)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BW144,Usage!$BT144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CL144,Usage!$CI144)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BX144,Usage!$BU144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CM144,Usage!$CJ144)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CC144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CX144,Usage!$CU144)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CD144,Usage!$CA144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CY144,Usage!$CV144)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CE144,Usage!$CB144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CZ144,Usage!$CW144)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BV144,Usage!$BS144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CK144,Usage!$CH144)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BW144,Usage!$BT144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CL144,Usage!$CI144)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BX144,Usage!$BU144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CM144,Usage!$CJ144)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CC144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CX144,Usage!$CU144)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CD144,Usage!$CA144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CY144,Usage!$CV144)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CE144,Usage!$CB144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CZ144,Usage!$CW144)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M144=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO144","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M144=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB144","v":0},{"$f":"Usage!$DL144","v":0},{"$f":"SUM(Usage!$DR144,Usage!$DV144)","v":0},{"$f":"SUM(Usage!$DT144,Usage!$DX144)","v":0},{"$f":"Usage!$GF144","v":0},{"$f":"SUM(Usage!$DR144,Usage!$DT144,Usage!$DV144,Usage!$DX144,Usage!$GG144)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ144","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC144","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB144","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE144","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED144","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG144","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK144,Usage!$GL144),0)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BV144,Usage!$BS144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144=\"Summer\",Usage!$EK144,Usage!$EH144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BW144,Usage!$BT144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144=\"Summer\",Usage!$EL144,Usage!$EI144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BX144,Usage!$BU144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144=\"Summer\",Usage!$EM144,Usage!$EJ144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CC144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144=\"Summer\",Usage!$FN144,Usage!$FK144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CD144,Usage!$CA144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144=\"Summer\",Usage!$FO144,Usage!$FL144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CE144,Usage!$CB144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144=\"Summer\",Usage!$FP144,Usage!$FM144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z144<>\"Summer\",Usage!$BW144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144<>\"Summer\",Usage!$EK144,Usage!$EH144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BW144,Usage!$BT144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144<>\"Summer\",Usage!$EL144,Usage!$EI144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BX144,Usage!$BU144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144<>\"Summer\",Usage!$EM144,Usage!$EJ144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CC144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144<>\"Summer\",Usage!$FN144,Usage!$FK144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CD144,Usage!$CA144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144<>\"Summer\",Usage!$FO144,Usage!$FL144))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CE144,Usage!$CB144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M144<>\"Summer\",Usage!$FP144,Usage!$FM144))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM144","v":0},{"$f":"Usage!$GN144","v":0},{"$f":"Usage!$GN144","v":0},{"$f":"Usage!$GO144","v":0},{"$f":"Tenant!$H144","v":0},{"$f":"Usage!$GO144","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR144","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO144","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS144","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV144","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA144","v":0},{"$f":"Usage!$GZ144","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB144","v":0},{"$f":"Tenant!$I144","v":0},{"$f":"Usage!$HF144","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH144","v":0},{"$f":"Usage!$HG144","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI144","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A145","v":144},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B145","v":0},{"$f":"Tenant!$C145","v":0},{"$f":"Tenant!$D145","v":0},{"$f":"Tenant!$E145","v":0},{"$f":"Tenant!$G145","v":0},{"$f":"Usage!$D145","v":"00:00:00"},{"$f":"Usage!$E145","v":"00:00:00"},{"$f":"Usage!$F145","v":0},{"$f":"Usage!$G145","v":0},{"$f":"Usage!$H145","v":0},{"$f":"Usage!$X145","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ145","v":0},{"$f":"Usage!$AA145","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD145","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BV145,Usage!$BS145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CK145,Usage!$CH145)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BW145,Usage!$BT145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CL145,Usage!$CI145)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BX145,Usage!$BU145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CM145,Usage!$CJ145)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CC145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CX145,Usage!$CU145)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CD145,Usage!$CA145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CY145,Usage!$CV145)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CE145,Usage!$CB145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CZ145,Usage!$CW145)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BV145,Usage!$BS145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CK145,Usage!$CH145)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BW145,Usage!$BT145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CL145,Usage!$CI145)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BX145,Usage!$BU145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CM145,Usage!$CJ145)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CC145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CX145,Usage!$CU145)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CD145,Usage!$CA145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CY145,Usage!$CV145)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CE145,Usage!$CB145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CZ145,Usage!$CW145)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M145=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO145","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M145=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB145","v":0},{"$f":"Usage!$DL145","v":0},{"$f":"SUM(Usage!$DR145,Usage!$DV145)","v":0},{"$f":"SUM(Usage!$DT145,Usage!$DX145)","v":0},{"$f":"Usage!$GF145","v":0},{"$f":"SUM(Usage!$DR145,Usage!$DT145,Usage!$DV145,Usage!$DX145,Usage!$GG145)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ145","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC145","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB145","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE145","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED145","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG145","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK145,Usage!$GL145),0)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BV145,Usage!$BS145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145=\"Summer\",Usage!$EK145,Usage!$EH145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BW145,Usage!$BT145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145=\"Summer\",Usage!$EL145,Usage!$EI145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BX145,Usage!$BU145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145=\"Summer\",Usage!$EM145,Usage!$EJ145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CC145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145=\"Summer\",Usage!$FN145,Usage!$FK145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CD145,Usage!$CA145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145=\"Summer\",Usage!$FO145,Usage!$FL145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CE145,Usage!$CB145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145=\"Summer\",Usage!$FP145,Usage!$FM145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$BW145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145<>\"Summer\",Usage!$EK145,Usage!$EH145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BW145,Usage!$BT145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145<>\"Summer\",Usage!$EL145,Usage!$EI145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BX145,Usage!$BU145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145<>\"Summer\",Usage!$EM145,Usage!$EJ145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CC145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145<>\"Summer\",Usage!$FN145,Usage!$FK145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CD145,Usage!$CA145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145<>\"Summer\",Usage!$FO145,Usage!$FL145))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CE145,Usage!$CB145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M145<>\"Summer\",Usage!$FP145,Usage!$FM145))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM145","v":0},{"$f":"Usage!$GN145","v":0},{"$f":"Usage!$GN145","v":0},{"$f":"Usage!$GO145","v":0},{"$f":"Tenant!$H145","v":0},{"$f":"Usage!$GO145","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR145","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO145","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS145","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV145","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA145","v":0},{"$f":"Usage!$GZ145","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB145","v":0},{"$f":"Tenant!$I145","v":0},{"$f":"Usage!$HF145","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH145","v":0},{"$f":"Usage!$HG145","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI145","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A146","v":145},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B146","v":0},{"$f":"Tenant!$C146","v":0},{"$f":"Tenant!$D146","v":0},{"$f":"Tenant!$E146","v":0},{"$f":"Tenant!$G146","v":0},{"$f":"Usage!$D146","v":"00:00:00"},{"$f":"Usage!$E146","v":"00:00:00"},{"$f":"Usage!$F146","v":0},{"$f":"Usage!$G146","v":0},{"$f":"Usage!$H146","v":0},{"$f":"Usage!$X146","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ146","v":0},{"$f":"Usage!$AA146","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD146","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BV146,Usage!$BS146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CK146,Usage!$CH146)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BW146,Usage!$BT146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CL146,Usage!$CI146)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BX146,Usage!$BU146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CM146,Usage!$CJ146)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CC146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CX146,Usage!$CU146)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CD146,Usage!$CA146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CY146,Usage!$CV146)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CE146,Usage!$CB146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CZ146,Usage!$CW146)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BV146,Usage!$BS146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CK146,Usage!$CH146)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BW146,Usage!$BT146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CL146,Usage!$CI146)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BX146,Usage!$BU146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CM146,Usage!$CJ146)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CC146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CX146,Usage!$CU146)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CD146,Usage!$CA146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CY146,Usage!$CV146)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CE146,Usage!$CB146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CZ146,Usage!$CW146)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M146=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO146","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M146=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB146","v":0},{"$f":"Usage!$DL146","v":0},{"$f":"SUM(Usage!$DR146,Usage!$DV146)","v":0},{"$f":"SUM(Usage!$DT146,Usage!$DX146)","v":0},{"$f":"Usage!$GF146","v":0},{"$f":"SUM(Usage!$DR146,Usage!$DT146,Usage!$DV146,Usage!$DX146,Usage!$GG146)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ146","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC146","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB146","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE146","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED146","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG146","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK146,Usage!$GL146),0)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BV146,Usage!$BS146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146=\"Summer\",Usage!$EK146,Usage!$EH146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BW146,Usage!$BT146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146=\"Summer\",Usage!$EL146,Usage!$EI146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BX146,Usage!$BU146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146=\"Summer\",Usage!$EM146,Usage!$EJ146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CC146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146=\"Summer\",Usage!$FN146,Usage!$FK146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CD146,Usage!$CA146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146=\"Summer\",Usage!$FO146,Usage!$FL146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CE146,Usage!$CB146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146=\"Summer\",Usage!$FP146,Usage!$FM146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$BW146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146<>\"Summer\",Usage!$EK146,Usage!$EH146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BW146,Usage!$BT146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146<>\"Summer\",Usage!$EL146,Usage!$EI146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BX146,Usage!$BU146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146<>\"Summer\",Usage!$EM146,Usage!$EJ146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CC146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146<>\"Summer\",Usage!$FN146,Usage!$FK146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CD146,Usage!$CA146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146<>\"Summer\",Usage!$FO146,Usage!$FL146))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CE146,Usage!$CB146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M146<>\"Summer\",Usage!$FP146,Usage!$FM146))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM146","v":0},{"$f":"Usage!$GN146","v":0},{"$f":"Usage!$GN146","v":0},{"$f":"Usage!$GO146","v":0},{"$f":"Tenant!$H146","v":0},{"$f":"Usage!$GO146","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR146","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO146","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS146","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV146","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA146","v":0},{"$f":"Usage!$GZ146","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB146","v":0},{"$f":"Tenant!$I146","v":0},{"$f":"Usage!$HF146","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH146","v":0},{"$f":"Usage!$HG146","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI146","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A147","v":146},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B147","v":0},{"$f":"Tenant!$C147","v":0},{"$f":"Tenant!$D147","v":0},{"$f":"Tenant!$E147","v":0},{"$f":"Tenant!$G147","v":0},{"$f":"Usage!$D147","v":"00:00:00"},{"$f":"Usage!$E147","v":"00:00:00"},{"$f":"Usage!$F147","v":0},{"$f":"Usage!$G147","v":0},{"$f":"Usage!$H147","v":0},{"$f":"Usage!$X147","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ147","v":0},{"$f":"Usage!$AA147","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD147","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BV147,Usage!$BS147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CK147,Usage!$CH147)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BW147,Usage!$BT147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CL147,Usage!$CI147)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BX147,Usage!$BU147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CM147,Usage!$CJ147)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CC147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CX147,Usage!$CU147)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CD147,Usage!$CA147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CY147,Usage!$CV147)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CE147,Usage!$CB147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CZ147,Usage!$CW147)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BV147,Usage!$BS147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CK147,Usage!$CH147)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BW147,Usage!$BT147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CL147,Usage!$CI147)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BX147,Usage!$BU147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CM147,Usage!$CJ147)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CC147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CX147,Usage!$CU147)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CD147,Usage!$CA147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CY147,Usage!$CV147)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CE147,Usage!$CB147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CZ147,Usage!$CW147)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M147=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO147","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M147=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB147","v":0},{"$f":"Usage!$DL147","v":0},{"$f":"SUM(Usage!$DR147,Usage!$DV147)","v":0},{"$f":"SUM(Usage!$DT147,Usage!$DX147)","v":0},{"$f":"Usage!$GF147","v":0},{"$f":"SUM(Usage!$DR147,Usage!$DT147,Usage!$DV147,Usage!$DX147,Usage!$GG147)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ147","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC147","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB147","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE147","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED147","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG147","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK147,Usage!$GL147),0)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BV147,Usage!$BS147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147=\"Summer\",Usage!$EK147,Usage!$EH147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BW147,Usage!$BT147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147=\"Summer\",Usage!$EL147,Usage!$EI147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BX147,Usage!$BU147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147=\"Summer\",Usage!$EM147,Usage!$EJ147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CC147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147=\"Summer\",Usage!$FN147,Usage!$FK147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CD147,Usage!$CA147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147=\"Summer\",Usage!$FO147,Usage!$FL147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CE147,Usage!$CB147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147=\"Summer\",Usage!$FP147,Usage!$FM147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z147<>\"Summer\",Usage!$BW147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147<>\"Summer\",Usage!$EK147,Usage!$EH147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BW147,Usage!$BT147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147<>\"Summer\",Usage!$EL147,Usage!$EI147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BX147,Usage!$BU147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147<>\"Summer\",Usage!$EM147,Usage!$EJ147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CC147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147<>\"Summer\",Usage!$FN147,Usage!$FK147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CD147,Usage!$CA147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147<>\"Summer\",Usage!$FO147,Usage!$FL147))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CE147,Usage!$CB147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M147<>\"Summer\",Usage!$FP147,Usage!$FM147))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM147","v":0},{"$f":"Usage!$GN147","v":0},{"$f":"Usage!$GN147","v":0},{"$f":"Usage!$GO147","v":0},{"$f":"Tenant!$H147","v":0},{"$f":"Usage!$GO147","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR147","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO147","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS147","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV147","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA147","v":0},{"$f":"Usage!$GZ147","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB147","v":0},{"$f":"Tenant!$I147","v":0},{"$f":"Usage!$HF147","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH147","v":0},{"$f":"Usage!$HG147","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI147","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A148","v":147},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B148","v":0},{"$f":"Tenant!$C148","v":0},{"$f":"Tenant!$D148","v":0},{"$f":"Tenant!$E148","v":0},{"$f":"Tenant!$G148","v":0},{"$f":"Usage!$D148","v":"00:00:00"},{"$f":"Usage!$E148","v":"00:00:00"},{"$f":"Usage!$F148","v":0},{"$f":"Usage!$G148","v":0},{"$f":"Usage!$H148","v":0},{"$f":"Usage!$X148","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ148","v":0},{"$f":"Usage!$AA148","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD148","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BV148,Usage!$BS148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CK148,Usage!$CH148)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BW148,Usage!$BT148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CL148,Usage!$CI148)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BX148,Usage!$BU148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CM148,Usage!$CJ148)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CC148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CX148,Usage!$CU148)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CD148,Usage!$CA148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CY148,Usage!$CV148)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CE148,Usage!$CB148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CZ148,Usage!$CW148)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BV148,Usage!$BS148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CK148,Usage!$CH148)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BW148,Usage!$BT148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CL148,Usage!$CI148)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BX148,Usage!$BU148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CM148,Usage!$CJ148)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CC148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CX148,Usage!$CU148)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CD148,Usage!$CA148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CY148,Usage!$CV148)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CE148,Usage!$CB148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CZ148,Usage!$CW148)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M148=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO148","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M148=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB148","v":0},{"$f":"Usage!$DL148","v":0},{"$f":"SUM(Usage!$DR148,Usage!$DV148)","v":0},{"$f":"SUM(Usage!$DT148,Usage!$DX148)","v":0},{"$f":"Usage!$GF148","v":0},{"$f":"SUM(Usage!$DR148,Usage!$DT148,Usage!$DV148,Usage!$DX148,Usage!$GG148)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ148","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC148","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB148","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE148","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED148","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG148","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK148,Usage!$GL148),0)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BV148,Usage!$BS148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148=\"Summer\",Usage!$EK148,Usage!$EH148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BW148,Usage!$BT148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148=\"Summer\",Usage!$EL148,Usage!$EI148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BX148,Usage!$BU148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148=\"Summer\",Usage!$EM148,Usage!$EJ148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CC148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148=\"Summer\",Usage!$FN148,Usage!$FK148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CD148,Usage!$CA148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148=\"Summer\",Usage!$FO148,Usage!$FL148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CE148,Usage!$CB148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148=\"Summer\",Usage!$FP148,Usage!$FM148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z148<>\"Summer\",Usage!$BW148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148<>\"Summer\",Usage!$EK148,Usage!$EH148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BW148,Usage!$BT148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148<>\"Summer\",Usage!$EL148,Usage!$EI148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BX148,Usage!$BU148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148<>\"Summer\",Usage!$EM148,Usage!$EJ148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CC148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148<>\"Summer\",Usage!$FN148,Usage!$FK148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CD148,Usage!$CA148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148<>\"Summer\",Usage!$FO148,Usage!$FL148))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CE148,Usage!$CB148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M148<>\"Summer\",Usage!$FP148,Usage!$FM148))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM148","v":0},{"$f":"Usage!$GN148","v":0},{"$f":"Usage!$GN148","v":0},{"$f":"Usage!$GO148","v":0},{"$f":"Tenant!$H148","v":0},{"$f":"Usage!$GO148","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR148","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO148","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS148","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV148","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA148","v":0},{"$f":"Usage!$GZ148","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB148","v":0},{"$f":"Tenant!$I148","v":0},{"$f":"Usage!$HF148","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH148","v":0},{"$f":"Usage!$HG148","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI148","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A149","v":148},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B149","v":0},{"$f":"Tenant!$C149","v":0},{"$f":"Tenant!$D149","v":0},{"$f":"Tenant!$E149","v":0},{"$f":"Tenant!$G149","v":0},{"$f":"Usage!$D149","v":"00:00:00"},{"$f":"Usage!$E149","v":"00:00:00"},{"$f":"Usage!$F149","v":0},{"$f":"Usage!$G149","v":0},{"$f":"Usage!$H149","v":0},{"$f":"Usage!$X149","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ149","v":0},{"$f":"Usage!$AA149","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD149","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BV149,Usage!$BS149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CK149,Usage!$CH149)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BW149,Usage!$BT149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CL149,Usage!$CI149)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BX149,Usage!$BU149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CM149,Usage!$CJ149)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CC149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CX149,Usage!$CU149)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CD149,Usage!$CA149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CY149,Usage!$CV149)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CE149,Usage!$CB149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CZ149,Usage!$CW149)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BV149,Usage!$BS149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CK149,Usage!$CH149)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BW149,Usage!$BT149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CL149,Usage!$CI149)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BX149,Usage!$BU149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CM149,Usage!$CJ149)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CC149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CX149,Usage!$CU149)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CD149,Usage!$CA149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CY149,Usage!$CV149)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CE149,Usage!$CB149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CZ149,Usage!$CW149)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M149=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO149","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M149=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB149","v":0},{"$f":"Usage!$DL149","v":0},{"$f":"SUM(Usage!$DR149,Usage!$DV149)","v":0},{"$f":"SUM(Usage!$DT149,Usage!$DX149)","v":0},{"$f":"Usage!$GF149","v":0},{"$f":"SUM(Usage!$DR149,Usage!$DT149,Usage!$DV149,Usage!$DX149,Usage!$GG149)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ149","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC149","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB149","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE149","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED149","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG149","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK149,Usage!$GL149),0)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BV149,Usage!$BS149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149=\"Summer\",Usage!$EK149,Usage!$EH149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BW149,Usage!$BT149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149=\"Summer\",Usage!$EL149,Usage!$EI149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BX149,Usage!$BU149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149=\"Summer\",Usage!$EM149,Usage!$EJ149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CC149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149=\"Summer\",Usage!$FN149,Usage!$FK149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CD149,Usage!$CA149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149=\"Summer\",Usage!$FO149,Usage!$FL149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CE149,Usage!$CB149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149=\"Summer\",Usage!$FP149,Usage!$FM149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z149<>\"Summer\",Usage!$BW149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149<>\"Summer\",Usage!$EK149,Usage!$EH149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BW149,Usage!$BT149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149<>\"Summer\",Usage!$EL149,Usage!$EI149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BX149,Usage!$BU149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149<>\"Summer\",Usage!$EM149,Usage!$EJ149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CC149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149<>\"Summer\",Usage!$FN149,Usage!$FK149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CD149,Usage!$CA149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149<>\"Summer\",Usage!$FO149,Usage!$FL149))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CE149,Usage!$CB149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M149<>\"Summer\",Usage!$FP149,Usage!$FM149))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM149","v":0},{"$f":"Usage!$GN149","v":0},{"$f":"Usage!$GN149","v":0},{"$f":"Usage!$GO149","v":0},{"$f":"Tenant!$H149","v":0},{"$f":"Usage!$GO149","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR149","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO149","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS149","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV149","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA149","v":0},{"$f":"Usage!$GZ149","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB149","v":0},{"$f":"Tenant!$I149","v":0},{"$f":"Usage!$HF149","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH149","v":0},{"$f":"Usage!$HG149","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI149","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A150","v":149},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B150","v":0},{"$f":"Tenant!$C150","v":0},{"$f":"Tenant!$D150","v":0},{"$f":"Tenant!$E150","v":0},{"$f":"Tenant!$G150","v":0},{"$f":"Usage!$D150","v":"00:00:00"},{"$f":"Usage!$E150","v":"00:00:00"},{"$f":"Usage!$F150","v":0},{"$f":"Usage!$G150","v":0},{"$f":"Usage!$H150","v":0},{"$f":"Usage!$X150","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ150","v":0},{"$f":"Usage!$AA150","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD150","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BV150,Usage!$BS150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CK150,Usage!$CH150)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BW150,Usage!$BT150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CL150,Usage!$CI150)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BX150,Usage!$BU150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CM150,Usage!$CJ150)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CC150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CX150,Usage!$CU150)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CD150,Usage!$CA150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CY150,Usage!$CV150)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CE150,Usage!$CB150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CZ150,Usage!$CW150)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BV150,Usage!$BS150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CK150,Usage!$CH150)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BW150,Usage!$BT150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CL150,Usage!$CI150)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BX150,Usage!$BU150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CM150,Usage!$CJ150)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CC150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CX150,Usage!$CU150)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CD150,Usage!$CA150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CY150,Usage!$CV150)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CE150,Usage!$CB150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CZ150,Usage!$CW150)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M150=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO150","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M150=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB150","v":0},{"$f":"Usage!$DL150","v":0},{"$f":"SUM(Usage!$DR150,Usage!$DV150)","v":0},{"$f":"SUM(Usage!$DT150,Usage!$DX150)","v":0},{"$f":"Usage!$GF150","v":0},{"$f":"SUM(Usage!$DR150,Usage!$DT150,Usage!$DV150,Usage!$DX150,Usage!$GG150)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ150","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC150","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB150","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE150","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED150","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG150","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK150,Usage!$GL150),0)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BV150,Usage!$BS150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150=\"Summer\",Usage!$EK150,Usage!$EH150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BW150,Usage!$BT150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150=\"Summer\",Usage!$EL150,Usage!$EI150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BX150,Usage!$BU150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150=\"Summer\",Usage!$EM150,Usage!$EJ150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CC150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150=\"Summer\",Usage!$FN150,Usage!$FK150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CD150,Usage!$CA150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150=\"Summer\",Usage!$FO150,Usage!$FL150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CE150,Usage!$CB150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150=\"Summer\",Usage!$FP150,Usage!$FM150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$BW150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150<>\"Summer\",Usage!$EK150,Usage!$EH150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BW150,Usage!$BT150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150<>\"Summer\",Usage!$EL150,Usage!$EI150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BX150,Usage!$BU150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150<>\"Summer\",Usage!$EM150,Usage!$EJ150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CC150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150<>\"Summer\",Usage!$FN150,Usage!$FK150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CD150,Usage!$CA150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150<>\"Summer\",Usage!$FO150,Usage!$FL150))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CE150,Usage!$CB150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M150<>\"Summer\",Usage!$FP150,Usage!$FM150))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM150","v":0},{"$f":"Usage!$GN150","v":0},{"$f":"Usage!$GN150","v":0},{"$f":"Usage!$GO150","v":0},{"$f":"Tenant!$H150","v":0},{"$f":"Usage!$GO150","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR150","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO150","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS150","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV150","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA150","v":0},{"$f":"Usage!$GZ150","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB150","v":0},{"$f":"Tenant!$I150","v":0},{"$f":"Usage!$HF150","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH150","v":0},{"$f":"Usage!$HG150","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI150","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A151","v":150},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B151","v":0},{"$f":"Tenant!$C151","v":0},{"$f":"Tenant!$D151","v":0},{"$f":"Tenant!$E151","v":0},{"$f":"Tenant!$G151","v":0},{"$f":"Usage!$D151","v":"00:00:00"},{"$f":"Usage!$E151","v":"00:00:00"},{"$f":"Usage!$F151","v":0},{"$f":"Usage!$G151","v":0},{"$f":"Usage!$H151","v":0},{"$f":"Usage!$X151","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ151","v":0},{"$f":"Usage!$AA151","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD151","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BV151,Usage!$BS151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CK151,Usage!$CH151)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BW151,Usage!$BT151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CL151,Usage!$CI151)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BX151,Usage!$BU151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CM151,Usage!$CJ151)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CC151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CX151,Usage!$CU151)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CD151,Usage!$CA151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CY151,Usage!$CV151)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CE151,Usage!$CB151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CZ151,Usage!$CW151)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BV151,Usage!$BS151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CK151,Usage!$CH151)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BW151,Usage!$BT151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CL151,Usage!$CI151)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BX151,Usage!$BU151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CM151,Usage!$CJ151)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CC151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CX151,Usage!$CU151)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CD151,Usage!$CA151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CY151,Usage!$CV151)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CE151,Usage!$CB151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CZ151,Usage!$CW151)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M151=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO151","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M151=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB151","v":0},{"$f":"Usage!$DL151","v":0},{"$f":"SUM(Usage!$DR151,Usage!$DV151)","v":0},{"$f":"SUM(Usage!$DT151,Usage!$DX151)","v":0},{"$f":"Usage!$GF151","v":0},{"$f":"SUM(Usage!$DR151,Usage!$DT151,Usage!$DV151,Usage!$DX151,Usage!$GG151)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ151","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC151","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB151","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE151","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED151","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG151","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK151,Usage!$GL151),0)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BV151,Usage!$BS151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151=\"Summer\",Usage!$EK151,Usage!$EH151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BW151,Usage!$BT151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151=\"Summer\",Usage!$EL151,Usage!$EI151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BX151,Usage!$BU151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151=\"Summer\",Usage!$EM151,Usage!$EJ151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CC151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151=\"Summer\",Usage!$FN151,Usage!$FK151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CD151,Usage!$CA151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151=\"Summer\",Usage!$FO151,Usage!$FL151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CE151,Usage!$CB151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151=\"Summer\",Usage!$FP151,Usage!$FM151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z151<>\"Summer\",Usage!$BW151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151<>\"Summer\",Usage!$EK151,Usage!$EH151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BW151,Usage!$BT151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151<>\"Summer\",Usage!$EL151,Usage!$EI151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BX151,Usage!$BU151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151<>\"Summer\",Usage!$EM151,Usage!$EJ151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CC151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151<>\"Summer\",Usage!$FN151,Usage!$FK151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CD151,Usage!$CA151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151<>\"Summer\",Usage!$FO151,Usage!$FL151))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CE151,Usage!$CB151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M151<>\"Summer\",Usage!$FP151,Usage!$FM151))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM151","v":0},{"$f":"Usage!$GN151","v":0},{"$f":"Usage!$GN151","v":0},{"$f":"Usage!$GO151","v":0},{"$f":"Tenant!$H151","v":0},{"$f":"Usage!$GO151","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR151","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO151","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS151","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV151","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA151","v":0},{"$f":"Usage!$GZ151","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB151","v":0},{"$f":"Tenant!$I151","v":0},{"$f":"Usage!$HF151","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH151","v":0},{"$f":"Usage!$HG151","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI151","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A152","v":151},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B152","v":0},{"$f":"Tenant!$C152","v":0},{"$f":"Tenant!$D152","v":0},{"$f":"Tenant!$E152","v":0},{"$f":"Tenant!$G152","v":0},{"$f":"Usage!$D152","v":"00:00:00"},{"$f":"Usage!$E152","v":"00:00:00"},{"$f":"Usage!$F152","v":0},{"$f":"Usage!$G152","v":0},{"$f":"Usage!$H152","v":0},{"$f":"Usage!$X152","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ152","v":0},{"$f":"Usage!$AA152","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD152","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BV152,Usage!$BS152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CK152,Usage!$CH152)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BW152,Usage!$BT152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CL152,Usage!$CI152)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BX152,Usage!$BU152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CM152,Usage!$CJ152)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CC152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CX152,Usage!$CU152)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CD152,Usage!$CA152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CY152,Usage!$CV152)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CE152,Usage!$CB152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CZ152,Usage!$CW152)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BV152,Usage!$BS152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CK152,Usage!$CH152)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BW152,Usage!$BT152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CL152,Usage!$CI152)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BX152,Usage!$BU152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CM152,Usage!$CJ152)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CC152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CX152,Usage!$CU152)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CD152,Usage!$CA152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CY152,Usage!$CV152)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CE152,Usage!$CB152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CZ152,Usage!$CW152)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M152=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO152","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M152=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB152","v":0},{"$f":"Usage!$DL152","v":0},{"$f":"SUM(Usage!$DR152,Usage!$DV152)","v":0},{"$f":"SUM(Usage!$DT152,Usage!$DX152)","v":0},{"$f":"Usage!$GF152","v":0},{"$f":"SUM(Usage!$DR152,Usage!$DT152,Usage!$DV152,Usage!$DX152,Usage!$GG152)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ152","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC152","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB152","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE152","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED152","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG152","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK152,Usage!$GL152),0)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BV152,Usage!$BS152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152=\"Summer\",Usage!$EK152,Usage!$EH152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BW152,Usage!$BT152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152=\"Summer\",Usage!$EL152,Usage!$EI152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BX152,Usage!$BU152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152=\"Summer\",Usage!$EM152,Usage!$EJ152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CC152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152=\"Summer\",Usage!$FN152,Usage!$FK152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CD152,Usage!$CA152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152=\"Summer\",Usage!$FO152,Usage!$FL152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CE152,Usage!$CB152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152=\"Summer\",Usage!$FP152,Usage!$FM152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z152<>\"Summer\",Usage!$BW152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152<>\"Summer\",Usage!$EK152,Usage!$EH152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BW152,Usage!$BT152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152<>\"Summer\",Usage!$EL152,Usage!$EI152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BX152,Usage!$BU152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152<>\"Summer\",Usage!$EM152,Usage!$EJ152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CC152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152<>\"Summer\",Usage!$FN152,Usage!$FK152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CD152,Usage!$CA152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152<>\"Summer\",Usage!$FO152,Usage!$FL152))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CE152,Usage!$CB152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M152<>\"Summer\",Usage!$FP152,Usage!$FM152))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM152","v":0},{"$f":"Usage!$GN152","v":0},{"$f":"Usage!$GN152","v":0},{"$f":"Usage!$GO152","v":0},{"$f":"Tenant!$H152","v":0},{"$f":"Usage!$GO152","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR152","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO152","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS152","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV152","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA152","v":0},{"$f":"Usage!$GZ152","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB152","v":0},{"$f":"Tenant!$I152","v":0},{"$f":"Usage!$HF152","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH152","v":0},{"$f":"Usage!$HG152","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI152","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A153","v":152},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B153","v":0},{"$f":"Tenant!$C153","v":0},{"$f":"Tenant!$D153","v":0},{"$f":"Tenant!$E153","v":0},{"$f":"Tenant!$G153","v":0},{"$f":"Usage!$D153","v":"00:00:00"},{"$f":"Usage!$E153","v":"00:00:00"},{"$f":"Usage!$F153","v":0},{"$f":"Usage!$G153","v":0},{"$f":"Usage!$H153","v":0},{"$f":"Usage!$X153","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ153","v":0},{"$f":"Usage!$AA153","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD153","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BV153,Usage!$BS153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CK153,Usage!$CH153)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BW153,Usage!$BT153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CL153,Usage!$CI153)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BX153,Usage!$BU153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CM153,Usage!$CJ153)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CC153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CX153,Usage!$CU153)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CD153,Usage!$CA153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CY153,Usage!$CV153)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CE153,Usage!$CB153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CZ153,Usage!$CW153)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BV153,Usage!$BS153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CK153,Usage!$CH153)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BW153,Usage!$BT153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CL153,Usage!$CI153)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BX153,Usage!$BU153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CM153,Usage!$CJ153)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CC153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CX153,Usage!$CU153)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CD153,Usage!$CA153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CY153,Usage!$CV153)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CE153,Usage!$CB153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CZ153,Usage!$CW153)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M153=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO153","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M153=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB153","v":0},{"$f":"Usage!$DL153","v":0},{"$f":"SUM(Usage!$DR153,Usage!$DV153)","v":0},{"$f":"SUM(Usage!$DT153,Usage!$DX153)","v":0},{"$f":"Usage!$GF153","v":0},{"$f":"SUM(Usage!$DR153,Usage!$DT153,Usage!$DV153,Usage!$DX153,Usage!$GG153)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ153","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC153","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB153","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE153","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED153","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG153","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK153,Usage!$GL153),0)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BV153,Usage!$BS153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153=\"Summer\",Usage!$EK153,Usage!$EH153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BW153,Usage!$BT153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153=\"Summer\",Usage!$EL153,Usage!$EI153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BX153,Usage!$BU153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153=\"Summer\",Usage!$EM153,Usage!$EJ153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CC153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153=\"Summer\",Usage!$FN153,Usage!$FK153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CD153,Usage!$CA153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153=\"Summer\",Usage!$FO153,Usage!$FL153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CE153,Usage!$CB153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153=\"Summer\",Usage!$FP153,Usage!$FM153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z153<>\"Summer\",Usage!$BW153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153<>\"Summer\",Usage!$EK153,Usage!$EH153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BW153,Usage!$BT153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153<>\"Summer\",Usage!$EL153,Usage!$EI153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BX153,Usage!$BU153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153<>\"Summer\",Usage!$EM153,Usage!$EJ153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CC153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153<>\"Summer\",Usage!$FN153,Usage!$FK153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CD153,Usage!$CA153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153<>\"Summer\",Usage!$FO153,Usage!$FL153))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CE153,Usage!$CB153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M153<>\"Summer\",Usage!$FP153,Usage!$FM153))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM153","v":0},{"$f":"Usage!$GN153","v":0},{"$f":"Usage!$GN153","v":0},{"$f":"Usage!$GO153","v":0},{"$f":"Tenant!$H153","v":0},{"$f":"Usage!$GO153","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR153","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO153","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS153","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV153","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA153","v":0},{"$f":"Usage!$GZ153","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB153","v":0},{"$f":"Tenant!$I153","v":0},{"$f":"Usage!$HF153","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH153","v":0},{"$f":"Usage!$HG153","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI153","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A154","v":153},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B154","v":0},{"$f":"Tenant!$C154","v":0},{"$f":"Tenant!$D154","v":0},{"$f":"Tenant!$E154","v":0},{"$f":"Tenant!$G154","v":0},{"$f":"Usage!$D154","v":"00:00:00"},{"$f":"Usage!$E154","v":"00:00:00"},{"$f":"Usage!$F154","v":0},{"$f":"Usage!$G154","v":0},{"$f":"Usage!$H154","v":0},{"$f":"Usage!$X154","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ154","v":0},{"$f":"Usage!$AA154","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD154","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BV154,Usage!$BS154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CK154,Usage!$CH154)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BW154,Usage!$BT154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CL154,Usage!$CI154)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BX154,Usage!$BU154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CM154,Usage!$CJ154)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CC154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CX154,Usage!$CU154)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CD154,Usage!$CA154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CY154,Usage!$CV154)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CE154,Usage!$CB154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CZ154,Usage!$CW154)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BV154,Usage!$BS154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CK154,Usage!$CH154)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BW154,Usage!$BT154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CL154,Usage!$CI154)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BX154,Usage!$BU154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CM154,Usage!$CJ154)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CC154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CX154,Usage!$CU154)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CD154,Usage!$CA154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CY154,Usage!$CV154)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CE154,Usage!$CB154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CZ154,Usage!$CW154)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M154=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO154","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M154=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB154","v":0},{"$f":"Usage!$DL154","v":0},{"$f":"SUM(Usage!$DR154,Usage!$DV154)","v":0},{"$f":"SUM(Usage!$DT154,Usage!$DX154)","v":0},{"$f":"Usage!$GF154","v":0},{"$f":"SUM(Usage!$DR154,Usage!$DT154,Usage!$DV154,Usage!$DX154,Usage!$GG154)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ154","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC154","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB154","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE154","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED154","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG154","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK154,Usage!$GL154),0)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BV154,Usage!$BS154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154=\"Summer\",Usage!$EK154,Usage!$EH154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BW154,Usage!$BT154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154=\"Summer\",Usage!$EL154,Usage!$EI154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BX154,Usage!$BU154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154=\"Summer\",Usage!$EM154,Usage!$EJ154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CC154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154=\"Summer\",Usage!$FN154,Usage!$FK154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CD154,Usage!$CA154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154=\"Summer\",Usage!$FO154,Usage!$FL154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CE154,Usage!$CB154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154=\"Summer\",Usage!$FP154,Usage!$FM154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$BW154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154<>\"Summer\",Usage!$EK154,Usage!$EH154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BW154,Usage!$BT154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154<>\"Summer\",Usage!$EL154,Usage!$EI154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BX154,Usage!$BU154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154<>\"Summer\",Usage!$EM154,Usage!$EJ154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CC154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154<>\"Summer\",Usage!$FN154,Usage!$FK154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CD154,Usage!$CA154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154<>\"Summer\",Usage!$FO154,Usage!$FL154))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CE154,Usage!$CB154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M154<>\"Summer\",Usage!$FP154,Usage!$FM154))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM154","v":0},{"$f":"Usage!$GN154","v":0},{"$f":"Usage!$GN154","v":0},{"$f":"Usage!$GO154","v":0},{"$f":"Tenant!$H154","v":0},{"$f":"Usage!$GO154","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR154","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO154","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS154","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV154","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA154","v":0},{"$f":"Usage!$GZ154","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB154","v":0},{"$f":"Tenant!$I154","v":0},{"$f":"Usage!$HF154","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH154","v":0},{"$f":"Usage!$HG154","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI154","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A155","v":154},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B155","v":0},{"$f":"Tenant!$C155","v":0},{"$f":"Tenant!$D155","v":0},{"$f":"Tenant!$E155","v":0},{"$f":"Tenant!$G155","v":0},{"$f":"Usage!$D155","v":"00:00:00"},{"$f":"Usage!$E155","v":"00:00:00"},{"$f":"Usage!$F155","v":0},{"$f":"Usage!$G155","v":0},{"$f":"Usage!$H155","v":0},{"$f":"Usage!$X155","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ155","v":0},{"$f":"Usage!$AA155","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD155","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BV155,Usage!$BS155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CK155,Usage!$CH155)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BW155,Usage!$BT155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CL155,Usage!$CI155)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BX155,Usage!$BU155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CM155,Usage!$CJ155)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CC155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CX155,Usage!$CU155)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CD155,Usage!$CA155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CY155,Usage!$CV155)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CE155,Usage!$CB155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CZ155,Usage!$CW155)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BV155,Usage!$BS155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CK155,Usage!$CH155)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BW155,Usage!$BT155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CL155,Usage!$CI155)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BX155,Usage!$BU155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CM155,Usage!$CJ155)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CC155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CX155,Usage!$CU155)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CD155,Usage!$CA155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CY155,Usage!$CV155)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CE155,Usage!$CB155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CZ155,Usage!$CW155)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M155=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO155","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M155=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB155","v":0},{"$f":"Usage!$DL155","v":0},{"$f":"SUM(Usage!$DR155,Usage!$DV155)","v":0},{"$f":"SUM(Usage!$DT155,Usage!$DX155)","v":0},{"$f":"Usage!$GF155","v":0},{"$f":"SUM(Usage!$DR155,Usage!$DT155,Usage!$DV155,Usage!$DX155,Usage!$GG155)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ155","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC155","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB155","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE155","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED155","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG155","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK155,Usage!$GL155),0)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BV155,Usage!$BS155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155=\"Summer\",Usage!$EK155,Usage!$EH155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BW155,Usage!$BT155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155=\"Summer\",Usage!$EL155,Usage!$EI155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BX155,Usage!$BU155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155=\"Summer\",Usage!$EM155,Usage!$EJ155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CC155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155=\"Summer\",Usage!$FN155,Usage!$FK155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CD155,Usage!$CA155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155=\"Summer\",Usage!$FO155,Usage!$FL155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CE155,Usage!$CB155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155=\"Summer\",Usage!$FP155,Usage!$FM155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z155<>\"Summer\",Usage!$BW155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155<>\"Summer\",Usage!$EK155,Usage!$EH155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BW155,Usage!$BT155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155<>\"Summer\",Usage!$EL155,Usage!$EI155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BX155,Usage!$BU155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155<>\"Summer\",Usage!$EM155,Usage!$EJ155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CC155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155<>\"Summer\",Usage!$FN155,Usage!$FK155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CD155,Usage!$CA155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155<>\"Summer\",Usage!$FO155,Usage!$FL155))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CE155,Usage!$CB155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M155<>\"Summer\",Usage!$FP155,Usage!$FM155))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM155","v":0},{"$f":"Usage!$GN155","v":0},{"$f":"Usage!$GN155","v":0},{"$f":"Usage!$GO155","v":0},{"$f":"Tenant!$H155","v":0},{"$f":"Usage!$GO155","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR155","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO155","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS155","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV155","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA155","v":0},{"$f":"Usage!$GZ155","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB155","v":0},{"$f":"Tenant!$I155","v":0},{"$f":"Usage!$HF155","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH155","v":0},{"$f":"Usage!$HG155","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI155","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A156","v":155},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B156","v":0},{"$f":"Tenant!$C156","v":0},{"$f":"Tenant!$D156","v":0},{"$f":"Tenant!$E156","v":0},{"$f":"Tenant!$G156","v":0},{"$f":"Usage!$D156","v":"00:00:00"},{"$f":"Usage!$E156","v":"00:00:00"},{"$f":"Usage!$F156","v":0},{"$f":"Usage!$G156","v":0},{"$f":"Usage!$H156","v":0},{"$f":"Usage!$X156","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ156","v":0},{"$f":"Usage!$AA156","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD156","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BV156,Usage!$BS156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CK156,Usage!$CH156)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BW156,Usage!$BT156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CL156,Usage!$CI156)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BX156,Usage!$BU156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CM156,Usage!$CJ156)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CC156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CX156,Usage!$CU156)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CD156,Usage!$CA156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CY156,Usage!$CV156)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CE156,Usage!$CB156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CZ156,Usage!$CW156)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BV156,Usage!$BS156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CK156,Usage!$CH156)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BW156,Usage!$BT156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CL156,Usage!$CI156)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BX156,Usage!$BU156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CM156,Usage!$CJ156)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CC156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CX156,Usage!$CU156)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CD156,Usage!$CA156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CY156,Usage!$CV156)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CE156,Usage!$CB156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CZ156,Usage!$CW156)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M156=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO156","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M156=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB156","v":0},{"$f":"Usage!$DL156","v":0},{"$f":"SUM(Usage!$DR156,Usage!$DV156)","v":0},{"$f":"SUM(Usage!$DT156,Usage!$DX156)","v":0},{"$f":"Usage!$GF156","v":0},{"$f":"SUM(Usage!$DR156,Usage!$DT156,Usage!$DV156,Usage!$DX156,Usage!$GG156)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ156","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC156","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB156","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE156","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED156","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG156","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK156,Usage!$GL156),0)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BV156,Usage!$BS156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156=\"Summer\",Usage!$EK156,Usage!$EH156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BW156,Usage!$BT156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156=\"Summer\",Usage!$EL156,Usage!$EI156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BX156,Usage!$BU156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156=\"Summer\",Usage!$EM156,Usage!$EJ156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CC156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156=\"Summer\",Usage!$FN156,Usage!$FK156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CD156,Usage!$CA156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156=\"Summer\",Usage!$FO156,Usage!$FL156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CE156,Usage!$CB156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156=\"Summer\",Usage!$FP156,Usage!$FM156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z156<>\"Summer\",Usage!$BW156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156<>\"Summer\",Usage!$EK156,Usage!$EH156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BW156,Usage!$BT156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156<>\"Summer\",Usage!$EL156,Usage!$EI156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BX156,Usage!$BU156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156<>\"Summer\",Usage!$EM156,Usage!$EJ156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CC156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156<>\"Summer\",Usage!$FN156,Usage!$FK156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CD156,Usage!$CA156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156<>\"Summer\",Usage!$FO156,Usage!$FL156))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CE156,Usage!$CB156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M156<>\"Summer\",Usage!$FP156,Usage!$FM156))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM156","v":0},{"$f":"Usage!$GN156","v":0},{"$f":"Usage!$GN156","v":0},{"$f":"Usage!$GO156","v":0},{"$f":"Tenant!$H156","v":0},{"$f":"Usage!$GO156","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR156","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO156","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS156","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV156","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA156","v":0},{"$f":"Usage!$GZ156","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB156","v":0},{"$f":"Tenant!$I156","v":0},{"$f":"Usage!$HF156","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH156","v":0},{"$f":"Usage!$HG156","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI156","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A157","v":156},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B157","v":0},{"$f":"Tenant!$C157","v":0},{"$f":"Tenant!$D157","v":0},{"$f":"Tenant!$E157","v":0},{"$f":"Tenant!$G157","v":0},{"$f":"Usage!$D157","v":"00:00:00"},{"$f":"Usage!$E157","v":"00:00:00"},{"$f":"Usage!$F157","v":0},{"$f":"Usage!$G157","v":0},{"$f":"Usage!$H157","v":0},{"$f":"Usage!$X157","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ157","v":0},{"$f":"Usage!$AA157","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD157","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BV157,Usage!$BS157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CK157,Usage!$CH157)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BW157,Usage!$BT157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CL157,Usage!$CI157)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BX157,Usage!$BU157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CM157,Usage!$CJ157)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CC157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CX157,Usage!$CU157)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CD157,Usage!$CA157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CY157,Usage!$CV157)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CE157,Usage!$CB157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CZ157,Usage!$CW157)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BV157,Usage!$BS157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CK157,Usage!$CH157)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BW157,Usage!$BT157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CL157,Usage!$CI157)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BX157,Usage!$BU157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CM157,Usage!$CJ157)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CC157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CX157,Usage!$CU157)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CD157,Usage!$CA157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CY157,Usage!$CV157)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CE157,Usage!$CB157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CZ157,Usage!$CW157)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M157=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO157","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M157=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB157","v":0},{"$f":"Usage!$DL157","v":0},{"$f":"SUM(Usage!$DR157,Usage!$DV157)","v":0},{"$f":"SUM(Usage!$DT157,Usage!$DX157)","v":0},{"$f":"Usage!$GF157","v":0},{"$f":"SUM(Usage!$DR157,Usage!$DT157,Usage!$DV157,Usage!$DX157,Usage!$GG157)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ157","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC157","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB157","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE157","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED157","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG157","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK157,Usage!$GL157),0)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BV157,Usage!$BS157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157=\"Summer\",Usage!$EK157,Usage!$EH157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BW157,Usage!$BT157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157=\"Summer\",Usage!$EL157,Usage!$EI157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BX157,Usage!$BU157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157=\"Summer\",Usage!$EM157,Usage!$EJ157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CC157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157=\"Summer\",Usage!$FN157,Usage!$FK157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CD157,Usage!$CA157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157=\"Summer\",Usage!$FO157,Usage!$FL157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CE157,Usage!$CB157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157=\"Summer\",Usage!$FP157,Usage!$FM157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z157<>\"Summer\",Usage!$BW157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157<>\"Summer\",Usage!$EK157,Usage!$EH157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BW157,Usage!$BT157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157<>\"Summer\",Usage!$EL157,Usage!$EI157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BX157,Usage!$BU157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157<>\"Summer\",Usage!$EM157,Usage!$EJ157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CC157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157<>\"Summer\",Usage!$FN157,Usage!$FK157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CD157,Usage!$CA157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157<>\"Summer\",Usage!$FO157,Usage!$FL157))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CE157,Usage!$CB157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M157<>\"Summer\",Usage!$FP157,Usage!$FM157))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM157","v":0},{"$f":"Usage!$GN157","v":0},{"$f":"Usage!$GN157","v":0},{"$f":"Usage!$GO157","v":0},{"$f":"Tenant!$H157","v":0},{"$f":"Usage!$GO157","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR157","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO157","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS157","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV157","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA157","v":0},{"$f":"Usage!$GZ157","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB157","v":0},{"$f":"Tenant!$I157","v":0},{"$f":"Usage!$HF157","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH157","v":0},{"$f":"Usage!$HG157","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI157","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A158","v":157},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B158","v":0},{"$f":"Tenant!$C158","v":0},{"$f":"Tenant!$D158","v":0},{"$f":"Tenant!$E158","v":0},{"$f":"Tenant!$G158","v":0},{"$f":"Usage!$D158","v":"00:00:00"},{"$f":"Usage!$E158","v":"00:00:00"},{"$f":"Usage!$F158","v":0},{"$f":"Usage!$G158","v":0},{"$f":"Usage!$H158","v":0},{"$f":"Usage!$X158","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ158","v":0},{"$f":"Usage!$AA158","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD158","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BV158,Usage!$BS158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CK158,Usage!$CH158)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BW158,Usage!$BT158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CL158,Usage!$CI158)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BX158,Usage!$BU158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CM158,Usage!$CJ158)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CC158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CX158,Usage!$CU158)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CD158,Usage!$CA158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CY158,Usage!$CV158)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CE158,Usage!$CB158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CZ158,Usage!$CW158)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BV158,Usage!$BS158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CK158,Usage!$CH158)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BW158,Usage!$BT158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CL158,Usage!$CI158)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BX158,Usage!$BU158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CM158,Usage!$CJ158)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CC158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CX158,Usage!$CU158)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CD158,Usage!$CA158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CY158,Usage!$CV158)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CE158,Usage!$CB158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CZ158,Usage!$CW158)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M158=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO158","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M158=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB158","v":0},{"$f":"Usage!$DL158","v":0},{"$f":"SUM(Usage!$DR158,Usage!$DV158)","v":0},{"$f":"SUM(Usage!$DT158,Usage!$DX158)","v":0},{"$f":"Usage!$GF158","v":0},{"$f":"SUM(Usage!$DR158,Usage!$DT158,Usage!$DV158,Usage!$DX158,Usage!$GG158)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ158","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC158","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB158","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE158","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED158","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG158","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK158,Usage!$GL158),0)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BV158,Usage!$BS158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158=\"Summer\",Usage!$EK158,Usage!$EH158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BW158,Usage!$BT158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158=\"Summer\",Usage!$EL158,Usage!$EI158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BX158,Usage!$BU158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158=\"Summer\",Usage!$EM158,Usage!$EJ158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CC158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158=\"Summer\",Usage!$FN158,Usage!$FK158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CD158,Usage!$CA158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158=\"Summer\",Usage!$FO158,Usage!$FL158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CE158,Usage!$CB158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158=\"Summer\",Usage!$FP158,Usage!$FM158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z158<>\"Summer\",Usage!$BW158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158<>\"Summer\",Usage!$EK158,Usage!$EH158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BW158,Usage!$BT158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158<>\"Summer\",Usage!$EL158,Usage!$EI158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BX158,Usage!$BU158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158<>\"Summer\",Usage!$EM158,Usage!$EJ158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CC158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158<>\"Summer\",Usage!$FN158,Usage!$FK158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CD158,Usage!$CA158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158<>\"Summer\",Usage!$FO158,Usage!$FL158))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CE158,Usage!$CB158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M158<>\"Summer\",Usage!$FP158,Usage!$FM158))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM158","v":0},{"$f":"Usage!$GN158","v":0},{"$f":"Usage!$GN158","v":0},{"$f":"Usage!$GO158","v":0},{"$f":"Tenant!$H158","v":0},{"$f":"Usage!$GO158","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR158","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO158","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS158","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV158","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA158","v":0},{"$f":"Usage!$GZ158","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB158","v":0},{"$f":"Tenant!$I158","v":0},{"$f":"Usage!$HF158","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH158","v":0},{"$f":"Usage!$HG158","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI158","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A159","v":158},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B159","v":0},{"$f":"Tenant!$C159","v":0},{"$f":"Tenant!$D159","v":0},{"$f":"Tenant!$E159","v":0},{"$f":"Tenant!$G159","v":0},{"$f":"Usage!$D159","v":"00:00:00"},{"$f":"Usage!$E159","v":"00:00:00"},{"$f":"Usage!$F159","v":0},{"$f":"Usage!$G159","v":0},{"$f":"Usage!$H159","v":0},{"$f":"Usage!$X159","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ159","v":0},{"$f":"Usage!$AA159","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD159","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BV159,Usage!$BS159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CK159,Usage!$CH159)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BW159,Usage!$BT159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CL159,Usage!$CI159)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BX159,Usage!$BU159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CM159,Usage!$CJ159)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CC159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CX159,Usage!$CU159)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CD159,Usage!$CA159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CY159,Usage!$CV159)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CE159,Usage!$CB159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CZ159,Usage!$CW159)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BV159,Usage!$BS159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CK159,Usage!$CH159)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BW159,Usage!$BT159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CL159,Usage!$CI159)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BX159,Usage!$BU159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CM159,Usage!$CJ159)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CC159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CX159,Usage!$CU159)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CD159,Usage!$CA159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CY159,Usage!$CV159)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CE159,Usage!$CB159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CZ159,Usage!$CW159)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M159=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO159","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M159=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB159","v":0},{"$f":"Usage!$DL159","v":0},{"$f":"SUM(Usage!$DR159,Usage!$DV159)","v":0},{"$f":"SUM(Usage!$DT159,Usage!$DX159)","v":0},{"$f":"Usage!$GF159","v":0},{"$f":"SUM(Usage!$DR159,Usage!$DT159,Usage!$DV159,Usage!$DX159,Usage!$GG159)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ159","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC159","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB159","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE159","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED159","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG159","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK159,Usage!$GL159),0)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BV159,Usage!$BS159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159=\"Summer\",Usage!$EK159,Usage!$EH159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BW159,Usage!$BT159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159=\"Summer\",Usage!$EL159,Usage!$EI159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BX159,Usage!$BU159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159=\"Summer\",Usage!$EM159,Usage!$EJ159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CC159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159=\"Summer\",Usage!$FN159,Usage!$FK159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CD159,Usage!$CA159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159=\"Summer\",Usage!$FO159,Usage!$FL159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CE159,Usage!$CB159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159=\"Summer\",Usage!$FP159,Usage!$FM159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$BW159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159<>\"Summer\",Usage!$EK159,Usage!$EH159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BW159,Usage!$BT159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159<>\"Summer\",Usage!$EL159,Usage!$EI159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BX159,Usage!$BU159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159<>\"Summer\",Usage!$EM159,Usage!$EJ159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CC159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159<>\"Summer\",Usage!$FN159,Usage!$FK159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CD159,Usage!$CA159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159<>\"Summer\",Usage!$FO159,Usage!$FL159))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CE159,Usage!$CB159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M159<>\"Summer\",Usage!$FP159,Usage!$FM159))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM159","v":0},{"$f":"Usage!$GN159","v":0},{"$f":"Usage!$GN159","v":0},{"$f":"Usage!$GO159","v":0},{"$f":"Tenant!$H159","v":0},{"$f":"Usage!$GO159","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR159","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO159","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS159","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV159","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA159","v":0},{"$f":"Usage!$GZ159","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB159","v":0},{"$f":"Tenant!$I159","v":0},{"$f":"Usage!$HF159","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH159","v":0},{"$f":"Usage!$HG159","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI159","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A160","v":159},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B160","v":0},{"$f":"Tenant!$C160","v":0},{"$f":"Tenant!$D160","v":0},{"$f":"Tenant!$E160","v":0},{"$f":"Tenant!$G160","v":0},{"$f":"Usage!$D160","v":"00:00:00"},{"$f":"Usage!$E160","v":"00:00:00"},{"$f":"Usage!$F160","v":0},{"$f":"Usage!$G160","v":0},{"$f":"Usage!$H160","v":0},{"$f":"Usage!$X160","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ160","v":0},{"$f":"Usage!$AA160","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD160","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BV160,Usage!$BS160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CK160,Usage!$CH160)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BW160,Usage!$BT160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CL160,Usage!$CI160)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BX160,Usage!$BU160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CM160,Usage!$CJ160)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CC160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CX160,Usage!$CU160)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CD160,Usage!$CA160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CY160,Usage!$CV160)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CE160,Usage!$CB160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CZ160,Usage!$CW160)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BV160,Usage!$BS160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CK160,Usage!$CH160)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BW160,Usage!$BT160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CL160,Usage!$CI160)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BX160,Usage!$BU160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CM160,Usage!$CJ160)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CC160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CX160,Usage!$CU160)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CD160,Usage!$CA160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CY160,Usage!$CV160)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CE160,Usage!$CB160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CZ160,Usage!$CW160)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M160=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO160","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M160=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB160","v":0},{"$f":"Usage!$DL160","v":0},{"$f":"SUM(Usage!$DR160,Usage!$DV160)","v":0},{"$f":"SUM(Usage!$DT160,Usage!$DX160)","v":0},{"$f":"Usage!$GF160","v":0},{"$f":"SUM(Usage!$DR160,Usage!$DT160,Usage!$DV160,Usage!$DX160,Usage!$GG160)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ160","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC160","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB160","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE160","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED160","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG160","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK160,Usage!$GL160),0)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BV160,Usage!$BS160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160=\"Summer\",Usage!$EK160,Usage!$EH160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BW160,Usage!$BT160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160=\"Summer\",Usage!$EL160,Usage!$EI160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BX160,Usage!$BU160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160=\"Summer\",Usage!$EM160,Usage!$EJ160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CC160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160=\"Summer\",Usage!$FN160,Usage!$FK160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CD160,Usage!$CA160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160=\"Summer\",Usage!$FO160,Usage!$FL160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CE160,Usage!$CB160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160=\"Summer\",Usage!$FP160,Usage!$FM160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$BW160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160<>\"Summer\",Usage!$EK160,Usage!$EH160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BW160,Usage!$BT160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160<>\"Summer\",Usage!$EL160,Usage!$EI160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BX160,Usage!$BU160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160<>\"Summer\",Usage!$EM160,Usage!$EJ160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CC160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160<>\"Summer\",Usage!$FN160,Usage!$FK160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CD160,Usage!$CA160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160<>\"Summer\",Usage!$FO160,Usage!$FL160))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CE160,Usage!$CB160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M160<>\"Summer\",Usage!$FP160,Usage!$FM160))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM160","v":0},{"$f":"Usage!$GN160","v":0},{"$f":"Usage!$GN160","v":0},{"$f":"Usage!$GO160","v":0},{"$f":"Tenant!$H160","v":0},{"$f":"Usage!$GO160","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR160","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO160","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS160","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV160","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA160","v":0},{"$f":"Usage!$GZ160","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB160","v":0},{"$f":"Tenant!$I160","v":0},{"$f":"Usage!$HF160","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH160","v":0},{"$f":"Usage!$HG160","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI160","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A161","v":160},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B161","v":0},{"$f":"Tenant!$C161","v":0},{"$f":"Tenant!$D161","v":0},{"$f":"Tenant!$E161","v":0},{"$f":"Tenant!$G161","v":0},{"$f":"Usage!$D161","v":"00:00:00"},{"$f":"Usage!$E161","v":"00:00:00"},{"$f":"Usage!$F161","v":0},{"$f":"Usage!$G161","v":0},{"$f":"Usage!$H161","v":0},{"$f":"Usage!$X161","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ161","v":0},{"$f":"Usage!$AA161","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD161","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BV161,Usage!$BS161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CK161,Usage!$CH161)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BW161,Usage!$BT161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CL161,Usage!$CI161)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BX161,Usage!$BU161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CM161,Usage!$CJ161)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CC161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CX161,Usage!$CU161)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CD161,Usage!$CA161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CY161,Usage!$CV161)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CE161,Usage!$CB161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CZ161,Usage!$CW161)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BV161,Usage!$BS161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CK161,Usage!$CH161)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BW161,Usage!$BT161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CL161,Usage!$CI161)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BX161,Usage!$BU161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CM161,Usage!$CJ161)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CC161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CX161,Usage!$CU161)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CD161,Usage!$CA161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CY161,Usage!$CV161)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CE161,Usage!$CB161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CZ161,Usage!$CW161)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M161=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO161","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M161=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB161","v":0},{"$f":"Usage!$DL161","v":0},{"$f":"SUM(Usage!$DR161,Usage!$DV161)","v":0},{"$f":"SUM(Usage!$DT161,Usage!$DX161)","v":0},{"$f":"Usage!$GF161","v":0},{"$f":"SUM(Usage!$DR161,Usage!$DT161,Usage!$DV161,Usage!$DX161,Usage!$GG161)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ161","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC161","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB161","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE161","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED161","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG161","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK161,Usage!$GL161),0)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BV161,Usage!$BS161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161=\"Summer\",Usage!$EK161,Usage!$EH161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BW161,Usage!$BT161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161=\"Summer\",Usage!$EL161,Usage!$EI161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BX161,Usage!$BU161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161=\"Summer\",Usage!$EM161,Usage!$EJ161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CC161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161=\"Summer\",Usage!$FN161,Usage!$FK161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CD161,Usage!$CA161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161=\"Summer\",Usage!$FO161,Usage!$FL161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CE161,Usage!$CB161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161=\"Summer\",Usage!$FP161,Usage!$FM161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z161<>\"Summer\",Usage!$BW161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161<>\"Summer\",Usage!$EK161,Usage!$EH161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BW161,Usage!$BT161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161<>\"Summer\",Usage!$EL161,Usage!$EI161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BX161,Usage!$BU161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161<>\"Summer\",Usage!$EM161,Usage!$EJ161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CC161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161<>\"Summer\",Usage!$FN161,Usage!$FK161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CD161,Usage!$CA161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161<>\"Summer\",Usage!$FO161,Usage!$FL161))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CE161,Usage!$CB161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M161<>\"Summer\",Usage!$FP161,Usage!$FM161))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM161","v":0},{"$f":"Usage!$GN161","v":0},{"$f":"Usage!$GN161","v":0},{"$f":"Usage!$GO161","v":0},{"$f":"Tenant!$H161","v":0},{"$f":"Usage!$GO161","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR161","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO161","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS161","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV161","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA161","v":0},{"$f":"Usage!$GZ161","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB161","v":0},{"$f":"Tenant!$I161","v":0},{"$f":"Usage!$HF161","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH161","v":0},{"$f":"Usage!$HG161","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI161","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A162","v":161},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B162","v":0},{"$f":"Tenant!$C162","v":0},{"$f":"Tenant!$D162","v":0},{"$f":"Tenant!$E162","v":0},{"$f":"Tenant!$G162","v":0},{"$f":"Usage!$D162","v":"00:00:00"},{"$f":"Usage!$E162","v":"00:00:00"},{"$f":"Usage!$F162","v":0},{"$f":"Usage!$G162","v":0},{"$f":"Usage!$H162","v":0},{"$f":"Usage!$X162","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ162","v":0},{"$f":"Usage!$AA162","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD162","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BV162,Usage!$BS162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CK162,Usage!$CH162)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BW162,Usage!$BT162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CL162,Usage!$CI162)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BX162,Usage!$BU162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CM162,Usage!$CJ162)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CC162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CX162,Usage!$CU162)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CD162,Usage!$CA162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CY162,Usage!$CV162)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CE162,Usage!$CB162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CZ162,Usage!$CW162)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BV162,Usage!$BS162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CK162,Usage!$CH162)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BW162,Usage!$BT162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CL162,Usage!$CI162)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BX162,Usage!$BU162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CM162,Usage!$CJ162)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CC162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CX162,Usage!$CU162)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CD162,Usage!$CA162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CY162,Usage!$CV162)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CE162,Usage!$CB162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CZ162,Usage!$CW162)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M162=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO162","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M162=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB162","v":0},{"$f":"Usage!$DL162","v":0},{"$f":"SUM(Usage!$DR162,Usage!$DV162)","v":0},{"$f":"SUM(Usage!$DT162,Usage!$DX162)","v":0},{"$f":"Usage!$GF162","v":0},{"$f":"SUM(Usage!$DR162,Usage!$DT162,Usage!$DV162,Usage!$DX162,Usage!$GG162)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ162","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC162","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB162","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE162","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED162","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG162","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK162,Usage!$GL162),0)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BV162,Usage!$BS162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162=\"Summer\",Usage!$EK162,Usage!$EH162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BW162,Usage!$BT162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162=\"Summer\",Usage!$EL162,Usage!$EI162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BX162,Usage!$BU162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162=\"Summer\",Usage!$EM162,Usage!$EJ162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CC162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162=\"Summer\",Usage!$FN162,Usage!$FK162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CD162,Usage!$CA162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162=\"Summer\",Usage!$FO162,Usage!$FL162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CE162,Usage!$CB162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162=\"Summer\",Usage!$FP162,Usage!$FM162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z162<>\"Summer\",Usage!$BW162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162<>\"Summer\",Usage!$EK162,Usage!$EH162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BW162,Usage!$BT162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162<>\"Summer\",Usage!$EL162,Usage!$EI162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BX162,Usage!$BU162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162<>\"Summer\",Usage!$EM162,Usage!$EJ162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CC162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162<>\"Summer\",Usage!$FN162,Usage!$FK162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CD162,Usage!$CA162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162<>\"Summer\",Usage!$FO162,Usage!$FL162))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CE162,Usage!$CB162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M162<>\"Summer\",Usage!$FP162,Usage!$FM162))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM162","v":0},{"$f":"Usage!$GN162","v":0},{"$f":"Usage!$GN162","v":0},{"$f":"Usage!$GO162","v":0},{"$f":"Tenant!$H162","v":0},{"$f":"Usage!$GO162","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR162","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO162","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS162","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV162","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA162","v":0},{"$f":"Usage!$GZ162","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB162","v":0},{"$f":"Tenant!$I162","v":0},{"$f":"Usage!$HF162","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH162","v":0},{"$f":"Usage!$HG162","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI162","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A163","v":162},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B163","v":0},{"$f":"Tenant!$C163","v":0},{"$f":"Tenant!$D163","v":0},{"$f":"Tenant!$E163","v":0},{"$f":"Tenant!$G163","v":0},{"$f":"Usage!$D163","v":"00:00:00"},{"$f":"Usage!$E163","v":"00:00:00"},{"$f":"Usage!$F163","v":0},{"$f":"Usage!$G163","v":0},{"$f":"Usage!$H163","v":0},{"$f":"Usage!$X163","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ163","v":0},{"$f":"Usage!$AA163","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD163","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BV163,Usage!$BS163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CK163,Usage!$CH163)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BW163,Usage!$BT163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CL163,Usage!$CI163)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BX163,Usage!$BU163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CM163,Usage!$CJ163)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CC163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CX163,Usage!$CU163)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CD163,Usage!$CA163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CY163,Usage!$CV163)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CE163,Usage!$CB163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CZ163,Usage!$CW163)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BV163,Usage!$BS163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CK163,Usage!$CH163)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BW163,Usage!$BT163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CL163,Usage!$CI163)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BX163,Usage!$BU163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CM163,Usage!$CJ163)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CC163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CX163,Usage!$CU163)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CD163,Usage!$CA163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CY163,Usage!$CV163)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CE163,Usage!$CB163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CZ163,Usage!$CW163)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M163=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO163","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M163=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB163","v":0},{"$f":"Usage!$DL163","v":0},{"$f":"SUM(Usage!$DR163,Usage!$DV163)","v":0},{"$f":"SUM(Usage!$DT163,Usage!$DX163)","v":0},{"$f":"Usage!$GF163","v":0},{"$f":"SUM(Usage!$DR163,Usage!$DT163,Usage!$DV163,Usage!$DX163,Usage!$GG163)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ163","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC163","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB163","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE163","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED163","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG163","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK163,Usage!$GL163),0)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BV163,Usage!$BS163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163=\"Summer\",Usage!$EK163,Usage!$EH163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BW163,Usage!$BT163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163=\"Summer\",Usage!$EL163,Usage!$EI163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BX163,Usage!$BU163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163=\"Summer\",Usage!$EM163,Usage!$EJ163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CC163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163=\"Summer\",Usage!$FN163,Usage!$FK163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CD163,Usage!$CA163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163=\"Summer\",Usage!$FO163,Usage!$FL163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CE163,Usage!$CB163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163=\"Summer\",Usage!$FP163,Usage!$FM163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z163<>\"Summer\",Usage!$BW163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163<>\"Summer\",Usage!$EK163,Usage!$EH163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BW163,Usage!$BT163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163<>\"Summer\",Usage!$EL163,Usage!$EI163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BX163,Usage!$BU163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163<>\"Summer\",Usage!$EM163,Usage!$EJ163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CC163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163<>\"Summer\",Usage!$FN163,Usage!$FK163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CD163,Usage!$CA163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163<>\"Summer\",Usage!$FO163,Usage!$FL163))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CE163,Usage!$CB163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M163<>\"Summer\",Usage!$FP163,Usage!$FM163))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM163","v":0},{"$f":"Usage!$GN163","v":0},{"$f":"Usage!$GN163","v":0},{"$f":"Usage!$GO163","v":0},{"$f":"Tenant!$H163","v":0},{"$f":"Usage!$GO163","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR163","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO163","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS163","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV163","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA163","v":0},{"$f":"Usage!$GZ163","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB163","v":0},{"$f":"Tenant!$I163","v":0},{"$f":"Usage!$HF163","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH163","v":0},{"$f":"Usage!$HG163","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI163","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A164","v":163},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B164","v":0},{"$f":"Tenant!$C164","v":0},{"$f":"Tenant!$D164","v":0},{"$f":"Tenant!$E164","v":0},{"$f":"Tenant!$G164","v":0},{"$f":"Usage!$D164","v":"00:00:00"},{"$f":"Usage!$E164","v":"00:00:00"},{"$f":"Usage!$F164","v":0},{"$f":"Usage!$G164","v":0},{"$f":"Usage!$H164","v":0},{"$f":"Usage!$X164","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ164","v":0},{"$f":"Usage!$AA164","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD164","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BV164,Usage!$BS164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CK164,Usage!$CH164)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BW164,Usage!$BT164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CL164,Usage!$CI164)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BX164,Usage!$BU164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CM164,Usage!$CJ164)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CC164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CX164,Usage!$CU164)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CD164,Usage!$CA164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CY164,Usage!$CV164)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CE164,Usage!$CB164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CZ164,Usage!$CW164)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BV164,Usage!$BS164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CK164,Usage!$CH164)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BW164,Usage!$BT164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CL164,Usage!$CI164)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BX164,Usage!$BU164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CM164,Usage!$CJ164)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CC164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CX164,Usage!$CU164)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CD164,Usage!$CA164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CY164,Usage!$CV164)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CE164,Usage!$CB164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CZ164,Usage!$CW164)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M164=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO164","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M164=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB164","v":0},{"$f":"Usage!$DL164","v":0},{"$f":"SUM(Usage!$DR164,Usage!$DV164)","v":0},{"$f":"SUM(Usage!$DT164,Usage!$DX164)","v":0},{"$f":"Usage!$GF164","v":0},{"$f":"SUM(Usage!$DR164,Usage!$DT164,Usage!$DV164,Usage!$DX164,Usage!$GG164)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ164","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC164","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB164","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE164","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED164","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG164","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK164,Usage!$GL164),0)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BV164,Usage!$BS164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164=\"Summer\",Usage!$EK164,Usage!$EH164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BW164,Usage!$BT164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164=\"Summer\",Usage!$EL164,Usage!$EI164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BX164,Usage!$BU164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164=\"Summer\",Usage!$EM164,Usage!$EJ164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CC164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164=\"Summer\",Usage!$FN164,Usage!$FK164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CD164,Usage!$CA164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164=\"Summer\",Usage!$FO164,Usage!$FL164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CE164,Usage!$CB164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164=\"Summer\",Usage!$FP164,Usage!$FM164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z164<>\"Summer\",Usage!$BW164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164<>\"Summer\",Usage!$EK164,Usage!$EH164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BW164,Usage!$BT164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164<>\"Summer\",Usage!$EL164,Usage!$EI164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BX164,Usage!$BU164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164<>\"Summer\",Usage!$EM164,Usage!$EJ164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CC164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164<>\"Summer\",Usage!$FN164,Usage!$FK164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CD164,Usage!$CA164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164<>\"Summer\",Usage!$FO164,Usage!$FL164))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CE164,Usage!$CB164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M164<>\"Summer\",Usage!$FP164,Usage!$FM164))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM164","v":0},{"$f":"Usage!$GN164","v":0},{"$f":"Usage!$GN164","v":0},{"$f":"Usage!$GO164","v":0},{"$f":"Tenant!$H164","v":0},{"$f":"Usage!$GO164","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR164","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO164","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS164","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV164","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA164","v":0},{"$f":"Usage!$GZ164","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB164","v":0},{"$f":"Tenant!$I164","v":0},{"$f":"Usage!$HF164","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH164","v":0},{"$f":"Usage!$HG164","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI164","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A165","v":164},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B165","v":0},{"$f":"Tenant!$C165","v":0},{"$f":"Tenant!$D165","v":0},{"$f":"Tenant!$E165","v":0},{"$f":"Tenant!$G165","v":0},{"$f":"Usage!$D165","v":"00:00:00"},{"$f":"Usage!$E165","v":"00:00:00"},{"$f":"Usage!$F165","v":0},{"$f":"Usage!$G165","v":0},{"$f":"Usage!$H165","v":0},{"$f":"Usage!$X165","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ165","v":0},{"$f":"Usage!$AA165","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD165","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BV165,Usage!$BS165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CK165,Usage!$CH165)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BW165,Usage!$BT165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CL165,Usage!$CI165)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BX165,Usage!$BU165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CM165,Usage!$CJ165)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CC165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CX165,Usage!$CU165)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CD165,Usage!$CA165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CY165,Usage!$CV165)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CE165,Usage!$CB165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CZ165,Usage!$CW165)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BV165,Usage!$BS165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CK165,Usage!$CH165)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BW165,Usage!$BT165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CL165,Usage!$CI165)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BX165,Usage!$BU165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CM165,Usage!$CJ165)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CC165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CX165,Usage!$CU165)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CD165,Usage!$CA165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CY165,Usage!$CV165)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CE165,Usage!$CB165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CZ165,Usage!$CW165)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M165=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO165","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M165=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB165","v":0},{"$f":"Usage!$DL165","v":0},{"$f":"SUM(Usage!$DR165,Usage!$DV165)","v":0},{"$f":"SUM(Usage!$DT165,Usage!$DX165)","v":0},{"$f":"Usage!$GF165","v":0},{"$f":"SUM(Usage!$DR165,Usage!$DT165,Usage!$DV165,Usage!$DX165,Usage!$GG165)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ165","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC165","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB165","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE165","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED165","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG165","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK165,Usage!$GL165),0)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BV165,Usage!$BS165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165=\"Summer\",Usage!$EK165,Usage!$EH165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BW165,Usage!$BT165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165=\"Summer\",Usage!$EL165,Usage!$EI165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BX165,Usage!$BU165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165=\"Summer\",Usage!$EM165,Usage!$EJ165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CC165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165=\"Summer\",Usage!$FN165,Usage!$FK165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CD165,Usage!$CA165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165=\"Summer\",Usage!$FO165,Usage!$FL165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CE165,Usage!$CB165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165=\"Summer\",Usage!$FP165,Usage!$FM165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z165<>\"Summer\",Usage!$BW165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165<>\"Summer\",Usage!$EK165,Usage!$EH165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BW165,Usage!$BT165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165<>\"Summer\",Usage!$EL165,Usage!$EI165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BX165,Usage!$BU165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165<>\"Summer\",Usage!$EM165,Usage!$EJ165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CC165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165<>\"Summer\",Usage!$FN165,Usage!$FK165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CD165,Usage!$CA165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165<>\"Summer\",Usage!$FO165,Usage!$FL165))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CE165,Usage!$CB165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M165<>\"Summer\",Usage!$FP165,Usage!$FM165))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM165","v":0},{"$f":"Usage!$GN165","v":0},{"$f":"Usage!$GN165","v":0},{"$f":"Usage!$GO165","v":0},{"$f":"Tenant!$H165","v":0},{"$f":"Usage!$GO165","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR165","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO165","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS165","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV165","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA165","v":0},{"$f":"Usage!$GZ165","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB165","v":0},{"$f":"Tenant!$I165","v":0},{"$f":"Usage!$HF165","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH165","v":0},{"$f":"Usage!$HG165","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI165","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A166","v":165},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B166","v":0},{"$f":"Tenant!$C166","v":0},{"$f":"Tenant!$D166","v":0},{"$f":"Tenant!$E166","v":0},{"$f":"Tenant!$G166","v":0},{"$f":"Usage!$D166","v":"00:00:00"},{"$f":"Usage!$E166","v":"00:00:00"},{"$f":"Usage!$F166","v":0},{"$f":"Usage!$G166","v":0},{"$f":"Usage!$H166","v":0},{"$f":"Usage!$X166","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ166","v":0},{"$f":"Usage!$AA166","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD166","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BV166,Usage!$BS166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CK166,Usage!$CH166)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BW166,Usage!$BT166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CL166,Usage!$CI166)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BX166,Usage!$BU166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CM166,Usage!$CJ166)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CC166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CX166,Usage!$CU166)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CD166,Usage!$CA166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CY166,Usage!$CV166)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CE166,Usage!$CB166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CZ166,Usage!$CW166)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BV166,Usage!$BS166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CK166,Usage!$CH166)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BW166,Usage!$BT166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CL166,Usage!$CI166)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BX166,Usage!$BU166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CM166,Usage!$CJ166)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CC166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CX166,Usage!$CU166)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CD166,Usage!$CA166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CY166,Usage!$CV166)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CE166,Usage!$CB166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CZ166,Usage!$CW166)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M166=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO166","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M166=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB166","v":0},{"$f":"Usage!$DL166","v":0},{"$f":"SUM(Usage!$DR166,Usage!$DV166)","v":0},{"$f":"SUM(Usage!$DT166,Usage!$DX166)","v":0},{"$f":"Usage!$GF166","v":0},{"$f":"SUM(Usage!$DR166,Usage!$DT166,Usage!$DV166,Usage!$DX166,Usage!$GG166)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ166","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC166","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB166","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE166","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED166","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG166","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK166,Usage!$GL166),0)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BV166,Usage!$BS166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166=\"Summer\",Usage!$EK166,Usage!$EH166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BW166,Usage!$BT166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166=\"Summer\",Usage!$EL166,Usage!$EI166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BX166,Usage!$BU166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166=\"Summer\",Usage!$EM166,Usage!$EJ166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CC166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166=\"Summer\",Usage!$FN166,Usage!$FK166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CD166,Usage!$CA166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166=\"Summer\",Usage!$FO166,Usage!$FL166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CE166,Usage!$CB166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166=\"Summer\",Usage!$FP166,Usage!$FM166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$BW166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166<>\"Summer\",Usage!$EK166,Usage!$EH166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BW166,Usage!$BT166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166<>\"Summer\",Usage!$EL166,Usage!$EI166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BX166,Usage!$BU166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166<>\"Summer\",Usage!$EM166,Usage!$EJ166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CC166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166<>\"Summer\",Usage!$FN166,Usage!$FK166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CD166,Usage!$CA166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166<>\"Summer\",Usage!$FO166,Usage!$FL166))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CE166,Usage!$CB166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M166<>\"Summer\",Usage!$FP166,Usage!$FM166))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM166","v":0},{"$f":"Usage!$GN166","v":0},{"$f":"Usage!$GN166","v":0},{"$f":"Usage!$GO166","v":0},{"$f":"Tenant!$H166","v":0},{"$f":"Usage!$GO166","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR166","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO166","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS166","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV166","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA166","v":0},{"$f":"Usage!$GZ166","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB166","v":0},{"$f":"Tenant!$I166","v":0},{"$f":"Usage!$HF166","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH166","v":0},{"$f":"Usage!$HG166","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI166","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A167","v":166},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B167","v":0},{"$f":"Tenant!$C167","v":0},{"$f":"Tenant!$D167","v":0},{"$f":"Tenant!$E167","v":0},{"$f":"Tenant!$G167","v":0},{"$f":"Usage!$D167","v":"00:00:00"},{"$f":"Usage!$E167","v":"00:00:00"},{"$f":"Usage!$F167","v":0},{"$f":"Usage!$G167","v":0},{"$f":"Usage!$H167","v":0},{"$f":"Usage!$X167","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ167","v":0},{"$f":"Usage!$AA167","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD167","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BV167,Usage!$BS167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CK167,Usage!$CH167)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BW167,Usage!$BT167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CL167,Usage!$CI167)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BX167,Usage!$BU167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CM167,Usage!$CJ167)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CC167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CX167,Usage!$CU167)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CD167,Usage!$CA167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CY167,Usage!$CV167)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CE167,Usage!$CB167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CZ167,Usage!$CW167)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BV167,Usage!$BS167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CK167,Usage!$CH167)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BW167,Usage!$BT167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CL167,Usage!$CI167)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BX167,Usage!$BU167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CM167,Usage!$CJ167)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CC167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CX167,Usage!$CU167)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CD167,Usage!$CA167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CY167,Usage!$CV167)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CE167,Usage!$CB167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CZ167,Usage!$CW167)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M167=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO167","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M167=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB167","v":0},{"$f":"Usage!$DL167","v":0},{"$f":"SUM(Usage!$DR167,Usage!$DV167)","v":0},{"$f":"SUM(Usage!$DT167,Usage!$DX167)","v":0},{"$f":"Usage!$GF167","v":0},{"$f":"SUM(Usage!$DR167,Usage!$DT167,Usage!$DV167,Usage!$DX167,Usage!$GG167)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ167","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC167","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB167","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE167","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED167","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG167","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK167,Usage!$GL167),0)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BV167,Usage!$BS167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167=\"Summer\",Usage!$EK167,Usage!$EH167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BW167,Usage!$BT167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167=\"Summer\",Usage!$EL167,Usage!$EI167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BX167,Usage!$BU167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167=\"Summer\",Usage!$EM167,Usage!$EJ167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CC167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167=\"Summer\",Usage!$FN167,Usage!$FK167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CD167,Usage!$CA167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167=\"Summer\",Usage!$FO167,Usage!$FL167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CE167,Usage!$CB167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167=\"Summer\",Usage!$FP167,Usage!$FM167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z167<>\"Summer\",Usage!$BW167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167<>\"Summer\",Usage!$EK167,Usage!$EH167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BW167,Usage!$BT167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167<>\"Summer\",Usage!$EL167,Usage!$EI167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BX167,Usage!$BU167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167<>\"Summer\",Usage!$EM167,Usage!$EJ167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CC167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167<>\"Summer\",Usage!$FN167,Usage!$FK167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CD167,Usage!$CA167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167<>\"Summer\",Usage!$FO167,Usage!$FL167))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CE167,Usage!$CB167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M167<>\"Summer\",Usage!$FP167,Usage!$FM167))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM167","v":0},{"$f":"Usage!$GN167","v":0},{"$f":"Usage!$GN167","v":0},{"$f":"Usage!$GO167","v":0},{"$f":"Tenant!$H167","v":0},{"$f":"Usage!$GO167","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR167","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO167","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS167","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV167","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA167","v":0},{"$f":"Usage!$GZ167","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB167","v":0},{"$f":"Tenant!$I167","v":0},{"$f":"Usage!$HF167","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH167","v":0},{"$f":"Usage!$HG167","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI167","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A168","v":167},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B168","v":0},{"$f":"Tenant!$C168","v":0},{"$f":"Tenant!$D168","v":0},{"$f":"Tenant!$E168","v":0},{"$f":"Tenant!$G168","v":0},{"$f":"Usage!$D168","v":"00:00:00"},{"$f":"Usage!$E168","v":"00:00:00"},{"$f":"Usage!$F168","v":0},{"$f":"Usage!$G168","v":0},{"$f":"Usage!$H168","v":0},{"$f":"Usage!$X168","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ168","v":0},{"$f":"Usage!$AA168","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD168","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BV168,Usage!$BS168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CK168,Usage!$CH168)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BW168,Usage!$BT168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CL168,Usage!$CI168)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BX168,Usage!$BU168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CM168,Usage!$CJ168)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CC168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CX168,Usage!$CU168)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CD168,Usage!$CA168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CY168,Usage!$CV168)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CE168,Usage!$CB168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CZ168,Usage!$CW168)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BV168,Usage!$BS168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CK168,Usage!$CH168)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BW168,Usage!$BT168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CL168,Usage!$CI168)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BX168,Usage!$BU168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CM168,Usage!$CJ168)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CC168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CX168,Usage!$CU168)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CD168,Usage!$CA168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CY168,Usage!$CV168)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CE168,Usage!$CB168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CZ168,Usage!$CW168)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M168=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO168","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M168=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB168","v":0},{"$f":"Usage!$DL168","v":0},{"$f":"SUM(Usage!$DR168,Usage!$DV168)","v":0},{"$f":"SUM(Usage!$DT168,Usage!$DX168)","v":0},{"$f":"Usage!$GF168","v":0},{"$f":"SUM(Usage!$DR168,Usage!$DT168,Usage!$DV168,Usage!$DX168,Usage!$GG168)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ168","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC168","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB168","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE168","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED168","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG168","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK168,Usage!$GL168),0)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BV168,Usage!$BS168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168=\"Summer\",Usage!$EK168,Usage!$EH168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BW168,Usage!$BT168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168=\"Summer\",Usage!$EL168,Usage!$EI168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BX168,Usage!$BU168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168=\"Summer\",Usage!$EM168,Usage!$EJ168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CC168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168=\"Summer\",Usage!$FN168,Usage!$FK168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CD168,Usage!$CA168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168=\"Summer\",Usage!$FO168,Usage!$FL168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CE168,Usage!$CB168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168=\"Summer\",Usage!$FP168,Usage!$FM168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z168<>\"Summer\",Usage!$BW168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168<>\"Summer\",Usage!$EK168,Usage!$EH168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BW168,Usage!$BT168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168<>\"Summer\",Usage!$EL168,Usage!$EI168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BX168,Usage!$BU168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168<>\"Summer\",Usage!$EM168,Usage!$EJ168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CC168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168<>\"Summer\",Usage!$FN168,Usage!$FK168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CD168,Usage!$CA168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168<>\"Summer\",Usage!$FO168,Usage!$FL168))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CE168,Usage!$CB168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M168<>\"Summer\",Usage!$FP168,Usage!$FM168))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM168","v":0},{"$f":"Usage!$GN168","v":0},{"$f":"Usage!$GN168","v":0},{"$f":"Usage!$GO168","v":0},{"$f":"Tenant!$H168","v":0},{"$f":"Usage!$GO168","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR168","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO168","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS168","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV168","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA168","v":0},{"$f":"Usage!$GZ168","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB168","v":0},{"$f":"Tenant!$I168","v":0},{"$f":"Usage!$HF168","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH168","v":0},{"$f":"Usage!$HG168","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI168","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A169","v":168},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B169","v":0},{"$f":"Tenant!$C169","v":0},{"$f":"Tenant!$D169","v":0},{"$f":"Tenant!$E169","v":0},{"$f":"Tenant!$G169","v":0},{"$f":"Usage!$D169","v":"00:00:00"},{"$f":"Usage!$E169","v":"00:00:00"},{"$f":"Usage!$F169","v":0},{"$f":"Usage!$G169","v":0},{"$f":"Usage!$H169","v":0},{"$f":"Usage!$X169","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ169","v":0},{"$f":"Usage!$AA169","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD169","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BV169,Usage!$BS169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CK169,Usage!$CH169)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BW169,Usage!$BT169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CL169,Usage!$CI169)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BX169,Usage!$BU169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CM169,Usage!$CJ169)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CC169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CX169,Usage!$CU169)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CD169,Usage!$CA169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CY169,Usage!$CV169)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CE169,Usage!$CB169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CZ169,Usage!$CW169)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BV169,Usage!$BS169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CK169,Usage!$CH169)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BW169,Usage!$BT169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CL169,Usage!$CI169)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BX169,Usage!$BU169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CM169,Usage!$CJ169)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CC169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CX169,Usage!$CU169)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CD169,Usage!$CA169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CY169,Usage!$CV169)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CE169,Usage!$CB169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CZ169,Usage!$CW169)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M169=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO169","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M169=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB169","v":0},{"$f":"Usage!$DL169","v":0},{"$f":"SUM(Usage!$DR169,Usage!$DV169)","v":0},{"$f":"SUM(Usage!$DT169,Usage!$DX169)","v":0},{"$f":"Usage!$GF169","v":0},{"$f":"SUM(Usage!$DR169,Usage!$DT169,Usage!$DV169,Usage!$DX169,Usage!$GG169)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ169","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC169","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB169","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE169","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED169","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG169","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK169,Usage!$GL169),0)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BV169,Usage!$BS169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169=\"Summer\",Usage!$EK169,Usage!$EH169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BW169,Usage!$BT169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169=\"Summer\",Usage!$EL169,Usage!$EI169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BX169,Usage!$BU169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169=\"Summer\",Usage!$EM169,Usage!$EJ169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CC169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169=\"Summer\",Usage!$FN169,Usage!$FK169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CD169,Usage!$CA169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169=\"Summer\",Usage!$FO169,Usage!$FL169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CE169,Usage!$CB169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169=\"Summer\",Usage!$FP169,Usage!$FM169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$BW169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169<>\"Summer\",Usage!$EK169,Usage!$EH169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BW169,Usage!$BT169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169<>\"Summer\",Usage!$EL169,Usage!$EI169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BX169,Usage!$BU169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169<>\"Summer\",Usage!$EM169,Usage!$EJ169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CC169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169<>\"Summer\",Usage!$FN169,Usage!$FK169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CD169,Usage!$CA169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169<>\"Summer\",Usage!$FO169,Usage!$FL169))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CE169,Usage!$CB169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M169<>\"Summer\",Usage!$FP169,Usage!$FM169))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM169","v":0},{"$f":"Usage!$GN169","v":0},{"$f":"Usage!$GN169","v":0},{"$f":"Usage!$GO169","v":0},{"$f":"Tenant!$H169","v":0},{"$f":"Usage!$GO169","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR169","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO169","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS169","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV169","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA169","v":0},{"$f":"Usage!$GZ169","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB169","v":0},{"$f":"Tenant!$I169","v":0},{"$f":"Usage!$HF169","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH169","v":0},{"$f":"Usage!$HG169","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI169","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A170","v":169},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B170","v":0},{"$f":"Tenant!$C170","v":0},{"$f":"Tenant!$D170","v":0},{"$f":"Tenant!$E170","v":0},{"$f":"Tenant!$G170","v":0},{"$f":"Usage!$D170","v":"00:00:00"},{"$f":"Usage!$E170","v":"00:00:00"},{"$f":"Usage!$F170","v":0},{"$f":"Usage!$G170","v":0},{"$f":"Usage!$H170","v":0},{"$f":"Usage!$X170","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ170","v":0},{"$f":"Usage!$AA170","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD170","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BV170,Usage!$BS170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CK170,Usage!$CH170)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BW170,Usage!$BT170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CL170,Usage!$CI170)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BX170,Usage!$BU170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CM170,Usage!$CJ170)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CC170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CX170,Usage!$CU170)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CD170,Usage!$CA170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CY170,Usage!$CV170)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CE170,Usage!$CB170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CZ170,Usage!$CW170)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BV170,Usage!$BS170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CK170,Usage!$CH170)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BW170,Usage!$BT170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CL170,Usage!$CI170)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BX170,Usage!$BU170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CM170,Usage!$CJ170)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CC170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CX170,Usage!$CU170)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CD170,Usage!$CA170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CY170,Usage!$CV170)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CE170,Usage!$CB170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CZ170,Usage!$CW170)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M170=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO170","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M170=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB170","v":0},{"$f":"Usage!$DL170","v":0},{"$f":"SUM(Usage!$DR170,Usage!$DV170)","v":0},{"$f":"SUM(Usage!$DT170,Usage!$DX170)","v":0},{"$f":"Usage!$GF170","v":0},{"$f":"SUM(Usage!$DR170,Usage!$DT170,Usage!$DV170,Usage!$DX170,Usage!$GG170)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ170","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC170","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB170","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE170","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED170","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG170","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK170,Usage!$GL170),0)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BV170,Usage!$BS170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170=\"Summer\",Usage!$EK170,Usage!$EH170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BW170,Usage!$BT170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170=\"Summer\",Usage!$EL170,Usage!$EI170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BX170,Usage!$BU170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170=\"Summer\",Usage!$EM170,Usage!$EJ170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CC170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170=\"Summer\",Usage!$FN170,Usage!$FK170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CD170,Usage!$CA170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170=\"Summer\",Usage!$FO170,Usage!$FL170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CE170,Usage!$CB170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170=\"Summer\",Usage!$FP170,Usage!$FM170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z170<>\"Summer\",Usage!$BW170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170<>\"Summer\",Usage!$EK170,Usage!$EH170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BW170,Usage!$BT170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170<>\"Summer\",Usage!$EL170,Usage!$EI170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BX170,Usage!$BU170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170<>\"Summer\",Usage!$EM170,Usage!$EJ170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CC170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170<>\"Summer\",Usage!$FN170,Usage!$FK170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CD170,Usage!$CA170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170<>\"Summer\",Usage!$FO170,Usage!$FL170))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CE170,Usage!$CB170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M170<>\"Summer\",Usage!$FP170,Usage!$FM170))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM170","v":0},{"$f":"Usage!$GN170","v":0},{"$f":"Usage!$GN170","v":0},{"$f":"Usage!$GO170","v":0},{"$f":"Tenant!$H170","v":0},{"$f":"Usage!$GO170","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR170","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO170","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS170","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV170","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA170","v":0},{"$f":"Usage!$GZ170","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB170","v":0},{"$f":"Tenant!$I170","v":0},{"$f":"Usage!$HF170","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH170","v":0},{"$f":"Usage!$HG170","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI170","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A171","v":170},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B171","v":0},{"$f":"Tenant!$C171","v":0},{"$f":"Tenant!$D171","v":0},{"$f":"Tenant!$E171","v":0},{"$f":"Tenant!$G171","v":0},{"$f":"Usage!$D171","v":"00:00:00"},{"$f":"Usage!$E171","v":"00:00:00"},{"$f":"Usage!$F171","v":0},{"$f":"Usage!$G171","v":0},{"$f":"Usage!$H171","v":0},{"$f":"Usage!$X171","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ171","v":0},{"$f":"Usage!$AA171","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD171","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BV171,Usage!$BS171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CK171,Usage!$CH171)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BW171,Usage!$BT171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CL171,Usage!$CI171)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BX171,Usage!$BU171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CM171,Usage!$CJ171)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CC171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CX171,Usage!$CU171)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CD171,Usage!$CA171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CY171,Usage!$CV171)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CE171,Usage!$CB171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CZ171,Usage!$CW171)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BV171,Usage!$BS171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CK171,Usage!$CH171)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BW171,Usage!$BT171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CL171,Usage!$CI171)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BX171,Usage!$BU171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CM171,Usage!$CJ171)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CC171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CX171,Usage!$CU171)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CD171,Usage!$CA171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CY171,Usage!$CV171)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CE171,Usage!$CB171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CZ171,Usage!$CW171)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M171=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO171","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M171=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB171","v":0},{"$f":"Usage!$DL171","v":0},{"$f":"SUM(Usage!$DR171,Usage!$DV171)","v":0},{"$f":"SUM(Usage!$DT171,Usage!$DX171)","v":0},{"$f":"Usage!$GF171","v":0},{"$f":"SUM(Usage!$DR171,Usage!$DT171,Usage!$DV171,Usage!$DX171,Usage!$GG171)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ171","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC171","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB171","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE171","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED171","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG171","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK171,Usage!$GL171),0)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BV171,Usage!$BS171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171=\"Summer\",Usage!$EK171,Usage!$EH171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BW171,Usage!$BT171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171=\"Summer\",Usage!$EL171,Usage!$EI171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BX171,Usage!$BU171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171=\"Summer\",Usage!$EM171,Usage!$EJ171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CC171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171=\"Summer\",Usage!$FN171,Usage!$FK171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CD171,Usage!$CA171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171=\"Summer\",Usage!$FO171,Usage!$FL171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CE171,Usage!$CB171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171=\"Summer\",Usage!$FP171,Usage!$FM171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z171<>\"Summer\",Usage!$BW171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171<>\"Summer\",Usage!$EK171,Usage!$EH171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BW171,Usage!$BT171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171<>\"Summer\",Usage!$EL171,Usage!$EI171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BX171,Usage!$BU171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171<>\"Summer\",Usage!$EM171,Usage!$EJ171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CC171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171<>\"Summer\",Usage!$FN171,Usage!$FK171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CD171,Usage!$CA171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171<>\"Summer\",Usage!$FO171,Usage!$FL171))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CE171,Usage!$CB171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M171<>\"Summer\",Usage!$FP171,Usage!$FM171))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM171","v":0},{"$f":"Usage!$GN171","v":0},{"$f":"Usage!$GN171","v":0},{"$f":"Usage!$GO171","v":0},{"$f":"Tenant!$H171","v":0},{"$f":"Usage!$GO171","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR171","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO171","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS171","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV171","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA171","v":0},{"$f":"Usage!$GZ171","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB171","v":0},{"$f":"Tenant!$I171","v":0},{"$f":"Usage!$HF171","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH171","v":0},{"$f":"Usage!$HG171","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI171","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A172","v":171},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B172","v":0},{"$f":"Tenant!$C172","v":0},{"$f":"Tenant!$D172","v":0},{"$f":"Tenant!$E172","v":0},{"$f":"Tenant!$G172","v":0},{"$f":"Usage!$D172","v":"00:00:00"},{"$f":"Usage!$E172","v":"00:00:00"},{"$f":"Usage!$F172","v":0},{"$f":"Usage!$G172","v":0},{"$f":"Usage!$H172","v":0},{"$f":"Usage!$X172","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ172","v":0},{"$f":"Usage!$AA172","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD172","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BV172,Usage!$BS172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CK172,Usage!$CH172)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BW172,Usage!$BT172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CL172,Usage!$CI172)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BX172,Usage!$BU172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CM172,Usage!$CJ172)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CC172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CX172,Usage!$CU172)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CD172,Usage!$CA172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CY172,Usage!$CV172)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CE172,Usage!$CB172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CZ172,Usage!$CW172)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BV172,Usage!$BS172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CK172,Usage!$CH172)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BW172,Usage!$BT172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CL172,Usage!$CI172)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BX172,Usage!$BU172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CM172,Usage!$CJ172)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CC172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CX172,Usage!$CU172)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CD172,Usage!$CA172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CY172,Usage!$CV172)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CE172,Usage!$CB172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CZ172,Usage!$CW172)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M172=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO172","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M172=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB172","v":0},{"$f":"Usage!$DL172","v":0},{"$f":"SUM(Usage!$DR172,Usage!$DV172)","v":0},{"$f":"SUM(Usage!$DT172,Usage!$DX172)","v":0},{"$f":"Usage!$GF172","v":0},{"$f":"SUM(Usage!$DR172,Usage!$DT172,Usage!$DV172,Usage!$DX172,Usage!$GG172)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ172","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC172","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB172","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE172","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED172","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG172","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK172,Usage!$GL172),0)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BV172,Usage!$BS172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172=\"Summer\",Usage!$EK172,Usage!$EH172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BW172,Usage!$BT172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172=\"Summer\",Usage!$EL172,Usage!$EI172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BX172,Usage!$BU172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172=\"Summer\",Usage!$EM172,Usage!$EJ172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CC172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172=\"Summer\",Usage!$FN172,Usage!$FK172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CD172,Usage!$CA172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172=\"Summer\",Usage!$FO172,Usage!$FL172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CE172,Usage!$CB172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172=\"Summer\",Usage!$FP172,Usage!$FM172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z172<>\"Summer\",Usage!$BW172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172<>\"Summer\",Usage!$EK172,Usage!$EH172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BW172,Usage!$BT172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172<>\"Summer\",Usage!$EL172,Usage!$EI172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BX172,Usage!$BU172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172<>\"Summer\",Usage!$EM172,Usage!$EJ172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CC172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172<>\"Summer\",Usage!$FN172,Usage!$FK172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CD172,Usage!$CA172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172<>\"Summer\",Usage!$FO172,Usage!$FL172))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CE172,Usage!$CB172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M172<>\"Summer\",Usage!$FP172,Usage!$FM172))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM172","v":0},{"$f":"Usage!$GN172","v":0},{"$f":"Usage!$GN172","v":0},{"$f":"Usage!$GO172","v":0},{"$f":"Tenant!$H172","v":0},{"$f":"Usage!$GO172","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR172","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO172","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS172","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV172","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA172","v":0},{"$f":"Usage!$GZ172","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB172","v":0},{"$f":"Tenant!$I172","v":0},{"$f":"Usage!$HF172","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH172","v":0},{"$f":"Usage!$HG172","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI172","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A173","v":172},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B173","v":0},{"$f":"Tenant!$C173","v":0},{"$f":"Tenant!$D173","v":0},{"$f":"Tenant!$E173","v":0},{"$f":"Tenant!$G173","v":0},{"$f":"Usage!$D173","v":"00:00:00"},{"$f":"Usage!$E173","v":"00:00:00"},{"$f":"Usage!$F173","v":0},{"$f":"Usage!$G173","v":0},{"$f":"Usage!$H173","v":0},{"$f":"Usage!$X173","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ173","v":0},{"$f":"Usage!$AA173","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD173","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BV173,Usage!$BS173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CK173,Usage!$CH173)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BW173,Usage!$BT173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CL173,Usage!$CI173)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BX173,Usage!$BU173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CM173,Usage!$CJ173)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CC173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CX173,Usage!$CU173)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CD173,Usage!$CA173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CY173,Usage!$CV173)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CE173,Usage!$CB173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CZ173,Usage!$CW173)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BV173,Usage!$BS173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CK173,Usage!$CH173)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BW173,Usage!$BT173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CL173,Usage!$CI173)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BX173,Usage!$BU173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CM173,Usage!$CJ173)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CC173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CX173,Usage!$CU173)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CD173,Usage!$CA173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CY173,Usage!$CV173)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CE173,Usage!$CB173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CZ173,Usage!$CW173)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M173=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO173","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M173=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB173","v":0},{"$f":"Usage!$DL173","v":0},{"$f":"SUM(Usage!$DR173,Usage!$DV173)","v":0},{"$f":"SUM(Usage!$DT173,Usage!$DX173)","v":0},{"$f":"Usage!$GF173","v":0},{"$f":"SUM(Usage!$DR173,Usage!$DT173,Usage!$DV173,Usage!$DX173,Usage!$GG173)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ173","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC173","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB173","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE173","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED173","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG173","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK173,Usage!$GL173),0)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BV173,Usage!$BS173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173=\"Summer\",Usage!$EK173,Usage!$EH173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BW173,Usage!$BT173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173=\"Summer\",Usage!$EL173,Usage!$EI173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BX173,Usage!$BU173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173=\"Summer\",Usage!$EM173,Usage!$EJ173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CC173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173=\"Summer\",Usage!$FN173,Usage!$FK173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CD173,Usage!$CA173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173=\"Summer\",Usage!$FO173,Usage!$FL173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CE173,Usage!$CB173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173=\"Summer\",Usage!$FP173,Usage!$FM173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z173<>\"Summer\",Usage!$BW173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173<>\"Summer\",Usage!$EK173,Usage!$EH173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BW173,Usage!$BT173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173<>\"Summer\",Usage!$EL173,Usage!$EI173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BX173,Usage!$BU173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173<>\"Summer\",Usage!$EM173,Usage!$EJ173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CC173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173<>\"Summer\",Usage!$FN173,Usage!$FK173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CD173,Usage!$CA173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173<>\"Summer\",Usage!$FO173,Usage!$FL173))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CE173,Usage!$CB173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M173<>\"Summer\",Usage!$FP173,Usage!$FM173))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM173","v":0},{"$f":"Usage!$GN173","v":0},{"$f":"Usage!$GN173","v":0},{"$f":"Usage!$GO173","v":0},{"$f":"Tenant!$H173","v":0},{"$f":"Usage!$GO173","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR173","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO173","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS173","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV173","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA173","v":0},{"$f":"Usage!$GZ173","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB173","v":0},{"$f":"Tenant!$I173","v":0},{"$f":"Usage!$HF173","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH173","v":0},{"$f":"Usage!$HG173","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI173","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A174","v":173},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B174","v":0},{"$f":"Tenant!$C174","v":0},{"$f":"Tenant!$D174","v":0},{"$f":"Tenant!$E174","v":0},{"$f":"Tenant!$G174","v":0},{"$f":"Usage!$D174","v":"00:00:00"},{"$f":"Usage!$E174","v":"00:00:00"},{"$f":"Usage!$F174","v":0},{"$f":"Usage!$G174","v":0},{"$f":"Usage!$H174","v":0},{"$f":"Usage!$X174","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ174","v":0},{"$f":"Usage!$AA174","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD174","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BV174,Usage!$BS174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CK174,Usage!$CH174)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BW174,Usage!$BT174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CL174,Usage!$CI174)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BX174,Usage!$BU174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CM174,Usage!$CJ174)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CC174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CX174,Usage!$CU174)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CD174,Usage!$CA174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CY174,Usage!$CV174)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CE174,Usage!$CB174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CZ174,Usage!$CW174)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BV174,Usage!$BS174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CK174,Usage!$CH174)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BW174,Usage!$BT174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CL174,Usage!$CI174)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BX174,Usage!$BU174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CM174,Usage!$CJ174)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CC174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CX174,Usage!$CU174)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CD174,Usage!$CA174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CY174,Usage!$CV174)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CE174,Usage!$CB174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CZ174,Usage!$CW174)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M174=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO174","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M174=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB174","v":0},{"$f":"Usage!$DL174","v":0},{"$f":"SUM(Usage!$DR174,Usage!$DV174)","v":0},{"$f":"SUM(Usage!$DT174,Usage!$DX174)","v":0},{"$f":"Usage!$GF174","v":0},{"$f":"SUM(Usage!$DR174,Usage!$DT174,Usage!$DV174,Usage!$DX174,Usage!$GG174)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ174","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC174","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB174","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE174","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED174","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG174","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK174,Usage!$GL174),0)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BV174,Usage!$BS174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174=\"Summer\",Usage!$EK174,Usage!$EH174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BW174,Usage!$BT174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174=\"Summer\",Usage!$EL174,Usage!$EI174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BX174,Usage!$BU174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174=\"Summer\",Usage!$EM174,Usage!$EJ174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CC174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174=\"Summer\",Usage!$FN174,Usage!$FK174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CD174,Usage!$CA174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174=\"Summer\",Usage!$FO174,Usage!$FL174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CE174,Usage!$CB174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174=\"Summer\",Usage!$FP174,Usage!$FM174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$BW174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174<>\"Summer\",Usage!$EK174,Usage!$EH174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BW174,Usage!$BT174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174<>\"Summer\",Usage!$EL174,Usage!$EI174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BX174,Usage!$BU174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174<>\"Summer\",Usage!$EM174,Usage!$EJ174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CC174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174<>\"Summer\",Usage!$FN174,Usage!$FK174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CD174,Usage!$CA174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174<>\"Summer\",Usage!$FO174,Usage!$FL174))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CE174,Usage!$CB174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M174<>\"Summer\",Usage!$FP174,Usage!$FM174))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM174","v":0},{"$f":"Usage!$GN174","v":0},{"$f":"Usage!$GN174","v":0},{"$f":"Usage!$GO174","v":0},{"$f":"Tenant!$H174","v":0},{"$f":"Usage!$GO174","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR174","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO174","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS174","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV174","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA174","v":0},{"$f":"Usage!$GZ174","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB174","v":0},{"$f":"Tenant!$I174","v":0},{"$f":"Usage!$HF174","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH174","v":0},{"$f":"Usage!$HG174","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI174","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A175","v":174},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B175","v":0},{"$f":"Tenant!$C175","v":0},{"$f":"Tenant!$D175","v":0},{"$f":"Tenant!$E175","v":0},{"$f":"Tenant!$G175","v":0},{"$f":"Usage!$D175","v":"00:00:00"},{"$f":"Usage!$E175","v":"00:00:00"},{"$f":"Usage!$F175","v":0},{"$f":"Usage!$G175","v":0},{"$f":"Usage!$H175","v":0},{"$f":"Usage!$X175","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ175","v":0},{"$f":"Usage!$AA175","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD175","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BV175,Usage!$BS175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CK175,Usage!$CH175)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BW175,Usage!$BT175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CL175,Usage!$CI175)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BX175,Usage!$BU175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CM175,Usage!$CJ175)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CC175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CX175,Usage!$CU175)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CD175,Usage!$CA175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CY175,Usage!$CV175)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CE175,Usage!$CB175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CZ175,Usage!$CW175)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BV175,Usage!$BS175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CK175,Usage!$CH175)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BW175,Usage!$BT175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CL175,Usage!$CI175)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BX175,Usage!$BU175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CM175,Usage!$CJ175)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CC175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CX175,Usage!$CU175)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CD175,Usage!$CA175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CY175,Usage!$CV175)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CE175,Usage!$CB175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CZ175,Usage!$CW175)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M175=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO175","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M175=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB175","v":0},{"$f":"Usage!$DL175","v":0},{"$f":"SUM(Usage!$DR175,Usage!$DV175)","v":0},{"$f":"SUM(Usage!$DT175,Usage!$DX175)","v":0},{"$f":"Usage!$GF175","v":0},{"$f":"SUM(Usage!$DR175,Usage!$DT175,Usage!$DV175,Usage!$DX175,Usage!$GG175)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ175","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC175","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB175","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE175","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED175","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG175","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK175,Usage!$GL175),0)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BV175,Usage!$BS175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175=\"Summer\",Usage!$EK175,Usage!$EH175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BW175,Usage!$BT175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175=\"Summer\",Usage!$EL175,Usage!$EI175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BX175,Usage!$BU175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175=\"Summer\",Usage!$EM175,Usage!$EJ175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CC175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175=\"Summer\",Usage!$FN175,Usage!$FK175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CD175,Usage!$CA175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175=\"Summer\",Usage!$FO175,Usage!$FL175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CE175,Usage!$CB175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175=\"Summer\",Usage!$FP175,Usage!$FM175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$BW175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175<>\"Summer\",Usage!$EK175,Usage!$EH175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BW175,Usage!$BT175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175<>\"Summer\",Usage!$EL175,Usage!$EI175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BX175,Usage!$BU175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175<>\"Summer\",Usage!$EM175,Usage!$EJ175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CC175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175<>\"Summer\",Usage!$FN175,Usage!$FK175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CD175,Usage!$CA175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175<>\"Summer\",Usage!$FO175,Usage!$FL175))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CE175,Usage!$CB175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M175<>\"Summer\",Usage!$FP175,Usage!$FM175))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM175","v":0},{"$f":"Usage!$GN175","v":0},{"$f":"Usage!$GN175","v":0},{"$f":"Usage!$GO175","v":0},{"$f":"Tenant!$H175","v":0},{"$f":"Usage!$GO175","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR175","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO175","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS175","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV175","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA175","v":0},{"$f":"Usage!$GZ175","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB175","v":0},{"$f":"Tenant!$I175","v":0},{"$f":"Usage!$HF175","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH175","v":0},{"$f":"Usage!$HG175","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI175","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A176","v":175},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B176","v":0},{"$f":"Tenant!$C176","v":0},{"$f":"Tenant!$D176","v":0},{"$f":"Tenant!$E176","v":0},{"$f":"Tenant!$G176","v":0},{"$f":"Usage!$D176","v":"00:00:00"},{"$f":"Usage!$E176","v":"00:00:00"},{"$f":"Usage!$F176","v":0},{"$f":"Usage!$G176","v":0},{"$f":"Usage!$H176","v":0},{"$f":"Usage!$X176","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ176","v":0},{"$f":"Usage!$AA176","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD176","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BV176,Usage!$BS176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CK176,Usage!$CH176)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BW176,Usage!$BT176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CL176,Usage!$CI176)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BX176,Usage!$BU176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CM176,Usage!$CJ176)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CC176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CX176,Usage!$CU176)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CD176,Usage!$CA176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CY176,Usage!$CV176)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CE176,Usage!$CB176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CZ176,Usage!$CW176)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BV176,Usage!$BS176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CK176,Usage!$CH176)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BW176,Usage!$BT176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CL176,Usage!$CI176)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BX176,Usage!$BU176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CM176,Usage!$CJ176)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CC176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CX176,Usage!$CU176)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CD176,Usage!$CA176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CY176,Usage!$CV176)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CE176,Usage!$CB176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CZ176,Usage!$CW176)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M176=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO176","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M176=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB176","v":0},{"$f":"Usage!$DL176","v":0},{"$f":"SUM(Usage!$DR176,Usage!$DV176)","v":0},{"$f":"SUM(Usage!$DT176,Usage!$DX176)","v":0},{"$f":"Usage!$GF176","v":0},{"$f":"SUM(Usage!$DR176,Usage!$DT176,Usage!$DV176,Usage!$DX176,Usage!$GG176)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ176","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC176","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB176","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE176","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED176","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG176","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK176,Usage!$GL176),0)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BV176,Usage!$BS176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176=\"Summer\",Usage!$EK176,Usage!$EH176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BW176,Usage!$BT176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176=\"Summer\",Usage!$EL176,Usage!$EI176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BX176,Usage!$BU176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176=\"Summer\",Usage!$EM176,Usage!$EJ176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CC176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176=\"Summer\",Usage!$FN176,Usage!$FK176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CD176,Usage!$CA176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176=\"Summer\",Usage!$FO176,Usage!$FL176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CE176,Usage!$CB176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176=\"Summer\",Usage!$FP176,Usage!$FM176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z176<>\"Summer\",Usage!$BW176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176<>\"Summer\",Usage!$EK176,Usage!$EH176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BW176,Usage!$BT176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176<>\"Summer\",Usage!$EL176,Usage!$EI176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BX176,Usage!$BU176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176<>\"Summer\",Usage!$EM176,Usage!$EJ176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CC176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176<>\"Summer\",Usage!$FN176,Usage!$FK176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CD176,Usage!$CA176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176<>\"Summer\",Usage!$FO176,Usage!$FL176))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CE176,Usage!$CB176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M176<>\"Summer\",Usage!$FP176,Usage!$FM176))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM176","v":0},{"$f":"Usage!$GN176","v":0},{"$f":"Usage!$GN176","v":0},{"$f":"Usage!$GO176","v":0},{"$f":"Tenant!$H176","v":0},{"$f":"Usage!$GO176","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR176","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO176","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS176","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV176","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA176","v":0},{"$f":"Usage!$GZ176","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB176","v":0},{"$f":"Tenant!$I176","v":0},{"$f":"Usage!$HF176","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH176","v":0},{"$f":"Usage!$HG176","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI176","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A177","v":176},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B177","v":0},{"$f":"Tenant!$C177","v":0},{"$f":"Tenant!$D177","v":0},{"$f":"Tenant!$E177","v":0},{"$f":"Tenant!$G177","v":0},{"$f":"Usage!$D177","v":"00:00:00"},{"$f":"Usage!$E177","v":"00:00:00"},{"$f":"Usage!$F177","v":0},{"$f":"Usage!$G177","v":0},{"$f":"Usage!$H177","v":0},{"$f":"Usage!$X177","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ177","v":0},{"$f":"Usage!$AA177","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD177","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BV177,Usage!$BS177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CK177,Usage!$CH177)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BW177,Usage!$BT177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CL177,Usage!$CI177)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BX177,Usage!$BU177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CM177,Usage!$CJ177)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CC177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CX177,Usage!$CU177)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CD177,Usage!$CA177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CY177,Usage!$CV177)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CE177,Usage!$CB177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CZ177,Usage!$CW177)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BV177,Usage!$BS177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CK177,Usage!$CH177)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BW177,Usage!$BT177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CL177,Usage!$CI177)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BX177,Usage!$BU177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CM177,Usage!$CJ177)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CC177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CX177,Usage!$CU177)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CD177,Usage!$CA177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CY177,Usage!$CV177)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CE177,Usage!$CB177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CZ177,Usage!$CW177)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M177=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO177","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M177=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB177","v":0},{"$f":"Usage!$DL177","v":0},{"$f":"SUM(Usage!$DR177,Usage!$DV177)","v":0},{"$f":"SUM(Usage!$DT177,Usage!$DX177)","v":0},{"$f":"Usage!$GF177","v":0},{"$f":"SUM(Usage!$DR177,Usage!$DT177,Usage!$DV177,Usage!$DX177,Usage!$GG177)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ177","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC177","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB177","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE177","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED177","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG177","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK177,Usage!$GL177),0)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BV177,Usage!$BS177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177=\"Summer\",Usage!$EK177,Usage!$EH177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BW177,Usage!$BT177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177=\"Summer\",Usage!$EL177,Usage!$EI177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BX177,Usage!$BU177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177=\"Summer\",Usage!$EM177,Usage!$EJ177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CC177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177=\"Summer\",Usage!$FN177,Usage!$FK177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CD177,Usage!$CA177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177=\"Summer\",Usage!$FO177,Usage!$FL177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CE177,Usage!$CB177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177=\"Summer\",Usage!$FP177,Usage!$FM177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z177<>\"Summer\",Usage!$BW177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177<>\"Summer\",Usage!$EK177,Usage!$EH177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BW177,Usage!$BT177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177<>\"Summer\",Usage!$EL177,Usage!$EI177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BX177,Usage!$BU177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177<>\"Summer\",Usage!$EM177,Usage!$EJ177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CC177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177<>\"Summer\",Usage!$FN177,Usage!$FK177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CD177,Usage!$CA177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177<>\"Summer\",Usage!$FO177,Usage!$FL177))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CE177,Usage!$CB177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M177<>\"Summer\",Usage!$FP177,Usage!$FM177))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM177","v":0},{"$f":"Usage!$GN177","v":0},{"$f":"Usage!$GN177","v":0},{"$f":"Usage!$GO177","v":0},{"$f":"Tenant!$H177","v":0},{"$f":"Usage!$GO177","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR177","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO177","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS177","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV177","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA177","v":0},{"$f":"Usage!$GZ177","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB177","v":0},{"$f":"Tenant!$I177","v":0},{"$f":"Usage!$HF177","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH177","v":0},{"$f":"Usage!$HG177","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI177","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A178","v":177},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B178","v":0},{"$f":"Tenant!$C178","v":0},{"$f":"Tenant!$D178","v":0},{"$f":"Tenant!$E178","v":0},{"$f":"Tenant!$G178","v":0},{"$f":"Usage!$D178","v":"00:00:00"},{"$f":"Usage!$E178","v":"00:00:00"},{"$f":"Usage!$F178","v":0},{"$f":"Usage!$G178","v":0},{"$f":"Usage!$H178","v":0},{"$f":"Usage!$X178","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ178","v":0},{"$f":"Usage!$AA178","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD178","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BV178,Usage!$BS178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CK178,Usage!$CH178)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BW178,Usage!$BT178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CL178,Usage!$CI178)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BX178,Usage!$BU178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CM178,Usage!$CJ178)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CC178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CX178,Usage!$CU178)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CD178,Usage!$CA178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CY178,Usage!$CV178)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CE178,Usage!$CB178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CZ178,Usage!$CW178)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BV178,Usage!$BS178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CK178,Usage!$CH178)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BW178,Usage!$BT178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CL178,Usage!$CI178)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BX178,Usage!$BU178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CM178,Usage!$CJ178)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CC178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CX178,Usage!$CU178)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CD178,Usage!$CA178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CY178,Usage!$CV178)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CE178,Usage!$CB178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CZ178,Usage!$CW178)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M178=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO178","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M178=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB178","v":0},{"$f":"Usage!$DL178","v":0},{"$f":"SUM(Usage!$DR178,Usage!$DV178)","v":0},{"$f":"SUM(Usage!$DT178,Usage!$DX178)","v":0},{"$f":"Usage!$GF178","v":0},{"$f":"SUM(Usage!$DR178,Usage!$DT178,Usage!$DV178,Usage!$DX178,Usage!$GG178)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ178","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC178","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB178","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE178","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED178","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG178","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK178,Usage!$GL178),0)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BV178,Usage!$BS178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178=\"Summer\",Usage!$EK178,Usage!$EH178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BW178,Usage!$BT178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178=\"Summer\",Usage!$EL178,Usage!$EI178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BX178,Usage!$BU178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178=\"Summer\",Usage!$EM178,Usage!$EJ178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CC178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178=\"Summer\",Usage!$FN178,Usage!$FK178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CD178,Usage!$CA178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178=\"Summer\",Usage!$FO178,Usage!$FL178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CE178,Usage!$CB178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178=\"Summer\",Usage!$FP178,Usage!$FM178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z178<>\"Summer\",Usage!$BW178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178<>\"Summer\",Usage!$EK178,Usage!$EH178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BW178,Usage!$BT178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178<>\"Summer\",Usage!$EL178,Usage!$EI178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BX178,Usage!$BU178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178<>\"Summer\",Usage!$EM178,Usage!$EJ178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CC178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178<>\"Summer\",Usage!$FN178,Usage!$FK178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CD178,Usage!$CA178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178<>\"Summer\",Usage!$FO178,Usage!$FL178))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CE178,Usage!$CB178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M178<>\"Summer\",Usage!$FP178,Usage!$FM178))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM178","v":0},{"$f":"Usage!$GN178","v":0},{"$f":"Usage!$GN178","v":0},{"$f":"Usage!$GO178","v":0},{"$f":"Tenant!$H178","v":0},{"$f":"Usage!$GO178","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR178","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO178","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS178","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV178","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA178","v":0},{"$f":"Usage!$GZ178","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB178","v":0},{"$f":"Tenant!$I178","v":0},{"$f":"Usage!$HF178","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH178","v":0},{"$f":"Usage!$HG178","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI178","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A179","v":178},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B179","v":0},{"$f":"Tenant!$C179","v":0},{"$f":"Tenant!$D179","v":0},{"$f":"Tenant!$E179","v":0},{"$f":"Tenant!$G179","v":0},{"$f":"Usage!$D179","v":"00:00:00"},{"$f":"Usage!$E179","v":"00:00:00"},{"$f":"Usage!$F179","v":0},{"$f":"Usage!$G179","v":0},{"$f":"Usage!$H179","v":0},{"$f":"Usage!$X179","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ179","v":0},{"$f":"Usage!$AA179","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD179","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BV179,Usage!$BS179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CK179,Usage!$CH179)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BW179,Usage!$BT179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CL179,Usage!$CI179)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BX179,Usage!$BU179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CM179,Usage!$CJ179)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CC179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CX179,Usage!$CU179)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CD179,Usage!$CA179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CY179,Usage!$CV179)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CE179,Usage!$CB179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CZ179,Usage!$CW179)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BV179,Usage!$BS179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CK179,Usage!$CH179)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BW179,Usage!$BT179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CL179,Usage!$CI179)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BX179,Usage!$BU179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CM179,Usage!$CJ179)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CC179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CX179,Usage!$CU179)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CD179,Usage!$CA179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CY179,Usage!$CV179)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CE179,Usage!$CB179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CZ179,Usage!$CW179)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M179=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO179","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M179=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB179","v":0},{"$f":"Usage!$DL179","v":0},{"$f":"SUM(Usage!$DR179,Usage!$DV179)","v":0},{"$f":"SUM(Usage!$DT179,Usage!$DX179)","v":0},{"$f":"Usage!$GF179","v":0},{"$f":"SUM(Usage!$DR179,Usage!$DT179,Usage!$DV179,Usage!$DX179,Usage!$GG179)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ179","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC179","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB179","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE179","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED179","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG179","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK179,Usage!$GL179),0)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BV179,Usage!$BS179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179=\"Summer\",Usage!$EK179,Usage!$EH179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BW179,Usage!$BT179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179=\"Summer\",Usage!$EL179,Usage!$EI179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BX179,Usage!$BU179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179=\"Summer\",Usage!$EM179,Usage!$EJ179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CC179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179=\"Summer\",Usage!$FN179,Usage!$FK179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CD179,Usage!$CA179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179=\"Summer\",Usage!$FO179,Usage!$FL179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CE179,Usage!$CB179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179=\"Summer\",Usage!$FP179,Usage!$FM179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$BW179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179<>\"Summer\",Usage!$EK179,Usage!$EH179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BW179,Usage!$BT179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179<>\"Summer\",Usage!$EL179,Usage!$EI179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BX179,Usage!$BU179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179<>\"Summer\",Usage!$EM179,Usage!$EJ179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CC179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179<>\"Summer\",Usage!$FN179,Usage!$FK179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CD179,Usage!$CA179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179<>\"Summer\",Usage!$FO179,Usage!$FL179))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CE179,Usage!$CB179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M179<>\"Summer\",Usage!$FP179,Usage!$FM179))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM179","v":0},{"$f":"Usage!$GN179","v":0},{"$f":"Usage!$GN179","v":0},{"$f":"Usage!$GO179","v":0},{"$f":"Tenant!$H179","v":0},{"$f":"Usage!$GO179","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR179","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO179","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS179","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV179","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA179","v":0},{"$f":"Usage!$GZ179","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB179","v":0},{"$f":"Tenant!$I179","v":0},{"$f":"Usage!$HF179","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH179","v":0},{"$f":"Usage!$HG179","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI179","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A180","v":179},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B180","v":0},{"$f":"Tenant!$C180","v":0},{"$f":"Tenant!$D180","v":0},{"$f":"Tenant!$E180","v":0},{"$f":"Tenant!$G180","v":0},{"$f":"Usage!$D180","v":"00:00:00"},{"$f":"Usage!$E180","v":"00:00:00"},{"$f":"Usage!$F180","v":0},{"$f":"Usage!$G180","v":0},{"$f":"Usage!$H180","v":0},{"$f":"Usage!$X180","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ180","v":0},{"$f":"Usage!$AA180","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD180","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BV180,Usage!$BS180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CK180,Usage!$CH180)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BW180,Usage!$BT180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CL180,Usage!$CI180)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BX180,Usage!$BU180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CM180,Usage!$CJ180)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CC180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CX180,Usage!$CU180)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CD180,Usage!$CA180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CY180,Usage!$CV180)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CE180,Usage!$CB180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CZ180,Usage!$CW180)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BV180,Usage!$BS180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CK180,Usage!$CH180)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BW180,Usage!$BT180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CL180,Usage!$CI180)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BX180,Usage!$BU180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CM180,Usage!$CJ180)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CC180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CX180,Usage!$CU180)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CD180,Usage!$CA180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CY180,Usage!$CV180)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CE180,Usage!$CB180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CZ180,Usage!$CW180)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M180=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO180","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M180=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB180","v":0},{"$f":"Usage!$DL180","v":0},{"$f":"SUM(Usage!$DR180,Usage!$DV180)","v":0},{"$f":"SUM(Usage!$DT180,Usage!$DX180)","v":0},{"$f":"Usage!$GF180","v":0},{"$f":"SUM(Usage!$DR180,Usage!$DT180,Usage!$DV180,Usage!$DX180,Usage!$GG180)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ180","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC180","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB180","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE180","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED180","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG180","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK180,Usage!$GL180),0)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BV180,Usage!$BS180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180=\"Summer\",Usage!$EK180,Usage!$EH180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BW180,Usage!$BT180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180=\"Summer\",Usage!$EL180,Usage!$EI180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BX180,Usage!$BU180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180=\"Summer\",Usage!$EM180,Usage!$EJ180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CC180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180=\"Summer\",Usage!$FN180,Usage!$FK180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CD180,Usage!$CA180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180=\"Summer\",Usage!$FO180,Usage!$FL180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CE180,Usage!$CB180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180=\"Summer\",Usage!$FP180,Usage!$FM180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z180<>\"Summer\",Usage!$BW180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180<>\"Summer\",Usage!$EK180,Usage!$EH180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BW180,Usage!$BT180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180<>\"Summer\",Usage!$EL180,Usage!$EI180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BX180,Usage!$BU180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180<>\"Summer\",Usage!$EM180,Usage!$EJ180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CC180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180<>\"Summer\",Usage!$FN180,Usage!$FK180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CD180,Usage!$CA180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180<>\"Summer\",Usage!$FO180,Usage!$FL180))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CE180,Usage!$CB180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M180<>\"Summer\",Usage!$FP180,Usage!$FM180))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM180","v":0},{"$f":"Usage!$GN180","v":0},{"$f":"Usage!$GN180","v":0},{"$f":"Usage!$GO180","v":0},{"$f":"Tenant!$H180","v":0},{"$f":"Usage!$GO180","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR180","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO180","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS180","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV180","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA180","v":0},{"$f":"Usage!$GZ180","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB180","v":0},{"$f":"Tenant!$I180","v":0},{"$f":"Usage!$HF180","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH180","v":0},{"$f":"Usage!$HG180","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI180","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A181","v":180},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B181","v":0},{"$f":"Tenant!$C181","v":0},{"$f":"Tenant!$D181","v":0},{"$f":"Tenant!$E181","v":0},{"$f":"Tenant!$G181","v":0},{"$f":"Usage!$D181","v":"00:00:00"},{"$f":"Usage!$E181","v":"00:00:00"},{"$f":"Usage!$F181","v":0},{"$f":"Usage!$G181","v":0},{"$f":"Usage!$H181","v":0},{"$f":"Usage!$X181","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ181","v":0},{"$f":"Usage!$AA181","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD181","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BV181,Usage!$BS181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CK181,Usage!$CH181)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BW181,Usage!$BT181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CL181,Usage!$CI181)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BX181,Usage!$BU181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CM181,Usage!$CJ181)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CC181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CX181,Usage!$CU181)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CD181,Usage!$CA181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CY181,Usage!$CV181)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CE181,Usage!$CB181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CZ181,Usage!$CW181)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BV181,Usage!$BS181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CK181,Usage!$CH181)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BW181,Usage!$BT181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CL181,Usage!$CI181)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BX181,Usage!$BU181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CM181,Usage!$CJ181)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CC181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CX181,Usage!$CU181)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CD181,Usage!$CA181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CY181,Usage!$CV181)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CE181,Usage!$CB181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CZ181,Usage!$CW181)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M181=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO181","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M181=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB181","v":0},{"$f":"Usage!$DL181","v":0},{"$f":"SUM(Usage!$DR181,Usage!$DV181)","v":0},{"$f":"SUM(Usage!$DT181,Usage!$DX181)","v":0},{"$f":"Usage!$GF181","v":0},{"$f":"SUM(Usage!$DR181,Usage!$DT181,Usage!$DV181,Usage!$DX181,Usage!$GG181)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ181","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC181","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB181","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE181","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED181","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG181","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK181,Usage!$GL181),0)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BV181,Usage!$BS181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181=\"Summer\",Usage!$EK181,Usage!$EH181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BW181,Usage!$BT181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181=\"Summer\",Usage!$EL181,Usage!$EI181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BX181,Usage!$BU181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181=\"Summer\",Usage!$EM181,Usage!$EJ181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CC181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181=\"Summer\",Usage!$FN181,Usage!$FK181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CD181,Usage!$CA181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181=\"Summer\",Usage!$FO181,Usage!$FL181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CE181,Usage!$CB181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181=\"Summer\",Usage!$FP181,Usage!$FM181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z181<>\"Summer\",Usage!$BW181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181<>\"Summer\",Usage!$EK181,Usage!$EH181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BW181,Usage!$BT181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181<>\"Summer\",Usage!$EL181,Usage!$EI181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BX181,Usage!$BU181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181<>\"Summer\",Usage!$EM181,Usage!$EJ181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CC181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181<>\"Summer\",Usage!$FN181,Usage!$FK181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CD181,Usage!$CA181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181<>\"Summer\",Usage!$FO181,Usage!$FL181))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CE181,Usage!$CB181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M181<>\"Summer\",Usage!$FP181,Usage!$FM181))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM181","v":0},{"$f":"Usage!$GN181","v":0},{"$f":"Usage!$GN181","v":0},{"$f":"Usage!$GO181","v":0},{"$f":"Tenant!$H181","v":0},{"$f":"Usage!$GO181","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR181","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO181","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS181","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV181","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA181","v":0},{"$f":"Usage!$GZ181","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB181","v":0},{"$f":"Tenant!$I181","v":0},{"$f":"Usage!$HF181","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH181","v":0},{"$f":"Usage!$HG181","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI181","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A182","v":181},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B182","v":0},{"$f":"Tenant!$C182","v":0},{"$f":"Tenant!$D182","v":0},{"$f":"Tenant!$E182","v":0},{"$f":"Tenant!$G182","v":0},{"$f":"Usage!$D182","v":"00:00:00"},{"$f":"Usage!$E182","v":"00:00:00"},{"$f":"Usage!$F182","v":0},{"$f":"Usage!$G182","v":0},{"$f":"Usage!$H182","v":0},{"$f":"Usage!$X182","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ182","v":0},{"$f":"Usage!$AA182","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD182","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BV182,Usage!$BS182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CK182,Usage!$CH182)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BW182,Usage!$BT182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CL182,Usage!$CI182)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BX182,Usage!$BU182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CM182,Usage!$CJ182)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CC182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CX182,Usage!$CU182)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CD182,Usage!$CA182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CY182,Usage!$CV182)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CE182,Usage!$CB182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CZ182,Usage!$CW182)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BV182,Usage!$BS182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CK182,Usage!$CH182)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BW182,Usage!$BT182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CL182,Usage!$CI182)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BX182,Usage!$BU182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CM182,Usage!$CJ182)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CC182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CX182,Usage!$CU182)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CD182,Usage!$CA182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CY182,Usage!$CV182)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CE182,Usage!$CB182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CZ182,Usage!$CW182)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M182=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO182","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M182=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB182","v":0},{"$f":"Usage!$DL182","v":0},{"$f":"SUM(Usage!$DR182,Usage!$DV182)","v":0},{"$f":"SUM(Usage!$DT182,Usage!$DX182)","v":0},{"$f":"Usage!$GF182","v":0},{"$f":"SUM(Usage!$DR182,Usage!$DT182,Usage!$DV182,Usage!$DX182,Usage!$GG182)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ182","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC182","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB182","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE182","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED182","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG182","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK182,Usage!$GL182),0)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BV182,Usage!$BS182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182=\"Summer\",Usage!$EK182,Usage!$EH182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BW182,Usage!$BT182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182=\"Summer\",Usage!$EL182,Usage!$EI182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BX182,Usage!$BU182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182=\"Summer\",Usage!$EM182,Usage!$EJ182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CC182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182=\"Summer\",Usage!$FN182,Usage!$FK182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CD182,Usage!$CA182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182=\"Summer\",Usage!$FO182,Usage!$FL182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CE182,Usage!$CB182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182=\"Summer\",Usage!$FP182,Usage!$FM182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z182<>\"Summer\",Usage!$BW182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182<>\"Summer\",Usage!$EK182,Usage!$EH182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BW182,Usage!$BT182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182<>\"Summer\",Usage!$EL182,Usage!$EI182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BX182,Usage!$BU182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182<>\"Summer\",Usage!$EM182,Usage!$EJ182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CC182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182<>\"Summer\",Usage!$FN182,Usage!$FK182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CD182,Usage!$CA182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182<>\"Summer\",Usage!$FO182,Usage!$FL182))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CE182,Usage!$CB182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M182<>\"Summer\",Usage!$FP182,Usage!$FM182))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM182","v":0},{"$f":"Usage!$GN182","v":0},{"$f":"Usage!$GN182","v":0},{"$f":"Usage!$GO182","v":0},{"$f":"Tenant!$H182","v":0},{"$f":"Usage!$GO182","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR182","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO182","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS182","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV182","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA182","v":0},{"$f":"Usage!$GZ182","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB182","v":0},{"$f":"Tenant!$I182","v":0},{"$f":"Usage!$HF182","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH182","v":0},{"$f":"Usage!$HG182","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI182","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A183","v":182},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B183","v":0},{"$f":"Tenant!$C183","v":0},{"$f":"Tenant!$D183","v":0},{"$f":"Tenant!$E183","v":0},{"$f":"Tenant!$G183","v":0},{"$f":"Usage!$D183","v":"00:00:00"},{"$f":"Usage!$E183","v":"00:00:00"},{"$f":"Usage!$F183","v":0},{"$f":"Usage!$G183","v":0},{"$f":"Usage!$H183","v":0},{"$f":"Usage!$X183","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ183","v":0},{"$f":"Usage!$AA183","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD183","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BV183,Usage!$BS183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CK183,Usage!$CH183)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BW183,Usage!$BT183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CL183,Usage!$CI183)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BX183,Usage!$BU183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CM183,Usage!$CJ183)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CC183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CX183,Usage!$CU183)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CD183,Usage!$CA183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CY183,Usage!$CV183)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CE183,Usage!$CB183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CZ183,Usage!$CW183)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BV183,Usage!$BS183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CK183,Usage!$CH183)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BW183,Usage!$BT183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CL183,Usage!$CI183)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BX183,Usage!$BU183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CM183,Usage!$CJ183)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CC183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CX183,Usage!$CU183)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CD183,Usage!$CA183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CY183,Usage!$CV183)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CE183,Usage!$CB183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CZ183,Usage!$CW183)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M183=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO183","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M183=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB183","v":0},{"$f":"Usage!$DL183","v":0},{"$f":"SUM(Usage!$DR183,Usage!$DV183)","v":0},{"$f":"SUM(Usage!$DT183,Usage!$DX183)","v":0},{"$f":"Usage!$GF183","v":0},{"$f":"SUM(Usage!$DR183,Usage!$DT183,Usage!$DV183,Usage!$DX183,Usage!$GG183)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ183","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC183","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB183","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE183","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED183","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG183","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK183,Usage!$GL183),0)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BV183,Usage!$BS183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183=\"Summer\",Usage!$EK183,Usage!$EH183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BW183,Usage!$BT183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183=\"Summer\",Usage!$EL183,Usage!$EI183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BX183,Usage!$BU183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183=\"Summer\",Usage!$EM183,Usage!$EJ183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CC183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183=\"Summer\",Usage!$FN183,Usage!$FK183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CD183,Usage!$CA183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183=\"Summer\",Usage!$FO183,Usage!$FL183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CE183,Usage!$CB183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183=\"Summer\",Usage!$FP183,Usage!$FM183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$BW183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183<>\"Summer\",Usage!$EK183,Usage!$EH183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BW183,Usage!$BT183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183<>\"Summer\",Usage!$EL183,Usage!$EI183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BX183,Usage!$BU183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183<>\"Summer\",Usage!$EM183,Usage!$EJ183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CC183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183<>\"Summer\",Usage!$FN183,Usage!$FK183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CD183,Usage!$CA183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183<>\"Summer\",Usage!$FO183,Usage!$FL183))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CE183,Usage!$CB183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M183<>\"Summer\",Usage!$FP183,Usage!$FM183))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM183","v":0},{"$f":"Usage!$GN183","v":0},{"$f":"Usage!$GN183","v":0},{"$f":"Usage!$GO183","v":0},{"$f":"Tenant!$H183","v":0},{"$f":"Usage!$GO183","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR183","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO183","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS183","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV183","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA183","v":0},{"$f":"Usage!$GZ183","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB183","v":0},{"$f":"Tenant!$I183","v":0},{"$f":"Usage!$HF183","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH183","v":0},{"$f":"Usage!$HG183","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI183","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A184","v":183},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B184","v":0},{"$f":"Tenant!$C184","v":0},{"$f":"Tenant!$D184","v":0},{"$f":"Tenant!$E184","v":0},{"$f":"Tenant!$G184","v":0},{"$f":"Usage!$D184","v":"00:00:00"},{"$f":"Usage!$E184","v":"00:00:00"},{"$f":"Usage!$F184","v":0},{"$f":"Usage!$G184","v":0},{"$f":"Usage!$H184","v":0},{"$f":"Usage!$X184","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ184","v":0},{"$f":"Usage!$AA184","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD184","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BV184,Usage!$BS184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CK184,Usage!$CH184)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BW184,Usage!$BT184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CL184,Usage!$CI184)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BX184,Usage!$BU184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CM184,Usage!$CJ184)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CC184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CX184,Usage!$CU184)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CD184,Usage!$CA184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CY184,Usage!$CV184)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CE184,Usage!$CB184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CZ184,Usage!$CW184)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BV184,Usage!$BS184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CK184,Usage!$CH184)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BW184,Usage!$BT184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CL184,Usage!$CI184)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BX184,Usage!$BU184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CM184,Usage!$CJ184)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CC184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CX184,Usage!$CU184)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CD184,Usage!$CA184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CY184,Usage!$CV184)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CE184,Usage!$CB184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CZ184,Usage!$CW184)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M184=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO184","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M184=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB184","v":0},{"$f":"Usage!$DL184","v":0},{"$f":"SUM(Usage!$DR184,Usage!$DV184)","v":0},{"$f":"SUM(Usage!$DT184,Usage!$DX184)","v":0},{"$f":"Usage!$GF184","v":0},{"$f":"SUM(Usage!$DR184,Usage!$DT184,Usage!$DV184,Usage!$DX184,Usage!$GG184)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ184","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC184","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB184","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE184","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED184","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG184","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK184,Usage!$GL184),0)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BV184,Usage!$BS184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184=\"Summer\",Usage!$EK184,Usage!$EH184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BW184,Usage!$BT184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184=\"Summer\",Usage!$EL184,Usage!$EI184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BX184,Usage!$BU184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184=\"Summer\",Usage!$EM184,Usage!$EJ184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CC184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184=\"Summer\",Usage!$FN184,Usage!$FK184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CD184,Usage!$CA184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184=\"Summer\",Usage!$FO184,Usage!$FL184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CE184,Usage!$CB184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184=\"Summer\",Usage!$FP184,Usage!$FM184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z184<>\"Summer\",Usage!$BW184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184<>\"Summer\",Usage!$EK184,Usage!$EH184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BW184,Usage!$BT184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184<>\"Summer\",Usage!$EL184,Usage!$EI184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BX184,Usage!$BU184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184<>\"Summer\",Usage!$EM184,Usage!$EJ184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CC184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184<>\"Summer\",Usage!$FN184,Usage!$FK184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CD184,Usage!$CA184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184<>\"Summer\",Usage!$FO184,Usage!$FL184))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CE184,Usage!$CB184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M184<>\"Summer\",Usage!$FP184,Usage!$FM184))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM184","v":0},{"$f":"Usage!$GN184","v":0},{"$f":"Usage!$GN184","v":0},{"$f":"Usage!$GO184","v":0},{"$f":"Tenant!$H184","v":0},{"$f":"Usage!$GO184","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR184","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO184","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS184","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV184","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA184","v":0},{"$f":"Usage!$GZ184","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB184","v":0},{"$f":"Tenant!$I184","v":0},{"$f":"Usage!$HF184","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH184","v":0},{"$f":"Usage!$HG184","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI184","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A185","v":184},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B185","v":0},{"$f":"Tenant!$C185","v":0},{"$f":"Tenant!$D185","v":0},{"$f":"Tenant!$E185","v":0},{"$f":"Tenant!$G185","v":0},{"$f":"Usage!$D185","v":"00:00:00"},{"$f":"Usage!$E185","v":"00:00:00"},{"$f":"Usage!$F185","v":0},{"$f":"Usage!$G185","v":0},{"$f":"Usage!$H185","v":0},{"$f":"Usage!$X185","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ185","v":0},{"$f":"Usage!$AA185","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD185","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BV185,Usage!$BS185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CK185,Usage!$CH185)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BW185,Usage!$BT185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CL185,Usage!$CI185)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BX185,Usage!$BU185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CM185,Usage!$CJ185)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CC185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CX185,Usage!$CU185)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CD185,Usage!$CA185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CY185,Usage!$CV185)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CE185,Usage!$CB185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CZ185,Usage!$CW185)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BV185,Usage!$BS185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CK185,Usage!$CH185)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BW185,Usage!$BT185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CL185,Usage!$CI185)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BX185,Usage!$BU185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CM185,Usage!$CJ185)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CC185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CX185,Usage!$CU185)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CD185,Usage!$CA185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CY185,Usage!$CV185)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CE185,Usage!$CB185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CZ185,Usage!$CW185)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M185=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO185","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M185=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB185","v":0},{"$f":"Usage!$DL185","v":0},{"$f":"SUM(Usage!$DR185,Usage!$DV185)","v":0},{"$f":"SUM(Usage!$DT185,Usage!$DX185)","v":0},{"$f":"Usage!$GF185","v":0},{"$f":"SUM(Usage!$DR185,Usage!$DT185,Usage!$DV185,Usage!$DX185,Usage!$GG185)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ185","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC185","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB185","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE185","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED185","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG185","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK185,Usage!$GL185),0)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BV185,Usage!$BS185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185=\"Summer\",Usage!$EK185,Usage!$EH185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BW185,Usage!$BT185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185=\"Summer\",Usage!$EL185,Usage!$EI185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BX185,Usage!$BU185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185=\"Summer\",Usage!$EM185,Usage!$EJ185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CC185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185=\"Summer\",Usage!$FN185,Usage!$FK185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CD185,Usage!$CA185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185=\"Summer\",Usage!$FO185,Usage!$FL185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CE185,Usage!$CB185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185=\"Summer\",Usage!$FP185,Usage!$FM185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z185<>\"Summer\",Usage!$BW185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185<>\"Summer\",Usage!$EK185,Usage!$EH185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BW185,Usage!$BT185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185<>\"Summer\",Usage!$EL185,Usage!$EI185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BX185,Usage!$BU185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185<>\"Summer\",Usage!$EM185,Usage!$EJ185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CC185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185<>\"Summer\",Usage!$FN185,Usage!$FK185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CD185,Usage!$CA185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185<>\"Summer\",Usage!$FO185,Usage!$FL185))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CE185,Usage!$CB185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M185<>\"Summer\",Usage!$FP185,Usage!$FM185))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM185","v":0},{"$f":"Usage!$GN185","v":0},{"$f":"Usage!$GN185","v":0},{"$f":"Usage!$GO185","v":0},{"$f":"Tenant!$H185","v":0},{"$f":"Usage!$GO185","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR185","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO185","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS185","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV185","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA185","v":0},{"$f":"Usage!$GZ185","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB185","v":0},{"$f":"Tenant!$I185","v":0},{"$f":"Usage!$HF185","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH185","v":0},{"$f":"Usage!$HG185","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI185","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A186","v":185},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B186","v":0},{"$f":"Tenant!$C186","v":0},{"$f":"Tenant!$D186","v":0},{"$f":"Tenant!$E186","v":0},{"$f":"Tenant!$G186","v":0},{"$f":"Usage!$D186","v":"00:00:00"},{"$f":"Usage!$E186","v":"00:00:00"},{"$f":"Usage!$F186","v":0},{"$f":"Usage!$G186","v":0},{"$f":"Usage!$H186","v":0},{"$f":"Usage!$X186","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ186","v":0},{"$f":"Usage!$AA186","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD186","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BV186,Usage!$BS186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CK186,Usage!$CH186)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BW186,Usage!$BT186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CL186,Usage!$CI186)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BX186,Usage!$BU186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CM186,Usage!$CJ186)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CC186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CX186,Usage!$CU186)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CD186,Usage!$CA186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CY186,Usage!$CV186)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CE186,Usage!$CB186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CZ186,Usage!$CW186)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BV186,Usage!$BS186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CK186,Usage!$CH186)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BW186,Usage!$BT186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CL186,Usage!$CI186)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BX186,Usage!$BU186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CM186,Usage!$CJ186)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CC186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CX186,Usage!$CU186)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CD186,Usage!$CA186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CY186,Usage!$CV186)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CE186,Usage!$CB186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CZ186,Usage!$CW186)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M186=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO186","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M186=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB186","v":0},{"$f":"Usage!$DL186","v":0},{"$f":"SUM(Usage!$DR186,Usage!$DV186)","v":0},{"$f":"SUM(Usage!$DT186,Usage!$DX186)","v":0},{"$f":"Usage!$GF186","v":0},{"$f":"SUM(Usage!$DR186,Usage!$DT186,Usage!$DV186,Usage!$DX186,Usage!$GG186)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ186","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC186","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB186","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE186","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED186","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG186","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK186,Usage!$GL186),0)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BV186,Usage!$BS186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186=\"Summer\",Usage!$EK186,Usage!$EH186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BW186,Usage!$BT186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186=\"Summer\",Usage!$EL186,Usage!$EI186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BX186,Usage!$BU186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186=\"Summer\",Usage!$EM186,Usage!$EJ186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CC186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186=\"Summer\",Usage!$FN186,Usage!$FK186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CD186,Usage!$CA186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186=\"Summer\",Usage!$FO186,Usage!$FL186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CE186,Usage!$CB186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186=\"Summer\",Usage!$FP186,Usage!$FM186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z186<>\"Summer\",Usage!$BW186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186<>\"Summer\",Usage!$EK186,Usage!$EH186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BW186,Usage!$BT186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186<>\"Summer\",Usage!$EL186,Usage!$EI186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BX186,Usage!$BU186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186<>\"Summer\",Usage!$EM186,Usage!$EJ186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CC186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186<>\"Summer\",Usage!$FN186,Usage!$FK186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CD186,Usage!$CA186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186<>\"Summer\",Usage!$FO186,Usage!$FL186))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CE186,Usage!$CB186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M186<>\"Summer\",Usage!$FP186,Usage!$FM186))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM186","v":0},{"$f":"Usage!$GN186","v":0},{"$f":"Usage!$GN186","v":0},{"$f":"Usage!$GO186","v":0},{"$f":"Tenant!$H186","v":0},{"$f":"Usage!$GO186","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR186","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO186","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS186","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV186","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA186","v":0},{"$f":"Usage!$GZ186","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB186","v":0},{"$f":"Tenant!$I186","v":0},{"$f":"Usage!$HF186","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH186","v":0},{"$f":"Usage!$HG186","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI186","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A187","v":186},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B187","v":0},{"$f":"Tenant!$C187","v":0},{"$f":"Tenant!$D187","v":0},{"$f":"Tenant!$E187","v":0},{"$f":"Tenant!$G187","v":0},{"$f":"Usage!$D187","v":"00:00:00"},{"$f":"Usage!$E187","v":"00:00:00"},{"$f":"Usage!$F187","v":0},{"$f":"Usage!$G187","v":0},{"$f":"Usage!$H187","v":0},{"$f":"Usage!$X187","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ187","v":0},{"$f":"Usage!$AA187","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD187","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BV187,Usage!$BS187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CK187,Usage!$CH187)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BW187,Usage!$BT187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CL187,Usage!$CI187)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BX187,Usage!$BU187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CM187,Usage!$CJ187)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CC187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CX187,Usage!$CU187)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CD187,Usage!$CA187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CY187,Usage!$CV187)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CE187,Usage!$CB187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CZ187,Usage!$CW187)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BV187,Usage!$BS187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CK187,Usage!$CH187)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BW187,Usage!$BT187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CL187,Usage!$CI187)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BX187,Usage!$BU187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CM187,Usage!$CJ187)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CC187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CX187,Usage!$CU187)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CD187,Usage!$CA187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CY187,Usage!$CV187)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CE187,Usage!$CB187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CZ187,Usage!$CW187)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M187=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO187","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M187=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB187","v":0},{"$f":"Usage!$DL187","v":0},{"$f":"SUM(Usage!$DR187,Usage!$DV187)","v":0},{"$f":"SUM(Usage!$DT187,Usage!$DX187)","v":0},{"$f":"Usage!$GF187","v":0},{"$f":"SUM(Usage!$DR187,Usage!$DT187,Usage!$DV187,Usage!$DX187,Usage!$GG187)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ187","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC187","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB187","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE187","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED187","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG187","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK187,Usage!$GL187),0)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BV187,Usage!$BS187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187=\"Summer\",Usage!$EK187,Usage!$EH187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BW187,Usage!$BT187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187=\"Summer\",Usage!$EL187,Usage!$EI187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BX187,Usage!$BU187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187=\"Summer\",Usage!$EM187,Usage!$EJ187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CC187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187=\"Summer\",Usage!$FN187,Usage!$FK187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CD187,Usage!$CA187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187=\"Summer\",Usage!$FO187,Usage!$FL187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CE187,Usage!$CB187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187=\"Summer\",Usage!$FP187,Usage!$FM187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z187<>\"Summer\",Usage!$BW187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187<>\"Summer\",Usage!$EK187,Usage!$EH187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BW187,Usage!$BT187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187<>\"Summer\",Usage!$EL187,Usage!$EI187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BX187,Usage!$BU187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187<>\"Summer\",Usage!$EM187,Usage!$EJ187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CC187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187<>\"Summer\",Usage!$FN187,Usage!$FK187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CD187,Usage!$CA187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187<>\"Summer\",Usage!$FO187,Usage!$FL187))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CE187,Usage!$CB187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M187<>\"Summer\",Usage!$FP187,Usage!$FM187))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM187","v":0},{"$f":"Usage!$GN187","v":0},{"$f":"Usage!$GN187","v":0},{"$f":"Usage!$GO187","v":0},{"$f":"Tenant!$H187","v":0},{"$f":"Usage!$GO187","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR187","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO187","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS187","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV187","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA187","v":0},{"$f":"Usage!$GZ187","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB187","v":0},{"$f":"Tenant!$I187","v":0},{"$f":"Usage!$HF187","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH187","v":0},{"$f":"Usage!$HG187","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI187","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A188","v":187},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B188","v":0},{"$f":"Tenant!$C188","v":0},{"$f":"Tenant!$D188","v":0},{"$f":"Tenant!$E188","v":0},{"$f":"Tenant!$G188","v":0},{"$f":"Usage!$D188","v":"00:00:00"},{"$f":"Usage!$E188","v":"00:00:00"},{"$f":"Usage!$F188","v":0},{"$f":"Usage!$G188","v":0},{"$f":"Usage!$H188","v":0},{"$f":"Usage!$X188","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ188","v":0},{"$f":"Usage!$AA188","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD188","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BV188,Usage!$BS188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CK188,Usage!$CH188)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BW188,Usage!$BT188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CL188,Usage!$CI188)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BX188,Usage!$BU188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CM188,Usage!$CJ188)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CC188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CX188,Usage!$CU188)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CD188,Usage!$CA188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CY188,Usage!$CV188)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CE188,Usage!$CB188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CZ188,Usage!$CW188)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BV188,Usage!$BS188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CK188,Usage!$CH188)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BW188,Usage!$BT188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CL188,Usage!$CI188)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BX188,Usage!$BU188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CM188,Usage!$CJ188)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CC188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CX188,Usage!$CU188)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CD188,Usage!$CA188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CY188,Usage!$CV188)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CE188,Usage!$CB188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CZ188,Usage!$CW188)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M188=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO188","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M188=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB188","v":0},{"$f":"Usage!$DL188","v":0},{"$f":"SUM(Usage!$DR188,Usage!$DV188)","v":0},{"$f":"SUM(Usage!$DT188,Usage!$DX188)","v":0},{"$f":"Usage!$GF188","v":0},{"$f":"SUM(Usage!$DR188,Usage!$DT188,Usage!$DV188,Usage!$DX188,Usage!$GG188)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ188","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC188","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB188","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE188","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED188","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG188","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK188,Usage!$GL188),0)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BV188,Usage!$BS188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188=\"Summer\",Usage!$EK188,Usage!$EH188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BW188,Usage!$BT188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188=\"Summer\",Usage!$EL188,Usage!$EI188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BX188,Usage!$BU188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188=\"Summer\",Usage!$EM188,Usage!$EJ188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CC188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188=\"Summer\",Usage!$FN188,Usage!$FK188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CD188,Usage!$CA188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188=\"Summer\",Usage!$FO188,Usage!$FL188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CE188,Usage!$CB188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188=\"Summer\",Usage!$FP188,Usage!$FM188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$BW188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188<>\"Summer\",Usage!$EK188,Usage!$EH188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BW188,Usage!$BT188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188<>\"Summer\",Usage!$EL188,Usage!$EI188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BX188,Usage!$BU188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188<>\"Summer\",Usage!$EM188,Usage!$EJ188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CC188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188<>\"Summer\",Usage!$FN188,Usage!$FK188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CD188,Usage!$CA188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188<>\"Summer\",Usage!$FO188,Usage!$FL188))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CE188,Usage!$CB188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M188<>\"Summer\",Usage!$FP188,Usage!$FM188))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM188","v":0},{"$f":"Usage!$GN188","v":0},{"$f":"Usage!$GN188","v":0},{"$f":"Usage!$GO188","v":0},{"$f":"Tenant!$H188","v":0},{"$f":"Usage!$GO188","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR188","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO188","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS188","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV188","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA188","v":0},{"$f":"Usage!$GZ188","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB188","v":0},{"$f":"Tenant!$I188","v":0},{"$f":"Usage!$HF188","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH188","v":0},{"$f":"Usage!$HG188","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI188","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A189","v":188},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B189","v":0},{"$f":"Tenant!$C189","v":0},{"$f":"Tenant!$D189","v":0},{"$f":"Tenant!$E189","v":0},{"$f":"Tenant!$G189","v":0},{"$f":"Usage!$D189","v":"00:00:00"},{"$f":"Usage!$E189","v":"00:00:00"},{"$f":"Usage!$F189","v":0},{"$f":"Usage!$G189","v":0},{"$f":"Usage!$H189","v":0},{"$f":"Usage!$X189","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ189","v":0},{"$f":"Usage!$AA189","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD189","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BV189,Usage!$BS189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CK189,Usage!$CH189)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BW189,Usage!$BT189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CL189,Usage!$CI189)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BX189,Usage!$BU189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CM189,Usage!$CJ189)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CC189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CX189,Usage!$CU189)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CD189,Usage!$CA189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CY189,Usage!$CV189)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CE189,Usage!$CB189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CZ189,Usage!$CW189)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BV189,Usage!$BS189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CK189,Usage!$CH189)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BW189,Usage!$BT189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CL189,Usage!$CI189)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BX189,Usage!$BU189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CM189,Usage!$CJ189)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CC189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CX189,Usage!$CU189)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CD189,Usage!$CA189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CY189,Usage!$CV189)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CE189,Usage!$CB189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CZ189,Usage!$CW189)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M189=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO189","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M189=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB189","v":0},{"$f":"Usage!$DL189","v":0},{"$f":"SUM(Usage!$DR189,Usage!$DV189)","v":0},{"$f":"SUM(Usage!$DT189,Usage!$DX189)","v":0},{"$f":"Usage!$GF189","v":0},{"$f":"SUM(Usage!$DR189,Usage!$DT189,Usage!$DV189,Usage!$DX189,Usage!$GG189)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ189","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC189","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB189","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE189","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED189","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG189","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK189,Usage!$GL189),0)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BV189,Usage!$BS189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189=\"Summer\",Usage!$EK189,Usage!$EH189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BW189,Usage!$BT189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189=\"Summer\",Usage!$EL189,Usage!$EI189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BX189,Usage!$BU189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189=\"Summer\",Usage!$EM189,Usage!$EJ189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CC189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189=\"Summer\",Usage!$FN189,Usage!$FK189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CD189,Usage!$CA189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189=\"Summer\",Usage!$FO189,Usage!$FL189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CE189,Usage!$CB189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189=\"Summer\",Usage!$FP189,Usage!$FM189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$BW189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189<>\"Summer\",Usage!$EK189,Usage!$EH189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BW189,Usage!$BT189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189<>\"Summer\",Usage!$EL189,Usage!$EI189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BX189,Usage!$BU189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189<>\"Summer\",Usage!$EM189,Usage!$EJ189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CC189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189<>\"Summer\",Usage!$FN189,Usage!$FK189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CD189,Usage!$CA189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189<>\"Summer\",Usage!$FO189,Usage!$FL189))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CE189,Usage!$CB189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M189<>\"Summer\",Usage!$FP189,Usage!$FM189))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM189","v":0},{"$f":"Usage!$GN189","v":0},{"$f":"Usage!$GN189","v":0},{"$f":"Usage!$GO189","v":0},{"$f":"Tenant!$H189","v":0},{"$f":"Usage!$GO189","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR189","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO189","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS189","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV189","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA189","v":0},{"$f":"Usage!$GZ189","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB189","v":0},{"$f":"Tenant!$I189","v":0},{"$f":"Usage!$HF189","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH189","v":0},{"$f":"Usage!$HG189","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI189","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A190","v":189},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B190","v":0},{"$f":"Tenant!$C190","v":0},{"$f":"Tenant!$D190","v":0},{"$f":"Tenant!$E190","v":0},{"$f":"Tenant!$G190","v":0},{"$f":"Usage!$D190","v":"00:00:00"},{"$f":"Usage!$E190","v":"00:00:00"},{"$f":"Usage!$F190","v":0},{"$f":"Usage!$G190","v":0},{"$f":"Usage!$H190","v":0},{"$f":"Usage!$X190","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ190","v":0},{"$f":"Usage!$AA190","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD190","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BV190,Usage!$BS190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CK190,Usage!$CH190)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BW190,Usage!$BT190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CL190,Usage!$CI190)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BX190,Usage!$BU190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CM190,Usage!$CJ190)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CC190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CX190,Usage!$CU190)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CD190,Usage!$CA190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CY190,Usage!$CV190)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CE190,Usage!$CB190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CZ190,Usage!$CW190)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BV190,Usage!$BS190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CK190,Usage!$CH190)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BW190,Usage!$BT190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CL190,Usage!$CI190)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BX190,Usage!$BU190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CM190,Usage!$CJ190)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CC190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CX190,Usage!$CU190)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CD190,Usage!$CA190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CY190,Usage!$CV190)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CE190,Usage!$CB190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CZ190,Usage!$CW190)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M190=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO190","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M190=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB190","v":0},{"$f":"Usage!$DL190","v":0},{"$f":"SUM(Usage!$DR190,Usage!$DV190)","v":0},{"$f":"SUM(Usage!$DT190,Usage!$DX190)","v":0},{"$f":"Usage!$GF190","v":0},{"$f":"SUM(Usage!$DR190,Usage!$DT190,Usage!$DV190,Usage!$DX190,Usage!$GG190)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ190","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC190","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB190","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE190","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED190","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG190","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK190,Usage!$GL190),0)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BV190,Usage!$BS190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190=\"Summer\",Usage!$EK190,Usage!$EH190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BW190,Usage!$BT190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190=\"Summer\",Usage!$EL190,Usage!$EI190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BX190,Usage!$BU190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190=\"Summer\",Usage!$EM190,Usage!$EJ190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CC190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190=\"Summer\",Usage!$FN190,Usage!$FK190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CD190,Usage!$CA190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190=\"Summer\",Usage!$FO190,Usage!$FL190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CE190,Usage!$CB190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190=\"Summer\",Usage!$FP190,Usage!$FM190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z190<>\"Summer\",Usage!$BW190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190<>\"Summer\",Usage!$EK190,Usage!$EH190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BW190,Usage!$BT190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190<>\"Summer\",Usage!$EL190,Usage!$EI190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BX190,Usage!$BU190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190<>\"Summer\",Usage!$EM190,Usage!$EJ190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CC190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190<>\"Summer\",Usage!$FN190,Usage!$FK190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CD190,Usage!$CA190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190<>\"Summer\",Usage!$FO190,Usage!$FL190))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CE190,Usage!$CB190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M190<>\"Summer\",Usage!$FP190,Usage!$FM190))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM190","v":0},{"$f":"Usage!$GN190","v":0},{"$f":"Usage!$GN190","v":0},{"$f":"Usage!$GO190","v":0},{"$f":"Tenant!$H190","v":0},{"$f":"Usage!$GO190","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR190","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO190","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS190","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV190","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA190","v":0},{"$f":"Usage!$GZ190","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB190","v":0},{"$f":"Tenant!$I190","v":0},{"$f":"Usage!$HF190","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH190","v":0},{"$f":"Usage!$HG190","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI190","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A191","v":190},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B191","v":0},{"$f":"Tenant!$C191","v":0},{"$f":"Tenant!$D191","v":0},{"$f":"Tenant!$E191","v":0},{"$f":"Tenant!$G191","v":0},{"$f":"Usage!$D191","v":"00:00:00"},{"$f":"Usage!$E191","v":"00:00:00"},{"$f":"Usage!$F191","v":0},{"$f":"Usage!$G191","v":0},{"$f":"Usage!$H191","v":0},{"$f":"Usage!$X191","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ191","v":0},{"$f":"Usage!$AA191","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD191","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BV191,Usage!$BS191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CK191,Usage!$CH191)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BW191,Usage!$BT191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CL191,Usage!$CI191)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BX191,Usage!$BU191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CM191,Usage!$CJ191)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CC191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CX191,Usage!$CU191)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CD191,Usage!$CA191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CY191,Usage!$CV191)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CE191,Usage!$CB191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CZ191,Usage!$CW191)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BV191,Usage!$BS191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CK191,Usage!$CH191)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BW191,Usage!$BT191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CL191,Usage!$CI191)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BX191,Usage!$BU191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CM191,Usage!$CJ191)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CC191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CX191,Usage!$CU191)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CD191,Usage!$CA191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CY191,Usage!$CV191)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CE191,Usage!$CB191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CZ191,Usage!$CW191)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M191=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO191","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M191=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB191","v":0},{"$f":"Usage!$DL191","v":0},{"$f":"SUM(Usage!$DR191,Usage!$DV191)","v":0},{"$f":"SUM(Usage!$DT191,Usage!$DX191)","v":0},{"$f":"Usage!$GF191","v":0},{"$f":"SUM(Usage!$DR191,Usage!$DT191,Usage!$DV191,Usage!$DX191,Usage!$GG191)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ191","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC191","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB191","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE191","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED191","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG191","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK191,Usage!$GL191),0)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BV191,Usage!$BS191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191=\"Summer\",Usage!$EK191,Usage!$EH191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BW191,Usage!$BT191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191=\"Summer\",Usage!$EL191,Usage!$EI191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BX191,Usage!$BU191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191=\"Summer\",Usage!$EM191,Usage!$EJ191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CC191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191=\"Summer\",Usage!$FN191,Usage!$FK191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CD191,Usage!$CA191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191=\"Summer\",Usage!$FO191,Usage!$FL191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CE191,Usage!$CB191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191=\"Summer\",Usage!$FP191,Usage!$FM191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z191<>\"Summer\",Usage!$BW191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191<>\"Summer\",Usage!$EK191,Usage!$EH191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BW191,Usage!$BT191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191<>\"Summer\",Usage!$EL191,Usage!$EI191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BX191,Usage!$BU191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191<>\"Summer\",Usage!$EM191,Usage!$EJ191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CC191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191<>\"Summer\",Usage!$FN191,Usage!$FK191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CD191,Usage!$CA191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191<>\"Summer\",Usage!$FO191,Usage!$FL191))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CE191,Usage!$CB191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M191<>\"Summer\",Usage!$FP191,Usage!$FM191))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM191","v":0},{"$f":"Usage!$GN191","v":0},{"$f":"Usage!$GN191","v":0},{"$f":"Usage!$GO191","v":0},{"$f":"Tenant!$H191","v":0},{"$f":"Usage!$GO191","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR191","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO191","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS191","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV191","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA191","v":0},{"$f":"Usage!$GZ191","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB191","v":0},{"$f":"Tenant!$I191","v":0},{"$f":"Usage!$HF191","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH191","v":0},{"$f":"Usage!$HG191","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI191","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A192","v":191},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B192","v":0},{"$f":"Tenant!$C192","v":0},{"$f":"Tenant!$D192","v":0},{"$f":"Tenant!$E192","v":0},{"$f":"Tenant!$G192","v":0},{"$f":"Usage!$D192","v":"00:00:00"},{"$f":"Usage!$E192","v":"00:00:00"},{"$f":"Usage!$F192","v":0},{"$f":"Usage!$G192","v":0},{"$f":"Usage!$H192","v":0},{"$f":"Usage!$X192","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ192","v":0},{"$f":"Usage!$AA192","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD192","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BV192,Usage!$BS192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CK192,Usage!$CH192)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BW192,Usage!$BT192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CL192,Usage!$CI192)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BX192,Usage!$BU192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CM192,Usage!$CJ192)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CC192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CX192,Usage!$CU192)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CD192,Usage!$CA192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CY192,Usage!$CV192)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CE192,Usage!$CB192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CZ192,Usage!$CW192)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BV192,Usage!$BS192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CK192,Usage!$CH192)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BW192,Usage!$BT192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CL192,Usage!$CI192)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BX192,Usage!$BU192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CM192,Usage!$CJ192)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CC192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CX192,Usage!$CU192)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CD192,Usage!$CA192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CY192,Usage!$CV192)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CE192,Usage!$CB192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CZ192,Usage!$CW192)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M192=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO192","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M192=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB192","v":0},{"$f":"Usage!$DL192","v":0},{"$f":"SUM(Usage!$DR192,Usage!$DV192)","v":0},{"$f":"SUM(Usage!$DT192,Usage!$DX192)","v":0},{"$f":"Usage!$GF192","v":0},{"$f":"SUM(Usage!$DR192,Usage!$DT192,Usage!$DV192,Usage!$DX192,Usage!$GG192)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ192","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC192","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB192","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE192","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED192","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG192","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK192,Usage!$GL192),0)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BV192,Usage!$BS192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192=\"Summer\",Usage!$EK192,Usage!$EH192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BW192,Usage!$BT192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192=\"Summer\",Usage!$EL192,Usage!$EI192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BX192,Usage!$BU192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192=\"Summer\",Usage!$EM192,Usage!$EJ192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CC192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192=\"Summer\",Usage!$FN192,Usage!$FK192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CD192,Usage!$CA192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192=\"Summer\",Usage!$FO192,Usage!$FL192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CE192,Usage!$CB192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192=\"Summer\",Usage!$FP192,Usage!$FM192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z192<>\"Summer\",Usage!$BW192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192<>\"Summer\",Usage!$EK192,Usage!$EH192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BW192,Usage!$BT192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192<>\"Summer\",Usage!$EL192,Usage!$EI192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BX192,Usage!$BU192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192<>\"Summer\",Usage!$EM192,Usage!$EJ192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CC192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192<>\"Summer\",Usage!$FN192,Usage!$FK192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CD192,Usage!$CA192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192<>\"Summer\",Usage!$FO192,Usage!$FL192))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CE192,Usage!$CB192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M192<>\"Summer\",Usage!$FP192,Usage!$FM192))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM192","v":0},{"$f":"Usage!$GN192","v":0},{"$f":"Usage!$GN192","v":0},{"$f":"Usage!$GO192","v":0},{"$f":"Tenant!$H192","v":0},{"$f":"Usage!$GO192","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR192","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO192","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS192","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV192","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA192","v":0},{"$f":"Usage!$GZ192","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB192","v":0},{"$f":"Tenant!$I192","v":0},{"$f":"Usage!$HF192","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH192","v":0},{"$f":"Usage!$HG192","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI192","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A193","v":192},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B193","v":0},{"$f":"Tenant!$C193","v":0},{"$f":"Tenant!$D193","v":0},{"$f":"Tenant!$E193","v":0},{"$f":"Tenant!$G193","v":0},{"$f":"Usage!$D193","v":"00:00:00"},{"$f":"Usage!$E193","v":"00:00:00"},{"$f":"Usage!$F193","v":0},{"$f":"Usage!$G193","v":0},{"$f":"Usage!$H193","v":0},{"$f":"Usage!$X193","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ193","v":0},{"$f":"Usage!$AA193","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD193","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BV193,Usage!$BS193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CK193,Usage!$CH193)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BW193,Usage!$BT193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CL193,Usage!$CI193)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BX193,Usage!$BU193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CM193,Usage!$CJ193)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CC193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CX193,Usage!$CU193)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CD193,Usage!$CA193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CY193,Usage!$CV193)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CE193,Usage!$CB193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CZ193,Usage!$CW193)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BV193,Usage!$BS193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CK193,Usage!$CH193)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BW193,Usage!$BT193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CL193,Usage!$CI193)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BX193,Usage!$BU193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CM193,Usage!$CJ193)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CC193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CX193,Usage!$CU193)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CD193,Usage!$CA193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CY193,Usage!$CV193)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CE193,Usage!$CB193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CZ193,Usage!$CW193)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M193=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO193","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M193=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB193","v":0},{"$f":"Usage!$DL193","v":0},{"$f":"SUM(Usage!$DR193,Usage!$DV193)","v":0},{"$f":"SUM(Usage!$DT193,Usage!$DX193)","v":0},{"$f":"Usage!$GF193","v":0},{"$f":"SUM(Usage!$DR193,Usage!$DT193,Usage!$DV193,Usage!$DX193,Usage!$GG193)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ193","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC193","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB193","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE193","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED193","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG193","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK193,Usage!$GL193),0)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BV193,Usage!$BS193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193=\"Summer\",Usage!$EK193,Usage!$EH193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BW193,Usage!$BT193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193=\"Summer\",Usage!$EL193,Usage!$EI193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BX193,Usage!$BU193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193=\"Summer\",Usage!$EM193,Usage!$EJ193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CC193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193=\"Summer\",Usage!$FN193,Usage!$FK193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CD193,Usage!$CA193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193=\"Summer\",Usage!$FO193,Usage!$FL193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CE193,Usage!$CB193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193=\"Summer\",Usage!$FP193,Usage!$FM193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z193<>\"Summer\",Usage!$BW193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193<>\"Summer\",Usage!$EK193,Usage!$EH193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BW193,Usage!$BT193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193<>\"Summer\",Usage!$EL193,Usage!$EI193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BX193,Usage!$BU193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193<>\"Summer\",Usage!$EM193,Usage!$EJ193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CC193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193<>\"Summer\",Usage!$FN193,Usage!$FK193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CD193,Usage!$CA193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193<>\"Summer\",Usage!$FO193,Usage!$FL193))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CE193,Usage!$CB193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M193<>\"Summer\",Usage!$FP193,Usage!$FM193))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM193","v":0},{"$f":"Usage!$GN193","v":0},{"$f":"Usage!$GN193","v":0},{"$f":"Usage!$GO193","v":0},{"$f":"Tenant!$H193","v":0},{"$f":"Usage!$GO193","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR193","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO193","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS193","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV193","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA193","v":0},{"$f":"Usage!$GZ193","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB193","v":0},{"$f":"Tenant!$I193","v":0},{"$f":"Usage!$HF193","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH193","v":0},{"$f":"Usage!$HG193","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI193","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A194","v":193},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B194","v":0},{"$f":"Tenant!$C194","v":0},{"$f":"Tenant!$D194","v":0},{"$f":"Tenant!$E194","v":0},{"$f":"Tenant!$G194","v":0},{"$f":"Usage!$D194","v":"00:00:00"},{"$f":"Usage!$E194","v":"00:00:00"},{"$f":"Usage!$F194","v":0},{"$f":"Usage!$G194","v":0},{"$f":"Usage!$H194","v":0},{"$f":"Usage!$X194","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ194","v":0},{"$f":"Usage!$AA194","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD194","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BV194,Usage!$BS194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CK194,Usage!$CH194)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BW194,Usage!$BT194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CL194,Usage!$CI194)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BX194,Usage!$BU194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CM194,Usage!$CJ194)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CC194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CX194,Usage!$CU194)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CD194,Usage!$CA194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CY194,Usage!$CV194)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CE194,Usage!$CB194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CZ194,Usage!$CW194)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BV194,Usage!$BS194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CK194,Usage!$CH194)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BW194,Usage!$BT194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CL194,Usage!$CI194)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BX194,Usage!$BU194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CM194,Usage!$CJ194)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CC194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CX194,Usage!$CU194)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CD194,Usage!$CA194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CY194,Usage!$CV194)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CE194,Usage!$CB194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CZ194,Usage!$CW194)","v":0},{"$f":"SUM($T194,$W194,$Z194,$AL194,$AO194,$AR194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO194","v":0},{"$f":"SUM($AC194,$AF194,$AI194,$AU194,$AX194,$BA194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB194","v":0},{"$f":"Usage!$DL194","v":0},{"$f":"SUM(Usage!$DR194,Usage!$DV194)","v":0},{"$f":"SUM(Usage!$DT194,Usage!$DX194)","v":0},{"$f":"Usage!$GF194","v":0},{"$f":"SUM(Usage!$DR194,Usage!$DT194,Usage!$DV194,Usage!$DX194,Usage!$GG194)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ194","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC194","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB194","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE194","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED194","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG194","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK194,Usage!$GL194),0)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BV194,Usage!$BS194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194=\"Summer\",Usage!$EK194,Usage!$EH194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BW194,Usage!$BT194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194=\"Summer\",Usage!$EL194,Usage!$EI194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BX194,Usage!$BU194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194=\"Summer\",Usage!$EM194,Usage!$EJ194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CC194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194=\"Summer\",Usage!$FN194,Usage!$FK194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CD194,Usage!$CA194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194=\"Summer\",Usage!$FO194,Usage!$FL194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CE194,Usage!$CB194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194=\"Summer\",Usage!$FP194,Usage!$FM194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z194<>\"Summer\",Usage!$BW194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194<>\"Summer\",Usage!$EK194,Usage!$EH194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BW194,Usage!$BT194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194<>\"Summer\",Usage!$EL194,Usage!$EI194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BX194,Usage!$BU194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194<>\"Summer\",Usage!$EM194,Usage!$EJ194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CC194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194<>\"Summer\",Usage!$FN194,Usage!$FK194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CD194,Usage!$CA194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194<>\"Summer\",Usage!$FO194,Usage!$FL194))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CE194,Usage!$CB194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M194<>\"Summer\",Usage!$FP194,Usage!$FM194))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM194","v":0},{"$f":"Usage!$GN194","v":0},{"$f":"Usage!$GN194","v":0},{"$f":"Usage!$GO194","v":0},{"$f":"Tenant!$H194","v":0},{"$f":"Usage!$GO194","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR194","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO194","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS194","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV194","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA194","v":0},{"$f":"Usage!$GZ194","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB194","v":0},{"$f":"Tenant!$I194","v":0},{"$f":"Usage!$HF194","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH194","v":0},{"$f":"Usage!$HG194","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI194","v":0},{"$f":"SUM($BN194,$CG194,$DR194,$DT194,$DY194,$EB194,$EE194,$EH194,$EL194,$EO194)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Tenant!$A195","v":194},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B195","v":0},{"$f":"Tenant!$C195","v":0},{"$f":"Tenant!$D195","v":0},{"$f":"Tenant!$E195","v":0},{"$f":"Tenant!$G195","v":0},{"$f":"Usage!$D195","v":"00:00:00"},{"$f":"Usage!$E195","v":"00:00:00"},{"$f":"Usage!$F195","v":0},{"$f":"Usage!$G195","v":0},{"$f":"Usage!$H195","v":0},{"$f":"Usage!$X195","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ195","v":0},{"$f":"Usage!$AA195","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD195","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BV195,Usage!$BS195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CK195,Usage!$CH195)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BW195,Usage!$BT195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CL195,Usage!$CI195)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BX195,Usage!$BU195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CM195,Usage!$CJ195)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CC195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CX195,Usage!$CU195)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CD195,Usage!$CA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CY195,Usage!$CV195)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CE195,Usage!$CB195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CZ195,Usage!$CW195)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BV195,Usage!$BS195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CK195,Usage!$CH195)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BW195,Usage!$BT195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CL195,Usage!$CI195)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BX195,Usage!$BU195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CM195,Usage!$CJ195)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CC195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CX195,Usage!$CU195)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CD195,Usage!$CA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CY195,Usage!$CV195)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CE195,Usage!$CB195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CZ195,Usage!$CW195)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M195=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO195","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M195=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB195","v":0},{"$f":"Usage!$DL195","v":0},{"$f":"SUM(Usage!$DR195,Usage!$DV195)","v":0},{"$f":"SUM(Usage!$DT195,Usage!$DX195)","v":0},{"$f":"Usage!$GF195","v":0},{"$f":"SUM(Usage!$DR195,Usage!$DT195,Usage!$DV195,Usage!$DX195,Usage!$GG195)","v":0},{"$f":"$BD195","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ195","v":0},{"$f":"$BG195","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC195","v":0},{"$f":"$BD195","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB195","v":0},{"$f":"$BG195","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE195","v":0},{"$f":"$BD195","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED195","v":0},{"$f":"$BG195","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG195","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK195,Usage!$GL195),0)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BV195,Usage!$BS195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195=\"Summer\",Usage!$EK195,Usage!$EH195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BW195,Usage!$BT195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195=\"Summer\",Usage!$EL195,Usage!$EI195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BX195,Usage!$BU195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195=\"Summer\",Usage!$EM195,Usage!$EJ195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CC195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195=\"Summer\",Usage!$FN195,Usage!$FK195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CD195,Usage!$CA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195=\"Summer\",Usage!$FO195,Usage!$FL195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CE195,Usage!$CB195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195=\"Summer\",Usage!$FP195,Usage!$FM195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$BW195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195<>\"Summer\",Usage!$EK195,Usage!$EH195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BW195,Usage!$BT195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195<>\"Summer\",Usage!$EL195,Usage!$EI195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BX195,Usage!$BU195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195<>\"Summer\",Usage!$EM195,Usage!$EJ195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CC195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195<>\"Summer\",Usage!$FN195,Usage!$FK195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CD195,Usage!$CA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195<>\"Summer\",Usage!$FO195,Usage!$FL195))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CE195,Usage!$CB195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M195<>\"Summer\",Usage!$FP195,Usage!$FM195))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM195","v":0},{"$f":"Usage!$GN195","v":0},{"$f":"Usage!$GN195","v":0},{"$f":"Usage!$GO195","v":0},{"$f":"Tenant!$H195","v":0},{"$f":"Usage!$GO195","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR195","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO195","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS195","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV195","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA195","v":0},{"$f":"Usage!$GZ195","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB195","v":0},{"$f":"Tenant!$I195","v":0},{"$f":"Usage!$HF195","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH195","v":0},{"$f":"Usage!$HG195","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI195","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A196","v":195},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B196","v":0},{"$f":"Tenant!$C196","v":0},{"$f":"Tenant!$D196","v":0},{"$f":"Tenant!$E196","v":0},{"$f":"Tenant!$G196","v":0},{"$f":"Usage!$D196","v":"00:00:00"},{"$f":"Usage!$E196","v":"00:00:00"},{"$f":"Usage!$F196","v":0},{"$f":"Usage!$G196","v":0},{"$f":"Usage!$H196","v":0},{"$f":"Usage!$X196","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ196","v":0},{"$f":"Usage!$AA196","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD196","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BV196,Usage!$BS196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CK196,Usage!$CH196)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BW196,Usage!$BT196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CL196,Usage!$CI196)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BX196,Usage!$BU196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CM196,Usage!$CJ196)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CC196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CX196,Usage!$CU196)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CD196,Usage!$CA196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CY196,Usage!$CV196)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CE196,Usage!$CB196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CZ196,Usage!$CW196)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BV196,Usage!$BS196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CK196,Usage!$CH196)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BW196,Usage!$BT196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CL196,Usage!$CI196)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BX196,Usage!$BU196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CM196,Usage!$CJ196)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CC196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CX196,Usage!$CU196)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CD196,Usage!$CA196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CY196,Usage!$CV196)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CE196,Usage!$CB196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CZ196,Usage!$CW196)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M196=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO196","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M196=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB196","v":0},{"$f":"Usage!$DL196","v":0},{"$f":"SUM(Usage!$DR196,Usage!$DV196)","v":0},{"$f":"SUM(Usage!$DT196,Usage!$DX196)","v":0},{"$f":"Usage!$GF196","v":0},{"$f":"SUM(Usage!$DR196,Usage!$DT196,Usage!$DV196,Usage!$DX196,Usage!$GG196)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ196","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC196","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB196","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE196","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED196","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG196","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK196,Usage!$GL196),0)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BV196,Usage!$BS196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196=\"Summer\",Usage!$EK196,Usage!$EH196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BW196,Usage!$BT196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196=\"Summer\",Usage!$EL196,Usage!$EI196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BX196,Usage!$BU196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196=\"Summer\",Usage!$EM196,Usage!$EJ196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CC196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196=\"Summer\",Usage!$FN196,Usage!$FK196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CD196,Usage!$CA196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196=\"Summer\",Usage!$FO196,Usage!$FL196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CE196,Usage!$CB196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196=\"Summer\",Usage!$FP196,Usage!$FM196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z196<>\"Summer\",Usage!$BW196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196<>\"Summer\",Usage!$EK196,Usage!$EH196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BW196,Usage!$BT196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196<>\"Summer\",Usage!$EL196,Usage!$EI196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BX196,Usage!$BU196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196<>\"Summer\",Usage!$EM196,Usage!$EJ196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CC196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196<>\"Summer\",Usage!$FN196,Usage!$FK196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CD196,Usage!$CA196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196<>\"Summer\",Usage!$FO196,Usage!$FL196))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CE196,Usage!$CB196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M196<>\"Summer\",Usage!$FP196,Usage!$FM196))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM196","v":0},{"$f":"Usage!$GN196","v":0},{"$f":"Usage!$GN196","v":0},{"$f":"Usage!$GO196","v":0},{"$f":"Tenant!$H196","v":0},{"$f":"Usage!$GO196","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR196","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO196","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS196","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV196","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA196","v":0},{"$f":"Usage!$GZ196","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB196","v":0},{"$f":"Tenant!$I196","v":0},{"$f":"Usage!$HF196","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH196","v":0},{"$f":"Usage!$HG196","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI196","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A197","v":196},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B197","v":0},{"$f":"Tenant!$C197","v":0},{"$f":"Tenant!$D197","v":0},{"$f":"Tenant!$E197","v":0},{"$f":"Tenant!$G197","v":0},{"$f":"Usage!$D197","v":"00:00:00"},{"$f":"Usage!$E197","v":"00:00:00"},{"$f":"Usage!$F197","v":0},{"$f":"Usage!$G197","v":0},{"$f":"Usage!$H197","v":0},{"$f":"Usage!$X197","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ197","v":0},{"$f":"Usage!$AA197","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD197","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BV197,Usage!$BS197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CK197,Usage!$CH197)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BW197,Usage!$BT197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CL197,Usage!$CI197)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BX197,Usage!$BU197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CM197,Usage!$CJ197)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CC197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CX197,Usage!$CU197)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CD197,Usage!$CA197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CY197,Usage!$CV197)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CE197,Usage!$CB197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CZ197,Usage!$CW197)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BV197,Usage!$BS197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CK197,Usage!$CH197)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BW197,Usage!$BT197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CL197,Usage!$CI197)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BX197,Usage!$BU197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CM197,Usage!$CJ197)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CC197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CX197,Usage!$CU197)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CD197,Usage!$CA197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CY197,Usage!$CV197)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CE197,Usage!$CB197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CZ197,Usage!$CW197)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M197=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO197","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M197=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB197","v":0},{"$f":"Usage!$DL197","v":0},{"$f":"SUM(Usage!$DR197,Usage!$DV197)","v":0},{"$f":"SUM(Usage!$DT197,Usage!$DX197)","v":0},{"$f":"Usage!$GF197","v":0},{"$f":"SUM(Usage!$DR197,Usage!$DT197,Usage!$DV197,Usage!$DX197,Usage!$GG197)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ197","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC197","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB197","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE197","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED197","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG197","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK197,Usage!$GL197),0)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BV197,Usage!$BS197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197=\"Summer\",Usage!$EK197,Usage!$EH197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BW197,Usage!$BT197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197=\"Summer\",Usage!$EL197,Usage!$EI197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BX197,Usage!$BU197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197=\"Summer\",Usage!$EM197,Usage!$EJ197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CC197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197=\"Summer\",Usage!$FN197,Usage!$FK197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CD197,Usage!$CA197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197=\"Summer\",Usage!$FO197,Usage!$FL197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CE197,Usage!$CB197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197=\"Summer\",Usage!$FP197,Usage!$FM197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z197<>\"Summer\",Usage!$BW197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197<>\"Summer\",Usage!$EK197,Usage!$EH197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BW197,Usage!$BT197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197<>\"Summer\",Usage!$EL197,Usage!$EI197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BX197,Usage!$BU197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197<>\"Summer\",Usage!$EM197,Usage!$EJ197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CC197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197<>\"Summer\",Usage!$FN197,Usage!$FK197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CD197,Usage!$CA197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197<>\"Summer\",Usage!$FO197,Usage!$FL197))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CE197,Usage!$CB197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M197<>\"Summer\",Usage!$FP197,Usage!$FM197))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM197","v":0},{"$f":"Usage!$GN197","v":0},{"$f":"Usage!$GN197","v":0},{"$f":"Usage!$GO197","v":0},{"$f":"Tenant!$H197","v":0},{"$f":"Usage!$GO197","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR197","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO197","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS197","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV197","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA197","v":0},{"$f":"Usage!$GZ197","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB197","v":0},{"$f":"Tenant!$I197","v":0},{"$f":"Usage!$HF197","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH197","v":0},{"$f":"Usage!$HG197","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI197","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A198","v":197},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B198","v":0},{"$f":"Tenant!$C198","v":0},{"$f":"Tenant!$D198","v":0},{"$f":"Tenant!$E198","v":0},{"$f":"Tenant!$G198","v":0},{"$f":"Usage!$D198","v":"00:00:00"},{"$f":"Usage!$E198","v":"00:00:00"},{"$f":"Usage!$F198","v":0},{"$f":"Usage!$G198","v":0},{"$f":"Usage!$H198","v":0},{"$f":"Usage!$X198","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ198","v":0},{"$f":"Usage!$AA198","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD198","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BV198,Usage!$BS198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CK198,Usage!$CH198)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BW198,Usage!$BT198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CL198,Usage!$CI198)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BX198,Usage!$BU198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CM198,Usage!$CJ198)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CC198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CX198,Usage!$CU198)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CD198,Usage!$CA198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CY198,Usage!$CV198)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CE198,Usage!$CB198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CZ198,Usage!$CW198)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BV198,Usage!$BS198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CK198,Usage!$CH198)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BW198,Usage!$BT198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CL198,Usage!$CI198)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BX198,Usage!$BU198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CM198,Usage!$CJ198)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CC198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CX198,Usage!$CU198)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CD198,Usage!$CA198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CY198,Usage!$CV198)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CE198,Usage!$CB198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CZ198,Usage!$CW198)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M198=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO198","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M198=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB198","v":0},{"$f":"Usage!$DL198","v":0},{"$f":"SUM(Usage!$DR198,Usage!$DV198)","v":0},{"$f":"SUM(Usage!$DT198,Usage!$DX198)","v":0},{"$f":"Usage!$GF198","v":0},{"$f":"SUM(Usage!$DR198,Usage!$DT198,Usage!$DV198,Usage!$DX198,Usage!$GG198)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ198","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC198","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB198","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE198","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED198","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG198","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK198,Usage!$GL198),0)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BV198,Usage!$BS198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198=\"Summer\",Usage!$EK198,Usage!$EH198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BW198,Usage!$BT198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198=\"Summer\",Usage!$EL198,Usage!$EI198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BX198,Usage!$BU198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198=\"Summer\",Usage!$EM198,Usage!$EJ198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CC198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198=\"Summer\",Usage!$FN198,Usage!$FK198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CD198,Usage!$CA198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198=\"Summer\",Usage!$FO198,Usage!$FL198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CE198,Usage!$CB198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198=\"Summer\",Usage!$FP198,Usage!$FM198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$BW198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198<>\"Summer\",Usage!$EK198,Usage!$EH198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BW198,Usage!$BT198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198<>\"Summer\",Usage!$EL198,Usage!$EI198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BX198,Usage!$BU198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198<>\"Summer\",Usage!$EM198,Usage!$EJ198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CC198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198<>\"Summer\",Usage!$FN198,Usage!$FK198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CD198,Usage!$CA198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198<>\"Summer\",Usage!$FO198,Usage!$FL198))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CE198,Usage!$CB198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M198<>\"Summer\",Usage!$FP198,Usage!$FM198))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM198","v":0},{"$f":"Usage!$GN198","v":0},{"$f":"Usage!$GN198","v":0},{"$f":"Usage!$GO198","v":0},{"$f":"Tenant!$H198","v":0},{"$f":"Usage!$GO198","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR198","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO198","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS198","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV198","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA198","v":0},{"$f":"Usage!$GZ198","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB198","v":0},{"$f":"Tenant!$I198","v":0},{"$f":"Usage!$HF198","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH198","v":0},{"$f":"Usage!$HG198","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI198","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A199","v":198},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B199","v":0},{"$f":"Tenant!$C199","v":0},{"$f":"Tenant!$D199","v":0},{"$f":"Tenant!$E199","v":0},{"$f":"Tenant!$G199","v":0},{"$f":"Usage!$D199","v":"00:00:00"},{"$f":"Usage!$E199","v":"00:00:00"},{"$f":"Usage!$F199","v":0},{"$f":"Usage!$G199","v":0},{"$f":"Usage!$H199","v":0},{"$f":"Usage!$X199","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ199","v":0},{"$f":"Usage!$AA199","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD199","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BV199,Usage!$BS199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CK199,Usage!$CH199)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BW199,Usage!$BT199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CL199,Usage!$CI199)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BX199,Usage!$BU199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CM199,Usage!$CJ199)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CC199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CX199,Usage!$CU199)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CD199,Usage!$CA199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CY199,Usage!$CV199)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CE199,Usage!$CB199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CZ199,Usage!$CW199)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BV199,Usage!$BS199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CK199,Usage!$CH199)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BW199,Usage!$BT199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CL199,Usage!$CI199)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BX199,Usage!$BU199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CM199,Usage!$CJ199)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CC199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CX199,Usage!$CU199)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CD199,Usage!$CA199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CY199,Usage!$CV199)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CE199,Usage!$CB199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CZ199,Usage!$CW199)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M199=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO199","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M199=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB199","v":0},{"$f":"Usage!$DL199","v":0},{"$f":"SUM(Usage!$DR199,Usage!$DV199)","v":0},{"$f":"SUM(Usage!$DT199,Usage!$DX199)","v":0},{"$f":"Usage!$GF199","v":0},{"$f":"SUM(Usage!$DR199,Usage!$DT199,Usage!$DV199,Usage!$DX199,Usage!$GG199)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ199","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC199","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB199","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE199","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED199","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG199","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK199,Usage!$GL199),0)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BV199,Usage!$BS199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199=\"Summer\",Usage!$EK199,Usage!$EH199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BW199,Usage!$BT199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199=\"Summer\",Usage!$EL199,Usage!$EI199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BX199,Usage!$BU199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199=\"Summer\",Usage!$EM199,Usage!$EJ199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CC199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199=\"Summer\",Usage!$FN199,Usage!$FK199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CD199,Usage!$CA199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199=\"Summer\",Usage!$FO199,Usage!$FL199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CE199,Usage!$CB199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199=\"Summer\",Usage!$FP199,Usage!$FM199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z199<>\"Summer\",Usage!$BW199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199<>\"Summer\",Usage!$EK199,Usage!$EH199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BW199,Usage!$BT199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199<>\"Summer\",Usage!$EL199,Usage!$EI199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BX199,Usage!$BU199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199<>\"Summer\",Usage!$EM199,Usage!$EJ199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CC199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199<>\"Summer\",Usage!$FN199,Usage!$FK199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CD199,Usage!$CA199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199<>\"Summer\",Usage!$FO199,Usage!$FL199))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CE199,Usage!$CB199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M199<>\"Summer\",Usage!$FP199,Usage!$FM199))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM199","v":0},{"$f":"Usage!$GN199","v":0},{"$f":"Usage!$GN199","v":0},{"$f":"Usage!$GO199","v":0},{"$f":"Tenant!$H199","v":0},{"$f":"Usage!$GO199","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR199","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO199","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS199","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV199","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA199","v":0},{"$f":"Usage!$GZ199","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB199","v":0},{"$f":"Tenant!$I199","v":0},{"$f":"Usage!$HF199","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH199","v":0},{"$f":"Usage!$HG199","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI199","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A200","v":199},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B200","v":0},{"$f":"Tenant!$C200","v":0},{"$f":"Tenant!$D200","v":0},{"$f":"Tenant!$E200","v":0},{"$f":"Tenant!$G200","v":0},{"$f":"Usage!$D200","v":"00:00:00"},{"$f":"Usage!$E200","v":"00:00:00"},{"$f":"Usage!$F200","v":0},{"$f":"Usage!$G200","v":0},{"$f":"Usage!$H200","v":0},{"$f":"Usage!$X200","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ200","v":0},{"$f":"Usage!$AA200","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD200","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BV200,Usage!$BS200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CK200,Usage!$CH200)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BW200,Usage!$BT200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CL200,Usage!$CI200)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BX200,Usage!$BU200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CM200,Usage!$CJ200)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CC200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CX200,Usage!$CU200)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CD200,Usage!$CA200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CY200,Usage!$CV200)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CE200,Usage!$CB200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CZ200,Usage!$CW200)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BV200,Usage!$BS200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CK200,Usage!$CH200)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BW200,Usage!$BT200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CL200,Usage!$CI200)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BX200,Usage!$BU200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CM200,Usage!$CJ200)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CC200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CX200,Usage!$CU200)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CD200,Usage!$CA200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CY200,Usage!$CV200)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CE200,Usage!$CB200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CZ200,Usage!$CW200)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M200=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO200","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M200=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB200","v":0},{"$f":"Usage!$DL200","v":0},{"$f":"SUM(Usage!$DR200,Usage!$DV200)","v":0},{"$f":"SUM(Usage!$DT200,Usage!$DX200)","v":0},{"$f":"Usage!$GF200","v":0},{"$f":"SUM(Usage!$DR200,Usage!$DT200,Usage!$DV200,Usage!$DX200,Usage!$GG200)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ200","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC200","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB200","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE200","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED200","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG200","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK200,Usage!$GL200),0)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BV200,Usage!$BS200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200=\"Summer\",Usage!$EK200,Usage!$EH200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BW200,Usage!$BT200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200=\"Summer\",Usage!$EL200,Usage!$EI200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BX200,Usage!$BU200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200=\"Summer\",Usage!$EM200,Usage!$EJ200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CC200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200=\"Summer\",Usage!$FN200,Usage!$FK200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CD200,Usage!$CA200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200=\"Summer\",Usage!$FO200,Usage!$FL200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CE200,Usage!$CB200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200=\"Summer\",Usage!$FP200,Usage!$FM200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$BW200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200<>\"Summer\",Usage!$EK200,Usage!$EH200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BW200,Usage!$BT200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200<>\"Summer\",Usage!$EL200,Usage!$EI200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BX200,Usage!$BU200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200<>\"Summer\",Usage!$EM200,Usage!$EJ200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CC200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200<>\"Summer\",Usage!$FN200,Usage!$FK200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CD200,Usage!$CA200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200<>\"Summer\",Usage!$FO200,Usage!$FL200))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CE200,Usage!$CB200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M200<>\"Summer\",Usage!$FP200,Usage!$FM200))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM200","v":0},{"$f":"Usage!$GN200","v":0},{"$f":"Usage!$GN200","v":0},{"$f":"Usage!$GO200","v":0},{"$f":"Tenant!$H200","v":0},{"$f":"Usage!$GO200","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR200","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO200","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS200","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV200","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA200","v":0},{"$f":"Usage!$GZ200","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB200","v":0},{"$f":"Tenant!$I200","v":0},{"$f":"Usage!$HF200","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH200","v":0},{"$f":"Usage!$HG200","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI200","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A201","v":200},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B201","v":0},{"$f":"Tenant!$C201","v":0},{"$f":"Tenant!$D201","v":0},{"$f":"Tenant!$E201","v":0},{"$f":"Tenant!$G201","v":0},{"$f":"Usage!$D201","v":"00:00:00"},{"$f":"Usage!$E201","v":"00:00:00"},{"$f":"Usage!$F201","v":0},{"$f":"Usage!$G201","v":0},{"$f":"Usage!$H201","v":0},{"$f":"Usage!$X201","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ201","v":0},{"$f":"Usage!$AA201","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD201","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BV201,Usage!$BS201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CK201,Usage!$CH201)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BW201,Usage!$BT201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CL201,Usage!$CI201)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BX201,Usage!$BU201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CM201,Usage!$CJ201)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CC201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CX201,Usage!$CU201)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CD201,Usage!$CA201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CY201,Usage!$CV201)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CE201,Usage!$CB201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CZ201,Usage!$CW201)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BV201,Usage!$BS201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CK201,Usage!$CH201)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BW201,Usage!$BT201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CL201,Usage!$CI201)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BX201,Usage!$BU201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CM201,Usage!$CJ201)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CC201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CX201,Usage!$CU201)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CD201,Usage!$CA201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CY201,Usage!$CV201)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CE201,Usage!$CB201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CZ201,Usage!$CW201)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M201=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO201","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M201=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB201","v":0},{"$f":"Usage!$DL201","v":0},{"$f":"SUM(Usage!$DR201,Usage!$DV201)","v":0},{"$f":"SUM(Usage!$DT201,Usage!$DX201)","v":0},{"$f":"Usage!$GF201","v":0},{"$f":"SUM(Usage!$DR201,Usage!$DT201,Usage!$DV201,Usage!$DX201,Usage!$GG201)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ201","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC201","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB201","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE201","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED201","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG201","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK201,Usage!$GL201),0)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BV201,Usage!$BS201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201=\"Summer\",Usage!$EK201,Usage!$EH201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BW201,Usage!$BT201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201=\"Summer\",Usage!$EL201,Usage!$EI201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BX201,Usage!$BU201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201=\"Summer\",Usage!$EM201,Usage!$EJ201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CC201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201=\"Summer\",Usage!$FN201,Usage!$FK201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CD201,Usage!$CA201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201=\"Summer\",Usage!$FO201,Usage!$FL201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CE201,Usage!$CB201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201=\"Summer\",Usage!$FP201,Usage!$FM201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z201<>\"Summer\",Usage!$BW201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201<>\"Summer\",Usage!$EK201,Usage!$EH201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BW201,Usage!$BT201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201<>\"Summer\",Usage!$EL201,Usage!$EI201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BX201,Usage!$BU201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201<>\"Summer\",Usage!$EM201,Usage!$EJ201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CC201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201<>\"Summer\",Usage!$FN201,Usage!$FK201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CD201,Usage!$CA201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201<>\"Summer\",Usage!$FO201,Usage!$FL201))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CE201,Usage!$CB201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M201<>\"Summer\",Usage!$FP201,Usage!$FM201))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM201","v":0},{"$f":"Usage!$GN201","v":0},{"$f":"Usage!$GN201","v":0},{"$f":"Usage!$GO201","v":0},{"$f":"Tenant!$H201","v":0},{"$f":"Usage!$GO201","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR201","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO201","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS201","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV201","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA201","v":0},{"$f":"Usage!$GZ201","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB201","v":0},{"$f":"Tenant!$I201","v":0},{"$f":"Usage!$HF201","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH201","v":0},{"$f":"Usage!$HG201","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI201","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A202","v":201},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B202","v":0},{"$f":"Tenant!$C202","v":0},{"$f":"Tenant!$D202","v":0},{"$f":"Tenant!$E202","v":0},{"$f":"Tenant!$G202","v":0},{"$f":"Usage!$D202","v":"00:00:00"},{"$f":"Usage!$E202","v":"00:00:00"},{"$f":"Usage!$F202","v":0},{"$f":"Usage!$G202","v":0},{"$f":"Usage!$H202","v":0},{"$f":"Usage!$X202","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ202","v":0},{"$f":"Usage!$AA202","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD202","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BV202,Usage!$BS202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CK202,Usage!$CH202)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BW202,Usage!$BT202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CL202,Usage!$CI202)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BX202,Usage!$BU202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CM202,Usage!$CJ202)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CC202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CX202,Usage!$CU202)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CD202,Usage!$CA202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CY202,Usage!$CV202)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CE202,Usage!$CB202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CZ202,Usage!$CW202)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BV202,Usage!$BS202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CK202,Usage!$CH202)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BW202,Usage!$BT202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CL202,Usage!$CI202)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BX202,Usage!$BU202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CM202,Usage!$CJ202)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CC202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CX202,Usage!$CU202)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CD202,Usage!$CA202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CY202,Usage!$CV202)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CE202,Usage!$CB202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CZ202,Usage!$CW202)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M202=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO202","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M202=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB202","v":0},{"$f":"Usage!$DL202","v":0},{"$f":"SUM(Usage!$DR202,Usage!$DV202)","v":0},{"$f":"SUM(Usage!$DT202,Usage!$DX202)","v":0},{"$f":"Usage!$GF202","v":0},{"$f":"SUM(Usage!$DR202,Usage!$DT202,Usage!$DV202,Usage!$DX202,Usage!$GG202)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ202","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC202","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB202","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE202","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED202","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG202","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK202,Usage!$GL202),0)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BV202,Usage!$BS202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202=\"Summer\",Usage!$EK202,Usage!$EH202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BW202,Usage!$BT202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202=\"Summer\",Usage!$EL202,Usage!$EI202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BX202,Usage!$BU202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202=\"Summer\",Usage!$EM202,Usage!$EJ202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CC202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202=\"Summer\",Usage!$FN202,Usage!$FK202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CD202,Usage!$CA202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202=\"Summer\",Usage!$FO202,Usage!$FL202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CE202,Usage!$CB202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202=\"Summer\",Usage!$FP202,Usage!$FM202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z202<>\"Summer\",Usage!$BW202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202<>\"Summer\",Usage!$EK202,Usage!$EH202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BW202,Usage!$BT202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202<>\"Summer\",Usage!$EL202,Usage!$EI202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BX202,Usage!$BU202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202<>\"Summer\",Usage!$EM202,Usage!$EJ202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CC202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202<>\"Summer\",Usage!$FN202,Usage!$FK202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CD202,Usage!$CA202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202<>\"Summer\",Usage!$FO202,Usage!$FL202))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CE202,Usage!$CB202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M202<>\"Summer\",Usage!$FP202,Usage!$FM202))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM202","v":0},{"$f":"Usage!$GN202","v":0},{"$f":"Usage!$GN202","v":0},{"$f":"Usage!$GO202","v":0},{"$f":"Tenant!$H202","v":0},{"$f":"Usage!$GO202","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR202","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO202","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS202","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV202","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA202","v":0},{"$f":"Usage!$GZ202","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB202","v":0},{"$f":"Tenant!$I202","v":0},{"$f":"Usage!$HF202","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH202","v":0},{"$f":"Usage!$HG202","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI202","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A203","v":202},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B203","v":0},{"$f":"Tenant!$C203","v":0},{"$f":"Tenant!$D203","v":0},{"$f":"Tenant!$E203","v":0},{"$f":"Tenant!$G203","v":0},{"$f":"Usage!$D203","v":"00:00:00"},{"$f":"Usage!$E203","v":"00:00:00"},{"$f":"Usage!$F203","v":0},{"$f":"Usage!$G203","v":0},{"$f":"Usage!$H203","v":0},{"$f":"Usage!$X203","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ203","v":0},{"$f":"Usage!$AA203","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD203","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BV203,Usage!$BS203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CK203,Usage!$CH203)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BW203,Usage!$BT203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CL203,Usage!$CI203)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BX203,Usage!$BU203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CM203,Usage!$CJ203)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CC203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CX203,Usage!$CU203)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CD203,Usage!$CA203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CY203,Usage!$CV203)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CE203,Usage!$CB203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CZ203,Usage!$CW203)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BV203,Usage!$BS203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CK203,Usage!$CH203)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BW203,Usage!$BT203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CL203,Usage!$CI203)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BX203,Usage!$BU203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CM203,Usage!$CJ203)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CC203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CX203,Usage!$CU203)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CD203,Usage!$CA203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CY203,Usage!$CV203)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CE203,Usage!$CB203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CZ203,Usage!$CW203)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M203=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO203","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M203=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB203","v":0},{"$f":"Usage!$DL203","v":0},{"$f":"SUM(Usage!$DR203,Usage!$DV203)","v":0},{"$f":"SUM(Usage!$DT203,Usage!$DX203)","v":0},{"$f":"Usage!$GF203","v":0},{"$f":"SUM(Usage!$DR203,Usage!$DT203,Usage!$DV203,Usage!$DX203,Usage!$GG203)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ203","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC203","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB203","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE203","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED203","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG203","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK203,Usage!$GL203),0)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BV203,Usage!$BS203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203=\"Summer\",Usage!$EK203,Usage!$EH203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BW203,Usage!$BT203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203=\"Summer\",Usage!$EL203,Usage!$EI203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BX203,Usage!$BU203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203=\"Summer\",Usage!$EM203,Usage!$EJ203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CC203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203=\"Summer\",Usage!$FN203,Usage!$FK203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CD203,Usage!$CA203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203=\"Summer\",Usage!$FO203,Usage!$FL203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CE203,Usage!$CB203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203=\"Summer\",Usage!$FP203,Usage!$FM203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$BW203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203<>\"Summer\",Usage!$EK203,Usage!$EH203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BW203,Usage!$BT203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203<>\"Summer\",Usage!$EL203,Usage!$EI203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BX203,Usage!$BU203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203<>\"Summer\",Usage!$EM203,Usage!$EJ203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CC203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203<>\"Summer\",Usage!$FN203,Usage!$FK203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CD203,Usage!$CA203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203<>\"Summer\",Usage!$FO203,Usage!$FL203))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CE203,Usage!$CB203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M203<>\"Summer\",Usage!$FP203,Usage!$FM203))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM203","v":0},{"$f":"Usage!$GN203","v":0},{"$f":"Usage!$GN203","v":0},{"$f":"Usage!$GO203","v":0},{"$f":"Tenant!$H203","v":0},{"$f":"Usage!$GO203","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR203","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO203","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS203","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV203","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA203","v":0},{"$f":"Usage!$GZ203","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB203","v":0},{"$f":"Tenant!$I203","v":0},{"$f":"Usage!$HF203","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH203","v":0},{"$f":"Usage!$HG203","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI203","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A204","v":203},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B204","v":0},{"$f":"Tenant!$C204","v":0},{"$f":"Tenant!$D204","v":0},{"$f":"Tenant!$E204","v":0},{"$f":"Tenant!$G204","v":0},{"$f":"Usage!$D204","v":"00:00:00"},{"$f":"Usage!$E204","v":"00:00:00"},{"$f":"Usage!$F204","v":0},{"$f":"Usage!$G204","v":0},{"$f":"Usage!$H204","v":0},{"$f":"Usage!$X204","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ204","v":0},{"$f":"Usage!$AA204","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD204","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BV204,Usage!$BS204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CK204,Usage!$CH204)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BW204,Usage!$BT204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CL204,Usage!$CI204)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BX204,Usage!$BU204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CM204,Usage!$CJ204)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CC204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CX204,Usage!$CU204)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CD204,Usage!$CA204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CY204,Usage!$CV204)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CE204,Usage!$CB204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CZ204,Usage!$CW204)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BV204,Usage!$BS204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CK204,Usage!$CH204)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BW204,Usage!$BT204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CL204,Usage!$CI204)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BX204,Usage!$BU204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CM204,Usage!$CJ204)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CC204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CX204,Usage!$CU204)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CD204,Usage!$CA204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CY204,Usage!$CV204)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CE204,Usage!$CB204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CZ204,Usage!$CW204)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M204=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO204","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M204=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB204","v":0},{"$f":"Usage!$DL204","v":0},{"$f":"SUM(Usage!$DR204,Usage!$DV204)","v":0},{"$f":"SUM(Usage!$DT204,Usage!$DX204)","v":0},{"$f":"Usage!$GF204","v":0},{"$f":"SUM(Usage!$DR204,Usage!$DT204,Usage!$DV204,Usage!$DX204,Usage!$GG204)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ204","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC204","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB204","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE204","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED204","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG204","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK204,Usage!$GL204),0)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BV204,Usage!$BS204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204=\"Summer\",Usage!$EK204,Usage!$EH204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BW204,Usage!$BT204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204=\"Summer\",Usage!$EL204,Usage!$EI204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BX204,Usage!$BU204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204=\"Summer\",Usage!$EM204,Usage!$EJ204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CC204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204=\"Summer\",Usage!$FN204,Usage!$FK204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CD204,Usage!$CA204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204=\"Summer\",Usage!$FO204,Usage!$FL204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CE204,Usage!$CB204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204=\"Summer\",Usage!$FP204,Usage!$FM204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z204<>\"Summer\",Usage!$BW204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204<>\"Summer\",Usage!$EK204,Usage!$EH204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BW204,Usage!$BT204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204<>\"Summer\",Usage!$EL204,Usage!$EI204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BX204,Usage!$BU204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204<>\"Summer\",Usage!$EM204,Usage!$EJ204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CC204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204<>\"Summer\",Usage!$FN204,Usage!$FK204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CD204,Usage!$CA204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204<>\"Summer\",Usage!$FO204,Usage!$FL204))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CE204,Usage!$CB204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M204<>\"Summer\",Usage!$FP204,Usage!$FM204))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM204","v":0},{"$f":"Usage!$GN204","v":0},{"$f":"Usage!$GN204","v":0},{"$f":"Usage!$GO204","v":0},{"$f":"Tenant!$H204","v":0},{"$f":"Usage!$GO204","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR204","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO204","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS204","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV204","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA204","v":0},{"$f":"Usage!$GZ204","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB204","v":0},{"$f":"Tenant!$I204","v":0},{"$f":"Usage!$HF204","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH204","v":0},{"$f":"Usage!$HG204","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI204","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A205","v":204},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B205","v":0},{"$f":"Tenant!$C205","v":0},{"$f":"Tenant!$D205","v":0},{"$f":"Tenant!$E205","v":0},{"$f":"Tenant!$G205","v":0},{"$f":"Usage!$D205","v":"00:00:00"},{"$f":"Usage!$E205","v":"00:00:00"},{"$f":"Usage!$F205","v":0},{"$f":"Usage!$G205","v":0},{"$f":"Usage!$H205","v":0},{"$f":"Usage!$X205","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ205","v":0},{"$f":"Usage!$AA205","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD205","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BV205,Usage!$BS205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CK205,Usage!$CH205)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BW205,Usage!$BT205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CL205,Usage!$CI205)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BX205,Usage!$BU205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CM205,Usage!$CJ205)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CC205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CX205,Usage!$CU205)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CD205,Usage!$CA205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CY205,Usage!$CV205)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CE205,Usage!$CB205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CZ205,Usage!$CW205)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BV205,Usage!$BS205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CK205,Usage!$CH205)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BW205,Usage!$BT205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CL205,Usage!$CI205)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BX205,Usage!$BU205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CM205,Usage!$CJ205)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CC205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CX205,Usage!$CU205)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CD205,Usage!$CA205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CY205,Usage!$CV205)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CE205,Usage!$CB205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CZ205,Usage!$CW205)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M205=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO205","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M205=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB205","v":0},{"$f":"Usage!$DL205","v":0},{"$f":"SUM(Usage!$DR205,Usage!$DV205)","v":0},{"$f":"SUM(Usage!$DT205,Usage!$DX205)","v":0},{"$f":"Usage!$GF205","v":0},{"$f":"SUM(Usage!$DR205,Usage!$DT205,Usage!$DV205,Usage!$DX205,Usage!$GG205)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ205","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC205","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB205","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE205","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED205","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG205","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK205,Usage!$GL205),0)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BV205,Usage!$BS205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205=\"Summer\",Usage!$EK205,Usage!$EH205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BW205,Usage!$BT205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205=\"Summer\",Usage!$EL205,Usage!$EI205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BX205,Usage!$BU205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205=\"Summer\",Usage!$EM205,Usage!$EJ205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CC205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205=\"Summer\",Usage!$FN205,Usage!$FK205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CD205,Usage!$CA205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205=\"Summer\",Usage!$FO205,Usage!$FL205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CE205,Usage!$CB205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205=\"Summer\",Usage!$FP205,Usage!$FM205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z205<>\"Summer\",Usage!$BW205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205<>\"Summer\",Usage!$EK205,Usage!$EH205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BW205,Usage!$BT205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205<>\"Summer\",Usage!$EL205,Usage!$EI205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BX205,Usage!$BU205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205<>\"Summer\",Usage!$EM205,Usage!$EJ205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CC205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205<>\"Summer\",Usage!$FN205,Usage!$FK205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CD205,Usage!$CA205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205<>\"Summer\",Usage!$FO205,Usage!$FL205))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CE205,Usage!$CB205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M205<>\"Summer\",Usage!$FP205,Usage!$FM205))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM205","v":0},{"$f":"Usage!$GN205","v":0},{"$f":"Usage!$GN205","v":0},{"$f":"Usage!$GO205","v":0},{"$f":"Tenant!$H205","v":0},{"$f":"Usage!$GO205","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR205","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO205","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS205","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV205","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA205","v":0},{"$f":"Usage!$GZ205","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB205","v":0},{"$f":"Tenant!$I205","v":0},{"$f":"Usage!$HF205","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH205","v":0},{"$f":"Usage!$HG205","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI205","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A206","v":205},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B206","v":0},{"$f":"Tenant!$C206","v":0},{"$f":"Tenant!$D206","v":0},{"$f":"Tenant!$E206","v":0},{"$f":"Tenant!$G206","v":0},{"$f":"Usage!$D206","v":"00:00:00"},{"$f":"Usage!$E206","v":"00:00:00"},{"$f":"Usage!$F206","v":0},{"$f":"Usage!$G206","v":0},{"$f":"Usage!$H206","v":0},{"$f":"Usage!$X206","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ206","v":0},{"$f":"Usage!$AA206","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD206","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BV206,Usage!$BS206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CK206,Usage!$CH206)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BW206,Usage!$BT206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CL206,Usage!$CI206)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BX206,Usage!$BU206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CM206,Usage!$CJ206)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CC206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CX206,Usage!$CU206)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CD206,Usage!$CA206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CY206,Usage!$CV206)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CE206,Usage!$CB206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CZ206,Usage!$CW206)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BV206,Usage!$BS206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CK206,Usage!$CH206)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BW206,Usage!$BT206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CL206,Usage!$CI206)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BX206,Usage!$BU206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CM206,Usage!$CJ206)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CC206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CX206,Usage!$CU206)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CD206,Usage!$CA206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CY206,Usage!$CV206)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CE206,Usage!$CB206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CZ206,Usage!$CW206)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M206=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO206","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M206=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB206","v":0},{"$f":"Usage!$DL206","v":0},{"$f":"SUM(Usage!$DR206,Usage!$DV206)","v":0},{"$f":"SUM(Usage!$DT206,Usage!$DX206)","v":0},{"$f":"Usage!$GF206","v":0},{"$f":"SUM(Usage!$DR206,Usage!$DT206,Usage!$DV206,Usage!$DX206,Usage!$GG206)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ206","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC206","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB206","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE206","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED206","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG206","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK206,Usage!$GL206),0)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BV206,Usage!$BS206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206=\"Summer\",Usage!$EK206,Usage!$EH206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BW206,Usage!$BT206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206=\"Summer\",Usage!$EL206,Usage!$EI206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BX206,Usage!$BU206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206=\"Summer\",Usage!$EM206,Usage!$EJ206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CC206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206=\"Summer\",Usage!$FN206,Usage!$FK206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CD206,Usage!$CA206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206=\"Summer\",Usage!$FO206,Usage!$FL206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CE206,Usage!$CB206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206=\"Summer\",Usage!$FP206,Usage!$FM206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z206<>\"Summer\",Usage!$BW206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206<>\"Summer\",Usage!$EK206,Usage!$EH206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BW206,Usage!$BT206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206<>\"Summer\",Usage!$EL206,Usage!$EI206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BX206,Usage!$BU206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206<>\"Summer\",Usage!$EM206,Usage!$EJ206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CC206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206<>\"Summer\",Usage!$FN206,Usage!$FK206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CD206,Usage!$CA206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206<>\"Summer\",Usage!$FO206,Usage!$FL206))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CE206,Usage!$CB206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M206<>\"Summer\",Usage!$FP206,Usage!$FM206))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM206","v":0},{"$f":"Usage!$GN206","v":0},{"$f":"Usage!$GN206","v":0},{"$f":"Usage!$GO206","v":0},{"$f":"Tenant!$H206","v":0},{"$f":"Usage!$GO206","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR206","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO206","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS206","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV206","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA206","v":0},{"$f":"Usage!$GZ206","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB206","v":0},{"$f":"Tenant!$I206","v":0},{"$f":"Usage!$HF206","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH206","v":0},{"$f":"Usage!$HG206","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI206","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A207","v":206},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B207","v":0},{"$f":"Tenant!$C207","v":0},{"$f":"Tenant!$D207","v":0},{"$f":"Tenant!$E207","v":0},{"$f":"Tenant!$G207","v":0},{"$f":"Usage!$D207","v":"00:00:00"},{"$f":"Usage!$E207","v":"00:00:00"},{"$f":"Usage!$F207","v":0},{"$f":"Usage!$G207","v":0},{"$f":"Usage!$H207","v":0},{"$f":"Usage!$X207","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ207","v":0},{"$f":"Usage!$AA207","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD207","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BV207,Usage!$BS207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CK207,Usage!$CH207)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BW207,Usage!$BT207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CL207,Usage!$CI207)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BX207,Usage!$BU207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CM207,Usage!$CJ207)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CC207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CX207,Usage!$CU207)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CD207,Usage!$CA207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CY207,Usage!$CV207)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CE207,Usage!$CB207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CZ207,Usage!$CW207)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BV207,Usage!$BS207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CK207,Usage!$CH207)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BW207,Usage!$BT207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CL207,Usage!$CI207)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BX207,Usage!$BU207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CM207,Usage!$CJ207)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CC207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CX207,Usage!$CU207)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CD207,Usage!$CA207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CY207,Usage!$CV207)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CE207,Usage!$CB207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CZ207,Usage!$CW207)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M207=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO207","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M207=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB207","v":0},{"$f":"Usage!$DL207","v":0},{"$f":"SUM(Usage!$DR207,Usage!$DV207)","v":0},{"$f":"SUM(Usage!$DT207,Usage!$DX207)","v":0},{"$f":"Usage!$GF207","v":0},{"$f":"SUM(Usage!$DR207,Usage!$DT207,Usage!$DV207,Usage!$DX207,Usage!$GG207)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ207","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC207","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB207","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE207","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED207","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG207","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK207,Usage!$GL207),0)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BV207,Usage!$BS207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207=\"Summer\",Usage!$EK207,Usage!$EH207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BW207,Usage!$BT207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207=\"Summer\",Usage!$EL207,Usage!$EI207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BX207,Usage!$BU207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207=\"Summer\",Usage!$EM207,Usage!$EJ207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CC207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207=\"Summer\",Usage!$FN207,Usage!$FK207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CD207,Usage!$CA207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207=\"Summer\",Usage!$FO207,Usage!$FL207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CE207,Usage!$CB207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207=\"Summer\",Usage!$FP207,Usage!$FM207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z207<>\"Summer\",Usage!$BW207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207<>\"Summer\",Usage!$EK207,Usage!$EH207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BW207,Usage!$BT207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207<>\"Summer\",Usage!$EL207,Usage!$EI207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BX207,Usage!$BU207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207<>\"Summer\",Usage!$EM207,Usage!$EJ207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CC207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207<>\"Summer\",Usage!$FN207,Usage!$FK207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CD207,Usage!$CA207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207<>\"Summer\",Usage!$FO207,Usage!$FL207))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CE207,Usage!$CB207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M207<>\"Summer\",Usage!$FP207,Usage!$FM207))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM207","v":0},{"$f":"Usage!$GN207","v":0},{"$f":"Usage!$GN207","v":0},{"$f":"Usage!$GO207","v":0},{"$f":"Tenant!$H207","v":0},{"$f":"Usage!$GO207","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR207","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO207","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS207","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV207","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA207","v":0},{"$f":"Usage!$GZ207","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB207","v":0},{"$f":"Tenant!$I207","v":0},{"$f":"Usage!$HF207","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH207","v":0},{"$f":"Usage!$HG207","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI207","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A208","v":207},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B208","v":0},{"$f":"Tenant!$C208","v":0},{"$f":"Tenant!$D208","v":0},{"$f":"Tenant!$E208","v":0},{"$f":"Tenant!$G208","v":0},{"$f":"Usage!$D208","v":"00:00:00"},{"$f":"Usage!$E208","v":"00:00:00"},{"$f":"Usage!$F208","v":0},{"$f":"Usage!$G208","v":0},{"$f":"Usage!$H208","v":0},{"$f":"Usage!$X208","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ208","v":0},{"$f":"Usage!$AA208","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD208","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BV208,Usage!$BS208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CK208,Usage!$CH208)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BW208,Usage!$BT208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CL208,Usage!$CI208)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BX208,Usage!$BU208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CM208,Usage!$CJ208)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CC208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CX208,Usage!$CU208)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CD208,Usage!$CA208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CY208,Usage!$CV208)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CE208,Usage!$CB208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CZ208,Usage!$CW208)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BV208,Usage!$BS208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CK208,Usage!$CH208)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BW208,Usage!$BT208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CL208,Usage!$CI208)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BX208,Usage!$BU208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CM208,Usage!$CJ208)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CC208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CX208,Usage!$CU208)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CD208,Usage!$CA208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CY208,Usage!$CV208)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CE208,Usage!$CB208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CZ208,Usage!$CW208)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M208=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO208","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M208=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB208","v":0},{"$f":"Usage!$DL208","v":0},{"$f":"SUM(Usage!$DR208,Usage!$DV208)","v":0},{"$f":"SUM(Usage!$DT208,Usage!$DX208)","v":0},{"$f":"Usage!$GF208","v":0},{"$f":"SUM(Usage!$DR208,Usage!$DT208,Usage!$DV208,Usage!$DX208,Usage!$GG208)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ208","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC208","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB208","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE208","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED208","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG208","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK208,Usage!$GL208),0)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BV208,Usage!$BS208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208=\"Summer\",Usage!$EK208,Usage!$EH208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BW208,Usage!$BT208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208=\"Summer\",Usage!$EL208,Usage!$EI208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BX208,Usage!$BU208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208=\"Summer\",Usage!$EM208,Usage!$EJ208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CC208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208=\"Summer\",Usage!$FN208,Usage!$FK208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CD208,Usage!$CA208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208=\"Summer\",Usage!$FO208,Usage!$FL208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CE208,Usage!$CB208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208=\"Summer\",Usage!$FP208,Usage!$FM208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$BW208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208<>\"Summer\",Usage!$EK208,Usage!$EH208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BW208,Usage!$BT208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208<>\"Summer\",Usage!$EL208,Usage!$EI208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BX208,Usage!$BU208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208<>\"Summer\",Usage!$EM208,Usage!$EJ208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CC208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208<>\"Summer\",Usage!$FN208,Usage!$FK208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CD208,Usage!$CA208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208<>\"Summer\",Usage!$FO208,Usage!$FL208))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CE208,Usage!$CB208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M208<>\"Summer\",Usage!$FP208,Usage!$FM208))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM208","v":0},{"$f":"Usage!$GN208","v":0},{"$f":"Usage!$GN208","v":0},{"$f":"Usage!$GO208","v":0},{"$f":"Tenant!$H208","v":0},{"$f":"Usage!$GO208","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR208","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO208","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS208","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV208","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA208","v":0},{"$f":"Usage!$GZ208","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB208","v":0},{"$f":"Tenant!$I208","v":0},{"$f":"Usage!$HF208","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH208","v":0},{"$f":"Usage!$HG208","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI208","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A209","v":208},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B209","v":0},{"$f":"Tenant!$C209","v":0},{"$f":"Tenant!$D209","v":0},{"$f":"Tenant!$E209","v":0},{"$f":"Tenant!$G209","v":0},{"$f":"Usage!$D209","v":"00:00:00"},{"$f":"Usage!$E209","v":"00:00:00"},{"$f":"Usage!$F209","v":0},{"$f":"Usage!$G209","v":0},{"$f":"Usage!$H209","v":0},{"$f":"Usage!$X209","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ209","v":0},{"$f":"Usage!$AA209","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD209","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BV209,Usage!$BS209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CK209,Usage!$CH209)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BW209,Usage!$BT209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CL209,Usage!$CI209)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BX209,Usage!$BU209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CM209,Usage!$CJ209)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CC209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CX209,Usage!$CU209)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CD209,Usage!$CA209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CY209,Usage!$CV209)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CE209,Usage!$CB209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CZ209,Usage!$CW209)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BV209,Usage!$BS209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CK209,Usage!$CH209)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BW209,Usage!$BT209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CL209,Usage!$CI209)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BX209,Usage!$BU209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CM209,Usage!$CJ209)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CC209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CX209,Usage!$CU209)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CD209,Usage!$CA209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CY209,Usage!$CV209)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CE209,Usage!$CB209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CZ209,Usage!$CW209)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M209=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO209","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M209=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB209","v":0},{"$f":"Usage!$DL209","v":0},{"$f":"SUM(Usage!$DR209,Usage!$DV209)","v":0},{"$f":"SUM(Usage!$DT209,Usage!$DX209)","v":0},{"$f":"Usage!$GF209","v":0},{"$f":"SUM(Usage!$DR209,Usage!$DT209,Usage!$DV209,Usage!$DX209,Usage!$GG209)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ209","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC209","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB209","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE209","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED209","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG209","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK209,Usage!$GL209),0)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BV209,Usage!$BS209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209=\"Summer\",Usage!$EK209,Usage!$EH209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BW209,Usage!$BT209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209=\"Summer\",Usage!$EL209,Usage!$EI209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BX209,Usage!$BU209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209=\"Summer\",Usage!$EM209,Usage!$EJ209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CC209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209=\"Summer\",Usage!$FN209,Usage!$FK209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CD209,Usage!$CA209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209=\"Summer\",Usage!$FO209,Usage!$FL209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CE209,Usage!$CB209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209=\"Summer\",Usage!$FP209,Usage!$FM209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z209<>\"Summer\",Usage!$BW209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209<>\"Summer\",Usage!$EK209,Usage!$EH209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BW209,Usage!$BT209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209<>\"Summer\",Usage!$EL209,Usage!$EI209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BX209,Usage!$BU209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209<>\"Summer\",Usage!$EM209,Usage!$EJ209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CC209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209<>\"Summer\",Usage!$FN209,Usage!$FK209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CD209,Usage!$CA209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209<>\"Summer\",Usage!$FO209,Usage!$FL209))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CE209,Usage!$CB209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M209<>\"Summer\",Usage!$FP209,Usage!$FM209))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM209","v":0},{"$f":"Usage!$GN209","v":0},{"$f":"Usage!$GN209","v":0},{"$f":"Usage!$GO209","v":0},{"$f":"Tenant!$H209","v":0},{"$f":"Usage!$GO209","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR209","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO209","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS209","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV209","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA209","v":0},{"$f":"Usage!$GZ209","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB209","v":0},{"$f":"Tenant!$I209","v":0},{"$f":"Usage!$HF209","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH209","v":0},{"$f":"Usage!$HG209","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI209","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A210","v":209},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B210","v":0},{"$f":"Tenant!$C210","v":0},{"$f":"Tenant!$D210","v":0},{"$f":"Tenant!$E210","v":0},{"$f":"Tenant!$G210","v":0},{"$f":"Usage!$D210","v":"00:00:00"},{"$f":"Usage!$E210","v":"00:00:00"},{"$f":"Usage!$F210","v":0},{"$f":"Usage!$G210","v":0},{"$f":"Usage!$H210","v":0},{"$f":"Usage!$X210","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ210","v":0},{"$f":"Usage!$AA210","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD210","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BV210,Usage!$BS210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CK210,Usage!$CH210)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BW210,Usage!$BT210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CL210,Usage!$CI210)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BX210,Usage!$BU210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CM210,Usage!$CJ210)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CC210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CX210,Usage!$CU210)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CD210,Usage!$CA210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CY210,Usage!$CV210)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CE210,Usage!$CB210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CZ210,Usage!$CW210)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BV210,Usage!$BS210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CK210,Usage!$CH210)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BW210,Usage!$BT210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CL210,Usage!$CI210)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BX210,Usage!$BU210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CM210,Usage!$CJ210)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CC210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CX210,Usage!$CU210)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CD210,Usage!$CA210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CY210,Usage!$CV210)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CE210,Usage!$CB210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CZ210,Usage!$CW210)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M210=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO210","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M210=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB210","v":0},{"$f":"Usage!$DL210","v":0},{"$f":"SUM(Usage!$DR210,Usage!$DV210)","v":0},{"$f":"SUM(Usage!$DT210,Usage!$DX210)","v":0},{"$f":"Usage!$GF210","v":0},{"$f":"SUM(Usage!$DR210,Usage!$DT210,Usage!$DV210,Usage!$DX210,Usage!$GG210)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ210","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC210","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB210","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE210","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED210","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG210","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK210,Usage!$GL210),0)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BV210,Usage!$BS210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210=\"Summer\",Usage!$EK210,Usage!$EH210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BW210,Usage!$BT210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210=\"Summer\",Usage!$EL210,Usage!$EI210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BX210,Usage!$BU210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210=\"Summer\",Usage!$EM210,Usage!$EJ210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CC210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210=\"Summer\",Usage!$FN210,Usage!$FK210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CD210,Usage!$CA210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210=\"Summer\",Usage!$FO210,Usage!$FL210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CE210,Usage!$CB210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210=\"Summer\",Usage!$FP210,Usage!$FM210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z210<>\"Summer\",Usage!$BW210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210<>\"Summer\",Usage!$EK210,Usage!$EH210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BW210,Usage!$BT210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210<>\"Summer\",Usage!$EL210,Usage!$EI210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BX210,Usage!$BU210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210<>\"Summer\",Usage!$EM210,Usage!$EJ210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CC210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210<>\"Summer\",Usage!$FN210,Usage!$FK210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CD210,Usage!$CA210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210<>\"Summer\",Usage!$FO210,Usage!$FL210))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CE210,Usage!$CB210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M210<>\"Summer\",Usage!$FP210,Usage!$FM210))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM210","v":0},{"$f":"Usage!$GN210","v":0},{"$f":"Usage!$GN210","v":0},{"$f":"Usage!$GO210","v":0},{"$f":"Tenant!$H210","v":0},{"$f":"Usage!$GO210","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR210","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO210","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS210","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV210","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA210","v":0},{"$f":"Usage!$GZ210","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB210","v":0},{"$f":"Tenant!$I210","v":0},{"$f":"Usage!$HF210","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH210","v":0},{"$f":"Usage!$HG210","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI210","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A211","v":210},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B211","v":0},{"$f":"Tenant!$C211","v":0},{"$f":"Tenant!$D211","v":0},{"$f":"Tenant!$E211","v":0},{"$f":"Tenant!$G211","v":0},{"$f":"Usage!$D211","v":"00:00:00"},{"$f":"Usage!$E211","v":"00:00:00"},{"$f":"Usage!$F211","v":0},{"$f":"Usage!$G211","v":0},{"$f":"Usage!$H211","v":0},{"$f":"Usage!$X211","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ211","v":0},{"$f":"Usage!$AA211","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD211","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BV211,Usage!$BS211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CK211,Usage!$CH211)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BW211,Usage!$BT211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CL211,Usage!$CI211)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BX211,Usage!$BU211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CM211,Usage!$CJ211)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CC211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CX211,Usage!$CU211)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CD211,Usage!$CA211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CY211,Usage!$CV211)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CE211,Usage!$CB211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CZ211,Usage!$CW211)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BV211,Usage!$BS211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CK211,Usage!$CH211)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BW211,Usage!$BT211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CL211,Usage!$CI211)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BX211,Usage!$BU211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CM211,Usage!$CJ211)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CC211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CX211,Usage!$CU211)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CD211,Usage!$CA211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CY211,Usage!$CV211)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CE211,Usage!$CB211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CZ211,Usage!$CW211)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M211=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO211","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M211=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB211","v":0},{"$f":"Usage!$DL211","v":0},{"$f":"SUM(Usage!$DR211,Usage!$DV211)","v":0},{"$f":"SUM(Usage!$DT211,Usage!$DX211)","v":0},{"$f":"Usage!$GF211","v":0},{"$f":"SUM(Usage!$DR211,Usage!$DT211,Usage!$DV211,Usage!$DX211,Usage!$GG211)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ211","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC211","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB211","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE211","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED211","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG211","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK211,Usage!$GL211),0)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BV211,Usage!$BS211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211=\"Summer\",Usage!$EK211,Usage!$EH211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BW211,Usage!$BT211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211=\"Summer\",Usage!$EL211,Usage!$EI211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BX211,Usage!$BU211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211=\"Summer\",Usage!$EM211,Usage!$EJ211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CC211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211=\"Summer\",Usage!$FN211,Usage!$FK211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CD211,Usage!$CA211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211=\"Summer\",Usage!$FO211,Usage!$FL211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CE211,Usage!$CB211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211=\"Summer\",Usage!$FP211,Usage!$FM211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z211<>\"Summer\",Usage!$BW211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211<>\"Summer\",Usage!$EK211,Usage!$EH211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BW211,Usage!$BT211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211<>\"Summer\",Usage!$EL211,Usage!$EI211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BX211,Usage!$BU211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211<>\"Summer\",Usage!$EM211,Usage!$EJ211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CC211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211<>\"Summer\",Usage!$FN211,Usage!$FK211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CD211,Usage!$CA211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211<>\"Summer\",Usage!$FO211,Usage!$FL211))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CE211,Usage!$CB211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M211<>\"Summer\",Usage!$FP211,Usage!$FM211))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM211","v":0},{"$f":"Usage!$GN211","v":0},{"$f":"Usage!$GN211","v":0},{"$f":"Usage!$GO211","v":0},{"$f":"Tenant!$H211","v":0},{"$f":"Usage!$GO211","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR211","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO211","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS211","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV211","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA211","v":0},{"$f":"Usage!$GZ211","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB211","v":0},{"$f":"Tenant!$I211","v":0},{"$f":"Usage!$HF211","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH211","v":0},{"$f":"Usage!$HG211","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI211","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A212","v":211},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B212","v":0},{"$f":"Tenant!$C212","v":0},{"$f":"Tenant!$D212","v":0},{"$f":"Tenant!$E212","v":0},{"$f":"Tenant!$G212","v":0},{"$f":"Usage!$D212","v":"00:00:00"},{"$f":"Usage!$E212","v":"00:00:00"},{"$f":"Usage!$F212","v":0},{"$f":"Usage!$G212","v":0},{"$f":"Usage!$H212","v":0},{"$f":"Usage!$X212","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ212","v":0},{"$f":"Usage!$AA212","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD212","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BV212,Usage!$BS212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CK212,Usage!$CH212)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BW212,Usage!$BT212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CL212,Usage!$CI212)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BX212,Usage!$BU212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CM212,Usage!$CJ212)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CC212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CX212,Usage!$CU212)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CD212,Usage!$CA212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CY212,Usage!$CV212)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CE212,Usage!$CB212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CZ212,Usage!$CW212)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BV212,Usage!$BS212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CK212,Usage!$CH212)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BW212,Usage!$BT212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CL212,Usage!$CI212)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BX212,Usage!$BU212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CM212,Usage!$CJ212)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CC212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CX212,Usage!$CU212)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CD212,Usage!$CA212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CY212,Usage!$CV212)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CE212,Usage!$CB212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CZ212,Usage!$CW212)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M212=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO212","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M212=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB212","v":0},{"$f":"Usage!$DL212","v":0},{"$f":"SUM(Usage!$DR212,Usage!$DV212)","v":0},{"$f":"SUM(Usage!$DT212,Usage!$DX212)","v":0},{"$f":"Usage!$GF212","v":0},{"$f":"SUM(Usage!$DR212,Usage!$DT212,Usage!$DV212,Usage!$DX212,Usage!$GG212)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ212","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC212","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB212","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE212","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED212","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG212","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK212,Usage!$GL212),0)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BV212,Usage!$BS212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212=\"Summer\",Usage!$EK212,Usage!$EH212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BW212,Usage!$BT212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212=\"Summer\",Usage!$EL212,Usage!$EI212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BX212,Usage!$BU212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212=\"Summer\",Usage!$EM212,Usage!$EJ212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CC212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212=\"Summer\",Usage!$FN212,Usage!$FK212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CD212,Usage!$CA212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212=\"Summer\",Usage!$FO212,Usage!$FL212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CE212,Usage!$CB212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212=\"Summer\",Usage!$FP212,Usage!$FM212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$BW212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212<>\"Summer\",Usage!$EK212,Usage!$EH212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BW212,Usage!$BT212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212<>\"Summer\",Usage!$EL212,Usage!$EI212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BX212,Usage!$BU212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212<>\"Summer\",Usage!$EM212,Usage!$EJ212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CC212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212<>\"Summer\",Usage!$FN212,Usage!$FK212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CD212,Usage!$CA212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212<>\"Summer\",Usage!$FO212,Usage!$FL212))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CE212,Usage!$CB212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M212<>\"Summer\",Usage!$FP212,Usage!$FM212))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM212","v":0},{"$f":"Usage!$GN212","v":0},{"$f":"Usage!$GN212","v":0},{"$f":"Usage!$GO212","v":0},{"$f":"Tenant!$H212","v":0},{"$f":"Usage!$GO212","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR212","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO212","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS212","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV212","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA212","v":0},{"$f":"Usage!$GZ212","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB212","v":0},{"$f":"Tenant!$I212","v":0},{"$f":"Usage!$HF212","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH212","v":0},{"$f":"Usage!$HG212","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI212","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A213","v":212},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B213","v":0},{"$f":"Tenant!$C213","v":0},{"$f":"Tenant!$D213","v":0},{"$f":"Tenant!$E213","v":0},{"$f":"Tenant!$G213","v":0},{"$f":"Usage!$D213","v":"00:00:00"},{"$f":"Usage!$E213","v":"00:00:00"},{"$f":"Usage!$F213","v":0},{"$f":"Usage!$G213","v":0},{"$f":"Usage!$H213","v":0},{"$f":"Usage!$X213","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ213","v":0},{"$f":"Usage!$AA213","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD213","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BV213,Usage!$BS213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CK213,Usage!$CH213)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BW213,Usage!$BT213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CL213,Usage!$CI213)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BX213,Usage!$BU213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CM213,Usage!$CJ213)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CC213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CX213,Usage!$CU213)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CD213,Usage!$CA213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CY213,Usage!$CV213)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CE213,Usage!$CB213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CZ213,Usage!$CW213)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BV213,Usage!$BS213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CK213,Usage!$CH213)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BW213,Usage!$BT213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CL213,Usage!$CI213)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BX213,Usage!$BU213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CM213,Usage!$CJ213)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CC213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CX213,Usage!$CU213)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CD213,Usage!$CA213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CY213,Usage!$CV213)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CE213,Usage!$CB213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CZ213,Usage!$CW213)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M213=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO213","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M213=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB213","v":0},{"$f":"Usage!$DL213","v":0},{"$f":"SUM(Usage!$DR213,Usage!$DV213)","v":0},{"$f":"SUM(Usage!$DT213,Usage!$DX213)","v":0},{"$f":"Usage!$GF213","v":0},{"$f":"SUM(Usage!$DR213,Usage!$DT213,Usage!$DV213,Usage!$DX213,Usage!$GG213)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ213","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC213","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB213","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE213","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED213","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG213","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK213,Usage!$GL213),0)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BV213,Usage!$BS213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213=\"Summer\",Usage!$EK213,Usage!$EH213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BW213,Usage!$BT213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213=\"Summer\",Usage!$EL213,Usage!$EI213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BX213,Usage!$BU213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213=\"Summer\",Usage!$EM213,Usage!$EJ213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CC213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213=\"Summer\",Usage!$FN213,Usage!$FK213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CD213,Usage!$CA213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213=\"Summer\",Usage!$FO213,Usage!$FL213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CE213,Usage!$CB213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213=\"Summer\",Usage!$FP213,Usage!$FM213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z213<>\"Summer\",Usage!$BW213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213<>\"Summer\",Usage!$EK213,Usage!$EH213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BW213,Usage!$BT213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213<>\"Summer\",Usage!$EL213,Usage!$EI213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BX213,Usage!$BU213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213<>\"Summer\",Usage!$EM213,Usage!$EJ213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CC213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213<>\"Summer\",Usage!$FN213,Usage!$FK213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CD213,Usage!$CA213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213<>\"Summer\",Usage!$FO213,Usage!$FL213))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CE213,Usage!$CB213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M213<>\"Summer\",Usage!$FP213,Usage!$FM213))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM213","v":0},{"$f":"Usage!$GN213","v":0},{"$f":"Usage!$GN213","v":0},{"$f":"Usage!$GO213","v":0},{"$f":"Tenant!$H213","v":0},{"$f":"Usage!$GO213","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR213","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO213","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS213","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV213","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA213","v":0},{"$f":"Usage!$GZ213","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB213","v":0},{"$f":"Tenant!$I213","v":0},{"$f":"Usage!$HF213","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH213","v":0},{"$f":"Usage!$HG213","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI213","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A214","v":213},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B214","v":0},{"$f":"Tenant!$C214","v":0},{"$f":"Tenant!$D214","v":0},{"$f":"Tenant!$E214","v":0},{"$f":"Tenant!$G214","v":0},{"$f":"Usage!$D214","v":"00:00:00"},{"$f":"Usage!$E214","v":"00:00:00"},{"$f":"Usage!$F214","v":0},{"$f":"Usage!$G214","v":0},{"$f":"Usage!$H214","v":0},{"$f":"Usage!$X214","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ214","v":0},{"$f":"Usage!$AA214","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD214","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BV214,Usage!$BS214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CK214,Usage!$CH214)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BW214,Usage!$BT214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CL214,Usage!$CI214)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BX214,Usage!$BU214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CM214,Usage!$CJ214)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CC214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CX214,Usage!$CU214)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CD214,Usage!$CA214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CY214,Usage!$CV214)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CE214,Usage!$CB214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CZ214,Usage!$CW214)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BV214,Usage!$BS214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CK214,Usage!$CH214)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BW214,Usage!$BT214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CL214,Usage!$CI214)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BX214,Usage!$BU214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CM214,Usage!$CJ214)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CC214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CX214,Usage!$CU214)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CD214,Usage!$CA214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CY214,Usage!$CV214)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CE214,Usage!$CB214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CZ214,Usage!$CW214)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M214=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO214","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M214=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB214","v":0},{"$f":"Usage!$DL214","v":0},{"$f":"SUM(Usage!$DR214,Usage!$DV214)","v":0},{"$f":"SUM(Usage!$DT214,Usage!$DX214)","v":0},{"$f":"Usage!$GF214","v":0},{"$f":"SUM(Usage!$DR214,Usage!$DT214,Usage!$DV214,Usage!$DX214,Usage!$GG214)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ214","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC214","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB214","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE214","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED214","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG214","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK214,Usage!$GL214),0)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BV214,Usage!$BS214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214=\"Summer\",Usage!$EK214,Usage!$EH214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BW214,Usage!$BT214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214=\"Summer\",Usage!$EL214,Usage!$EI214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BX214,Usage!$BU214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214=\"Summer\",Usage!$EM214,Usage!$EJ214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CC214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214=\"Summer\",Usage!$FN214,Usage!$FK214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CD214,Usage!$CA214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214=\"Summer\",Usage!$FO214,Usage!$FL214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CE214,Usage!$CB214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214=\"Summer\",Usage!$FP214,Usage!$FM214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z214<>\"Summer\",Usage!$BW214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214<>\"Summer\",Usage!$EK214,Usage!$EH214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BW214,Usage!$BT214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214<>\"Summer\",Usage!$EL214,Usage!$EI214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BX214,Usage!$BU214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214<>\"Summer\",Usage!$EM214,Usage!$EJ214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CC214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214<>\"Summer\",Usage!$FN214,Usage!$FK214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CD214,Usage!$CA214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214<>\"Summer\",Usage!$FO214,Usage!$FL214))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CE214,Usage!$CB214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M214<>\"Summer\",Usage!$FP214,Usage!$FM214))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM214","v":0},{"$f":"Usage!$GN214","v":0},{"$f":"Usage!$GN214","v":0},{"$f":"Usage!$GO214","v":0},{"$f":"Tenant!$H214","v":0},{"$f":"Usage!$GO214","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR214","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO214","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS214","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV214","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA214","v":0},{"$f":"Usage!$GZ214","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB214","v":0},{"$f":"Tenant!$I214","v":0},{"$f":"Usage!$HF214","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH214","v":0},{"$f":"Usage!$HG214","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI214","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A215","v":214},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B215","v":0},{"$f":"Tenant!$C215","v":0},{"$f":"Tenant!$D215","v":0},{"$f":"Tenant!$E215","v":0},{"$f":"Tenant!$G215","v":0},{"$f":"Usage!$D215","v":"00:00:00"},{"$f":"Usage!$E215","v":"00:00:00"},{"$f":"Usage!$F215","v":0},{"$f":"Usage!$G215","v":0},{"$f":"Usage!$H215","v":0},{"$f":"Usage!$X215","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ215","v":0},{"$f":"Usage!$AA215","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD215","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BV215,Usage!$BS215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CK215,Usage!$CH215)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BW215,Usage!$BT215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CL215,Usage!$CI215)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BX215,Usage!$BU215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CM215,Usage!$CJ215)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CC215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CX215,Usage!$CU215)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CD215,Usage!$CA215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CY215,Usage!$CV215)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CE215,Usage!$CB215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CZ215,Usage!$CW215)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BV215,Usage!$BS215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CK215,Usage!$CH215)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BW215,Usage!$BT215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CL215,Usage!$CI215)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BX215,Usage!$BU215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CM215,Usage!$CJ215)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CC215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CX215,Usage!$CU215)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CD215,Usage!$CA215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CY215,Usage!$CV215)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CE215,Usage!$CB215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CZ215,Usage!$CW215)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M215=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO215","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M215=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB215","v":0},{"$f":"Usage!$DL215","v":0},{"$f":"SUM(Usage!$DR215,Usage!$DV215)","v":0},{"$f":"SUM(Usage!$DT215,Usage!$DX215)","v":0},{"$f":"Usage!$GF215","v":0},{"$f":"SUM(Usage!$DR215,Usage!$DT215,Usage!$DV215,Usage!$DX215,Usage!$GG215)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ215","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC215","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB215","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE215","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED215","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG215","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK215,Usage!$GL215),0)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BV215,Usage!$BS215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215=\"Summer\",Usage!$EK215,Usage!$EH215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BW215,Usage!$BT215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215=\"Summer\",Usage!$EL215,Usage!$EI215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BX215,Usage!$BU215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215=\"Summer\",Usage!$EM215,Usage!$EJ215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CC215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215=\"Summer\",Usage!$FN215,Usage!$FK215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CD215,Usage!$CA215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215=\"Summer\",Usage!$FO215,Usage!$FL215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CE215,Usage!$CB215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215=\"Summer\",Usage!$FP215,Usage!$FM215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z215<>\"Summer\",Usage!$BW215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215<>\"Summer\",Usage!$EK215,Usage!$EH215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BW215,Usage!$BT215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215<>\"Summer\",Usage!$EL215,Usage!$EI215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BX215,Usage!$BU215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215<>\"Summer\",Usage!$EM215,Usage!$EJ215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CC215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215<>\"Summer\",Usage!$FN215,Usage!$FK215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CD215,Usage!$CA215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215<>\"Summer\",Usage!$FO215,Usage!$FL215))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CE215,Usage!$CB215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M215<>\"Summer\",Usage!$FP215,Usage!$FM215))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM215","v":0},{"$f":"Usage!$GN215","v":0},{"$f":"Usage!$GN215","v":0},{"$f":"Usage!$GO215","v":0},{"$f":"Tenant!$H215","v":0},{"$f":"Usage!$GO215","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR215","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO215","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS215","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV215","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA215","v":0},{"$f":"Usage!$GZ215","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB215","v":0},{"$f":"Tenant!$I215","v":0},{"$f":"Usage!$HF215","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH215","v":0},{"$f":"Usage!$HG215","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI215","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A216","v":215},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B216","v":0},{"$f":"Tenant!$C216","v":0},{"$f":"Tenant!$D216","v":0},{"$f":"Tenant!$E216","v":0},{"$f":"Tenant!$G216","v":0},{"$f":"Usage!$D216","v":"00:00:00"},{"$f":"Usage!$E216","v":"00:00:00"},{"$f":"Usage!$F216","v":0},{"$f":"Usage!$G216","v":0},{"$f":"Usage!$H216","v":0},{"$f":"Usage!$X216","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ216","v":0},{"$f":"Usage!$AA216","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD216","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BV216,Usage!$BS216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CK216,Usage!$CH216)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BW216,Usage!$BT216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CL216,Usage!$CI216)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BX216,Usage!$BU216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CM216,Usage!$CJ216)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CC216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CX216,Usage!$CU216)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CD216,Usage!$CA216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CY216,Usage!$CV216)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CE216,Usage!$CB216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CZ216,Usage!$CW216)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BV216,Usage!$BS216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CK216,Usage!$CH216)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BW216,Usage!$BT216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CL216,Usage!$CI216)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BX216,Usage!$BU216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CM216,Usage!$CJ216)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CC216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CX216,Usage!$CU216)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CD216,Usage!$CA216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CY216,Usage!$CV216)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CE216,Usage!$CB216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CZ216,Usage!$CW216)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M216=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO216","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M216=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB216","v":0},{"$f":"Usage!$DL216","v":0},{"$f":"SUM(Usage!$DR216,Usage!$DV216)","v":0},{"$f":"SUM(Usage!$DT216,Usage!$DX216)","v":0},{"$f":"Usage!$GF216","v":0},{"$f":"SUM(Usage!$DR216,Usage!$DT216,Usage!$DV216,Usage!$DX216,Usage!$GG216)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ216","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC216","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB216","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE216","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED216","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG216","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK216,Usage!$GL216),0)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BV216,Usage!$BS216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216=\"Summer\",Usage!$EK216,Usage!$EH216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BW216,Usage!$BT216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216=\"Summer\",Usage!$EL216,Usage!$EI216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BX216,Usage!$BU216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216=\"Summer\",Usage!$EM216,Usage!$EJ216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CC216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216=\"Summer\",Usage!$FN216,Usage!$FK216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CD216,Usage!$CA216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216=\"Summer\",Usage!$FO216,Usage!$FL216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CE216,Usage!$CB216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216=\"Summer\",Usage!$FP216,Usage!$FM216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z216<>\"Summer\",Usage!$BW216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216<>\"Summer\",Usage!$EK216,Usage!$EH216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BW216,Usage!$BT216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216<>\"Summer\",Usage!$EL216,Usage!$EI216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BX216,Usage!$BU216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216<>\"Summer\",Usage!$EM216,Usage!$EJ216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CC216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216<>\"Summer\",Usage!$FN216,Usage!$FK216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CD216,Usage!$CA216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216<>\"Summer\",Usage!$FO216,Usage!$FL216))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CE216,Usage!$CB216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M216<>\"Summer\",Usage!$FP216,Usage!$FM216))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM216","v":0},{"$f":"Usage!$GN216","v":0},{"$f":"Usage!$GN216","v":0},{"$f":"Usage!$GO216","v":0},{"$f":"Tenant!$H216","v":0},{"$f":"Usage!$GO216","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR216","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO216","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS216","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV216","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA216","v":0},{"$f":"Usage!$GZ216","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB216","v":0},{"$f":"Tenant!$I216","v":0},{"$f":"Usage!$HF216","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH216","v":0},{"$f":"Usage!$HG216","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI216","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A217","v":216},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B217","v":0},{"$f":"Tenant!$C217","v":0},{"$f":"Tenant!$D217","v":0},{"$f":"Tenant!$E217","v":0},{"$f":"Tenant!$G217","v":0},{"$f":"Usage!$D217","v":"00:00:00"},{"$f":"Usage!$E217","v":"00:00:00"},{"$f":"Usage!$F217","v":0},{"$f":"Usage!$G217","v":0},{"$f":"Usage!$H217","v":0},{"$f":"Usage!$X217","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ217","v":0},{"$f":"Usage!$AA217","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD217","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BV217,Usage!$BS217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CK217,Usage!$CH217)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BW217,Usage!$BT217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CL217,Usage!$CI217)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BX217,Usage!$BU217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CM217,Usage!$CJ217)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CC217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CX217,Usage!$CU217)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CD217,Usage!$CA217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CY217,Usage!$CV217)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CE217,Usage!$CB217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CZ217,Usage!$CW217)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BV217,Usage!$BS217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CK217,Usage!$CH217)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BW217,Usage!$BT217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CL217,Usage!$CI217)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BX217,Usage!$BU217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CM217,Usage!$CJ217)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CC217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CX217,Usage!$CU217)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CD217,Usage!$CA217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CY217,Usage!$CV217)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CE217,Usage!$CB217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CZ217,Usage!$CW217)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M217=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO217","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M217=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB217","v":0},{"$f":"Usage!$DL217","v":0},{"$f":"SUM(Usage!$DR217,Usage!$DV217)","v":0},{"$f":"SUM(Usage!$DT217,Usage!$DX217)","v":0},{"$f":"Usage!$GF217","v":0},{"$f":"SUM(Usage!$DR217,Usage!$DT217,Usage!$DV217,Usage!$DX217,Usage!$GG217)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ217","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC217","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB217","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE217","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED217","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG217","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK217,Usage!$GL217),0)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BV217,Usage!$BS217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217=\"Summer\",Usage!$EK217,Usage!$EH217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BW217,Usage!$BT217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217=\"Summer\",Usage!$EL217,Usage!$EI217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BX217,Usage!$BU217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217=\"Summer\",Usage!$EM217,Usage!$EJ217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CC217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217=\"Summer\",Usage!$FN217,Usage!$FK217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CD217,Usage!$CA217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217=\"Summer\",Usage!$FO217,Usage!$FL217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CE217,Usage!$CB217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217=\"Summer\",Usage!$FP217,Usage!$FM217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$BW217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217<>\"Summer\",Usage!$EK217,Usage!$EH217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BW217,Usage!$BT217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217<>\"Summer\",Usage!$EL217,Usage!$EI217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BX217,Usage!$BU217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217<>\"Summer\",Usage!$EM217,Usage!$EJ217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CC217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217<>\"Summer\",Usage!$FN217,Usage!$FK217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CD217,Usage!$CA217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217<>\"Summer\",Usage!$FO217,Usage!$FL217))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CE217,Usage!$CB217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M217<>\"Summer\",Usage!$FP217,Usage!$FM217))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM217","v":0},{"$f":"Usage!$GN217","v":0},{"$f":"Usage!$GN217","v":0},{"$f":"Usage!$GO217","v":0},{"$f":"Tenant!$H217","v":0},{"$f":"Usage!$GO217","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR217","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO217","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS217","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV217","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA217","v":0},{"$f":"Usage!$GZ217","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB217","v":0},{"$f":"Tenant!$I217","v":0},{"$f":"Usage!$HF217","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH217","v":0},{"$f":"Usage!$HG217","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI217","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A218","v":217},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B218","v":0},{"$f":"Tenant!$C218","v":0},{"$f":"Tenant!$D218","v":0},{"$f":"Tenant!$E218","v":0},{"$f":"Tenant!$G218","v":0},{"$f":"Usage!$D218","v":"00:00:00"},{"$f":"Usage!$E218","v":"00:00:00"},{"$f":"Usage!$F218","v":0},{"$f":"Usage!$G218","v":0},{"$f":"Usage!$H218","v":0},{"$f":"Usage!$X218","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ218","v":0},{"$f":"Usage!$AA218","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD218","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BV218,Usage!$BS218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CK218,Usage!$CH218)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BW218,Usage!$BT218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CL218,Usage!$CI218)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BX218,Usage!$BU218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CM218,Usage!$CJ218)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CC218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CX218,Usage!$CU218)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CD218,Usage!$CA218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CY218,Usage!$CV218)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CE218,Usage!$CB218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CZ218,Usage!$CW218)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BV218,Usage!$BS218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CK218,Usage!$CH218)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BW218,Usage!$BT218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CL218,Usage!$CI218)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BX218,Usage!$BU218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CM218,Usage!$CJ218)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CC218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CX218,Usage!$CU218)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CD218,Usage!$CA218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CY218,Usage!$CV218)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CE218,Usage!$CB218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CZ218,Usage!$CW218)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M218=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO218","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M218=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB218","v":0},{"$f":"Usage!$DL218","v":0},{"$f":"SUM(Usage!$DR218,Usage!$DV218)","v":0},{"$f":"SUM(Usage!$DT218,Usage!$DX218)","v":0},{"$f":"Usage!$GF218","v":0},{"$f":"SUM(Usage!$DR218,Usage!$DT218,Usage!$DV218,Usage!$DX218,Usage!$GG218)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ218","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC218","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB218","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE218","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED218","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG218","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK218,Usage!$GL218),0)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BV218,Usage!$BS218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218=\"Summer\",Usage!$EK218,Usage!$EH218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BW218,Usage!$BT218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218=\"Summer\",Usage!$EL218,Usage!$EI218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BX218,Usage!$BU218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218=\"Summer\",Usage!$EM218,Usage!$EJ218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CC218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218=\"Summer\",Usage!$FN218,Usage!$FK218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CD218,Usage!$CA218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218=\"Summer\",Usage!$FO218,Usage!$FL218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CE218,Usage!$CB218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218=\"Summer\",Usage!$FP218,Usage!$FM218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z218<>\"Summer\",Usage!$BW218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218<>\"Summer\",Usage!$EK218,Usage!$EH218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BW218,Usage!$BT218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218<>\"Summer\",Usage!$EL218,Usage!$EI218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BX218,Usage!$BU218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218<>\"Summer\",Usage!$EM218,Usage!$EJ218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CC218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218<>\"Summer\",Usage!$FN218,Usage!$FK218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CD218,Usage!$CA218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218<>\"Summer\",Usage!$FO218,Usage!$FL218))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CE218,Usage!$CB218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M218<>\"Summer\",Usage!$FP218,Usage!$FM218))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM218","v":0},{"$f":"Usage!$GN218","v":0},{"$f":"Usage!$GN218","v":0},{"$f":"Usage!$GO218","v":0},{"$f":"Tenant!$H218","v":0},{"$f":"Usage!$GO218","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR218","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO218","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS218","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV218","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA218","v":0},{"$f":"Usage!$GZ218","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB218","v":0},{"$f":"Tenant!$I218","v":0},{"$f":"Usage!$HF218","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH218","v":0},{"$f":"Usage!$HG218","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI218","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A219","v":218},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B219","v":0},{"$f":"Tenant!$C219","v":0},{"$f":"Tenant!$D219","v":0},{"$f":"Tenant!$E219","v":0},{"$f":"Tenant!$G219","v":0},{"$f":"Usage!$D219","v":"00:00:00"},{"$f":"Usage!$E219","v":"00:00:00"},{"$f":"Usage!$F219","v":0},{"$f":"Usage!$G219","v":0},{"$f":"Usage!$H219","v":0},{"$f":"Usage!$X219","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ219","v":0},{"$f":"Usage!$AA219","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD219","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BV219,Usage!$BS219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CK219,Usage!$CH219)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BW219,Usage!$BT219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CL219,Usage!$CI219)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BX219,Usage!$BU219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CM219,Usage!$CJ219)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CC219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CX219,Usage!$CU219)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CD219,Usage!$CA219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CY219,Usage!$CV219)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CE219,Usage!$CB219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CZ219,Usage!$CW219)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BV219,Usage!$BS219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CK219,Usage!$CH219)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BW219,Usage!$BT219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CL219,Usage!$CI219)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BX219,Usage!$BU219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CM219,Usage!$CJ219)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CC219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CX219,Usage!$CU219)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CD219,Usage!$CA219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CY219,Usage!$CV219)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CE219,Usage!$CB219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CZ219,Usage!$CW219)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M219=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO219","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M219=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB219","v":0},{"$f":"Usage!$DL219","v":0},{"$f":"SUM(Usage!$DR219,Usage!$DV219)","v":0},{"$f":"SUM(Usage!$DT219,Usage!$DX219)","v":0},{"$f":"Usage!$GF219","v":0},{"$f":"SUM(Usage!$DR219,Usage!$DT219,Usage!$DV219,Usage!$DX219,Usage!$GG219)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ219","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC219","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB219","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE219","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED219","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG219","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK219,Usage!$GL219),0)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BV219,Usage!$BS219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219=\"Summer\",Usage!$EK219,Usage!$EH219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BW219,Usage!$BT219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219=\"Summer\",Usage!$EL219,Usage!$EI219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BX219,Usage!$BU219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219=\"Summer\",Usage!$EM219,Usage!$EJ219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CC219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219=\"Summer\",Usage!$FN219,Usage!$FK219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CD219,Usage!$CA219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219=\"Summer\",Usage!$FO219,Usage!$FL219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CE219,Usage!$CB219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219=\"Summer\",Usage!$FP219,Usage!$FM219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z219<>\"Summer\",Usage!$BW219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219<>\"Summer\",Usage!$EK219,Usage!$EH219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BW219,Usage!$BT219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219<>\"Summer\",Usage!$EL219,Usage!$EI219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BX219,Usage!$BU219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219<>\"Summer\",Usage!$EM219,Usage!$EJ219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CC219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219<>\"Summer\",Usage!$FN219,Usage!$FK219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CD219,Usage!$CA219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219<>\"Summer\",Usage!$FO219,Usage!$FL219))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CE219,Usage!$CB219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M219<>\"Summer\",Usage!$FP219,Usage!$FM219))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM219","v":0},{"$f":"Usage!$GN219","v":0},{"$f":"Usage!$GN219","v":0},{"$f":"Usage!$GO219","v":0},{"$f":"Tenant!$H219","v":0},{"$f":"Usage!$GO219","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR219","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO219","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS219","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV219","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA219","v":0},{"$f":"Usage!$GZ219","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB219","v":0},{"$f":"Tenant!$I219","v":0},{"$f":"Usage!$HF219","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH219","v":0},{"$f":"Usage!$HG219","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI219","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A220","v":219},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B220","v":0},{"$f":"Tenant!$C220","v":0},{"$f":"Tenant!$D220","v":0},{"$f":"Tenant!$E220","v":0},{"$f":"Tenant!$G220","v":0},{"$f":"Usage!$D220","v":"00:00:00"},{"$f":"Usage!$E220","v":"00:00:00"},{"$f":"Usage!$F220","v":0},{"$f":"Usage!$G220","v":0},{"$f":"Usage!$H220","v":0},{"$f":"Usage!$X220","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ220","v":0},{"$f":"Usage!$AA220","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD220","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BV220,Usage!$BS220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CK220,Usage!$CH220)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BW220,Usage!$BT220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CL220,Usage!$CI220)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BX220,Usage!$BU220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CM220,Usage!$CJ220)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CC220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CX220,Usage!$CU220)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CD220,Usage!$CA220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CY220,Usage!$CV220)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CE220,Usage!$CB220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CZ220,Usage!$CW220)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BV220,Usage!$BS220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CK220,Usage!$CH220)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BW220,Usage!$BT220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CL220,Usage!$CI220)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BX220,Usage!$BU220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CM220,Usage!$CJ220)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CC220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CX220,Usage!$CU220)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CD220,Usage!$CA220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CY220,Usage!$CV220)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CE220,Usage!$CB220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CZ220,Usage!$CW220)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M220=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO220","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M220=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB220","v":0},{"$f":"Usage!$DL220","v":0},{"$f":"SUM(Usage!$DR220,Usage!$DV220)","v":0},{"$f":"SUM(Usage!$DT220,Usage!$DX220)","v":0},{"$f":"Usage!$GF220","v":0},{"$f":"SUM(Usage!$DR220,Usage!$DT220,Usage!$DV220,Usage!$DX220,Usage!$GG220)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ220","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC220","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB220","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE220","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED220","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG220","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK220,Usage!$GL220),0)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BV220,Usage!$BS220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220=\"Summer\",Usage!$EK220,Usage!$EH220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BW220,Usage!$BT220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220=\"Summer\",Usage!$EL220,Usage!$EI220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BX220,Usage!$BU220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220=\"Summer\",Usage!$EM220,Usage!$EJ220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CC220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220=\"Summer\",Usage!$FN220,Usage!$FK220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CD220,Usage!$CA220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220=\"Summer\",Usage!$FO220,Usage!$FL220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CE220,Usage!$CB220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220=\"Summer\",Usage!$FP220,Usage!$FM220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$BW220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220<>\"Summer\",Usage!$EK220,Usage!$EH220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BW220,Usage!$BT220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220<>\"Summer\",Usage!$EL220,Usage!$EI220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BX220,Usage!$BU220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220<>\"Summer\",Usage!$EM220,Usage!$EJ220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CC220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220<>\"Summer\",Usage!$FN220,Usage!$FK220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CD220,Usage!$CA220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220<>\"Summer\",Usage!$FO220,Usage!$FL220))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CE220,Usage!$CB220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M220<>\"Summer\",Usage!$FP220,Usage!$FM220))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM220","v":0},{"$f":"Usage!$GN220","v":0},{"$f":"Usage!$GN220","v":0},{"$f":"Usage!$GO220","v":0},{"$f":"Tenant!$H220","v":0},{"$f":"Usage!$GO220","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR220","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO220","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS220","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV220","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA220","v":0},{"$f":"Usage!$GZ220","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB220","v":0},{"$f":"Tenant!$I220","v":0},{"$f":"Usage!$HF220","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH220","v":0},{"$f":"Usage!$HG220","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI220","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A221","v":220},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B221","v":0},{"$f":"Tenant!$C221","v":0},{"$f":"Tenant!$D221","v":0},{"$f":"Tenant!$E221","v":0},{"$f":"Tenant!$G221","v":0},{"$f":"Usage!$D221","v":"00:00:00"},{"$f":"Usage!$E221","v":"00:00:00"},{"$f":"Usage!$F221","v":0},{"$f":"Usage!$G221","v":0},{"$f":"Usage!$H221","v":0},{"$f":"Usage!$X221","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ221","v":0},{"$f":"Usage!$AA221","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD221","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BV221,Usage!$BS221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CK221,Usage!$CH221)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BW221,Usage!$BT221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CL221,Usage!$CI221)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BX221,Usage!$BU221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CM221,Usage!$CJ221)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CC221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CX221,Usage!$CU221)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CD221,Usage!$CA221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CY221,Usage!$CV221)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CE221,Usage!$CB221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CZ221,Usage!$CW221)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BV221,Usage!$BS221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CK221,Usage!$CH221)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BW221,Usage!$BT221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CL221,Usage!$CI221)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BX221,Usage!$BU221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CM221,Usage!$CJ221)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CC221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CX221,Usage!$CU221)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CD221,Usage!$CA221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CY221,Usage!$CV221)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CE221,Usage!$CB221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CZ221,Usage!$CW221)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M221=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO221","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M221=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB221","v":0},{"$f":"Usage!$DL221","v":0},{"$f":"SUM(Usage!$DR221,Usage!$DV221)","v":0},{"$f":"SUM(Usage!$DT221,Usage!$DX221)","v":0},{"$f":"Usage!$GF221","v":0},{"$f":"SUM(Usage!$DR221,Usage!$DT221,Usage!$DV221,Usage!$DX221,Usage!$GG221)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ221","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC221","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB221","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE221","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED221","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG221","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK221,Usage!$GL221),0)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BV221,Usage!$BS221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221=\"Summer\",Usage!$EK221,Usage!$EH221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BW221,Usage!$BT221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221=\"Summer\",Usage!$EL221,Usage!$EI221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BX221,Usage!$BU221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221=\"Summer\",Usage!$EM221,Usage!$EJ221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CC221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221=\"Summer\",Usage!$FN221,Usage!$FK221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CD221,Usage!$CA221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221=\"Summer\",Usage!$FO221,Usage!$FL221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CE221,Usage!$CB221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221=\"Summer\",Usage!$FP221,Usage!$FM221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z221<>\"Summer\",Usage!$BW221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221<>\"Summer\",Usage!$EK221,Usage!$EH221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BW221,Usage!$BT221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221<>\"Summer\",Usage!$EL221,Usage!$EI221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BX221,Usage!$BU221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221<>\"Summer\",Usage!$EM221,Usage!$EJ221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CC221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221<>\"Summer\",Usage!$FN221,Usage!$FK221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CD221,Usage!$CA221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221<>\"Summer\",Usage!$FO221,Usage!$FL221))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CE221,Usage!$CB221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M221<>\"Summer\",Usage!$FP221,Usage!$FM221))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM221","v":0},{"$f":"Usage!$GN221","v":0},{"$f":"Usage!$GN221","v":0},{"$f":"Usage!$GO221","v":0},{"$f":"Tenant!$H221","v":0},{"$f":"Usage!$GO221","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR221","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO221","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS221","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV221","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA221","v":0},{"$f":"Usage!$GZ221","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB221","v":0},{"$f":"Tenant!$I221","v":0},{"$f":"Usage!$HF221","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH221","v":0},{"$f":"Usage!$HG221","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI221","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A222","v":221},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B222","v":0},{"$f":"Tenant!$C222","v":0},{"$f":"Tenant!$D222","v":0},{"$f":"Tenant!$E222","v":0},{"$f":"Tenant!$G222","v":0},{"$f":"Usage!$D222","v":"00:00:00"},{"$f":"Usage!$E222","v":"00:00:00"},{"$f":"Usage!$F222","v":0},{"$f":"Usage!$G222","v":0},{"$f":"Usage!$H222","v":0},{"$f":"Usage!$X222","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ222","v":0},{"$f":"Usage!$AA222","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD222","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BV222,Usage!$BS222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CK222,Usage!$CH222)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BW222,Usage!$BT222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CL222,Usage!$CI222)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BX222,Usage!$BU222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CM222,Usage!$CJ222)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CC222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CX222,Usage!$CU222)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CD222,Usage!$CA222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CY222,Usage!$CV222)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CE222,Usage!$CB222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CZ222,Usage!$CW222)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BV222,Usage!$BS222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CK222,Usage!$CH222)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BW222,Usage!$BT222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CL222,Usage!$CI222)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BX222,Usage!$BU222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CM222,Usage!$CJ222)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CC222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CX222,Usage!$CU222)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CD222,Usage!$CA222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CY222,Usage!$CV222)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CE222,Usage!$CB222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CZ222,Usage!$CW222)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M222=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO222","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M222=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB222","v":0},{"$f":"Usage!$DL222","v":0},{"$f":"SUM(Usage!$DR222,Usage!$DV222)","v":0},{"$f":"SUM(Usage!$DT222,Usage!$DX222)","v":0},{"$f":"Usage!$GF222","v":0},{"$f":"SUM(Usage!$DR222,Usage!$DT222,Usage!$DV222,Usage!$DX222,Usage!$GG222)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ222","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC222","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB222","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE222","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED222","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG222","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK222,Usage!$GL222),0)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BV222,Usage!$BS222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222=\"Summer\",Usage!$EK222,Usage!$EH222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BW222,Usage!$BT222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222=\"Summer\",Usage!$EL222,Usage!$EI222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BX222,Usage!$BU222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222=\"Summer\",Usage!$EM222,Usage!$EJ222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CC222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222=\"Summer\",Usage!$FN222,Usage!$FK222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CD222,Usage!$CA222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222=\"Summer\",Usage!$FO222,Usage!$FL222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CE222,Usage!$CB222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222=\"Summer\",Usage!$FP222,Usage!$FM222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$BW222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222<>\"Summer\",Usage!$EK222,Usage!$EH222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BW222,Usage!$BT222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222<>\"Summer\",Usage!$EL222,Usage!$EI222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BX222,Usage!$BU222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222<>\"Summer\",Usage!$EM222,Usage!$EJ222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CC222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222<>\"Summer\",Usage!$FN222,Usage!$FK222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CD222,Usage!$CA222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222<>\"Summer\",Usage!$FO222,Usage!$FL222))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CE222,Usage!$CB222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M222<>\"Summer\",Usage!$FP222,Usage!$FM222))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM222","v":0},{"$f":"Usage!$GN222","v":0},{"$f":"Usage!$GN222","v":0},{"$f":"Usage!$GO222","v":0},{"$f":"Tenant!$H222","v":0},{"$f":"Usage!$GO222","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR222","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO222","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS222","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV222","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA222","v":0},{"$f":"Usage!$GZ222","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB222","v":0},{"$f":"Tenant!$I222","v":0},{"$f":"Usage!$HF222","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH222","v":0},{"$f":"Usage!$HG222","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI222","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A223","v":222},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B223","v":0},{"$f":"Tenant!$C223","v":0},{"$f":"Tenant!$D223","v":0},{"$f":"Tenant!$E223","v":0},{"$f":"Tenant!$G223","v":0},{"$f":"Usage!$D223","v":"00:00:00"},{"$f":"Usage!$E223","v":"00:00:00"},{"$f":"Usage!$F223","v":0},{"$f":"Usage!$G223","v":0},{"$f":"Usage!$H223","v":0},{"$f":"Usage!$X223","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ223","v":0},{"$f":"Usage!$AA223","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD223","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BV223,Usage!$BS223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CK223,Usage!$CH223)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BW223,Usage!$BT223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CL223,Usage!$CI223)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BX223,Usage!$BU223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CM223,Usage!$CJ223)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CC223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CX223,Usage!$CU223)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CD223,Usage!$CA223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CY223,Usage!$CV223)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CE223,Usage!$CB223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CZ223,Usage!$CW223)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BV223,Usage!$BS223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CK223,Usage!$CH223)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BW223,Usage!$BT223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CL223,Usage!$CI223)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BX223,Usage!$BU223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CM223,Usage!$CJ223)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CC223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CX223,Usage!$CU223)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CD223,Usage!$CA223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CY223,Usage!$CV223)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CE223,Usage!$CB223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CZ223,Usage!$CW223)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M223=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO223","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M223=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB223","v":0},{"$f":"Usage!$DL223","v":0},{"$f":"SUM(Usage!$DR223,Usage!$DV223)","v":0},{"$f":"SUM(Usage!$DT223,Usage!$DX223)","v":0},{"$f":"Usage!$GF223","v":0},{"$f":"SUM(Usage!$DR223,Usage!$DT223,Usage!$DV223,Usage!$DX223,Usage!$GG223)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ223","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC223","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB223","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE223","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED223","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG223","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK223,Usage!$GL223),0)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BV223,Usage!$BS223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223=\"Summer\",Usage!$EK223,Usage!$EH223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BW223,Usage!$BT223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223=\"Summer\",Usage!$EL223,Usage!$EI223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BX223,Usage!$BU223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223=\"Summer\",Usage!$EM223,Usage!$EJ223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CC223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223=\"Summer\",Usage!$FN223,Usage!$FK223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CD223,Usage!$CA223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223=\"Summer\",Usage!$FO223,Usage!$FL223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CE223,Usage!$CB223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223=\"Summer\",Usage!$FP223,Usage!$FM223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z223<>\"Summer\",Usage!$BW223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223<>\"Summer\",Usage!$EK223,Usage!$EH223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BW223,Usage!$BT223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223<>\"Summer\",Usage!$EL223,Usage!$EI223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BX223,Usage!$BU223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223<>\"Summer\",Usage!$EM223,Usage!$EJ223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CC223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223<>\"Summer\",Usage!$FN223,Usage!$FK223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CD223,Usage!$CA223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223<>\"Summer\",Usage!$FO223,Usage!$FL223))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CE223,Usage!$CB223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M223<>\"Summer\",Usage!$FP223,Usage!$FM223))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM223","v":0},{"$f":"Usage!$GN223","v":0},{"$f":"Usage!$GN223","v":0},{"$f":"Usage!$GO223","v":0},{"$f":"Tenant!$H223","v":0},{"$f":"Usage!$GO223","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR223","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO223","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS223","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV223","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA223","v":0},{"$f":"Usage!$GZ223","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB223","v":0},{"$f":"Tenant!$I223","v":0},{"$f":"Usage!$HF223","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH223","v":0},{"$f":"Usage!$HG223","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI223","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A224","v":223},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B224","v":0},{"$f":"Tenant!$C224","v":0},{"$f":"Tenant!$D224","v":0},{"$f":"Tenant!$E224","v":0},{"$f":"Tenant!$G224","v":0},{"$f":"Usage!$D224","v":"00:00:00"},{"$f":"Usage!$E224","v":"00:00:00"},{"$f":"Usage!$F224","v":0},{"$f":"Usage!$G224","v":0},{"$f":"Usage!$H224","v":0},{"$f":"Usage!$X224","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ224","v":0},{"$f":"Usage!$AA224","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD224","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BV224,Usage!$BS224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CK224,Usage!$CH224)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BW224,Usage!$BT224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CL224,Usage!$CI224)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BX224,Usage!$BU224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CM224,Usage!$CJ224)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CC224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CX224,Usage!$CU224)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CD224,Usage!$CA224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CY224,Usage!$CV224)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CE224,Usage!$CB224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CZ224,Usage!$CW224)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BV224,Usage!$BS224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CK224,Usage!$CH224)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BW224,Usage!$BT224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CL224,Usage!$CI224)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BX224,Usage!$BU224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CM224,Usage!$CJ224)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CC224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CX224,Usage!$CU224)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CD224,Usage!$CA224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CY224,Usage!$CV224)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CE224,Usage!$CB224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CZ224,Usage!$CW224)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M224=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO224","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M224=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB224","v":0},{"$f":"Usage!$DL224","v":0},{"$f":"SUM(Usage!$DR224,Usage!$DV224)","v":0},{"$f":"SUM(Usage!$DT224,Usage!$DX224)","v":0},{"$f":"Usage!$GF224","v":0},{"$f":"SUM(Usage!$DR224,Usage!$DT224,Usage!$DV224,Usage!$DX224,Usage!$GG224)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ224","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC224","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB224","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE224","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED224","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG224","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK224,Usage!$GL224),0)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BV224,Usage!$BS224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224=\"Summer\",Usage!$EK224,Usage!$EH224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BW224,Usage!$BT224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224=\"Summer\",Usage!$EL224,Usage!$EI224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BX224,Usage!$BU224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224=\"Summer\",Usage!$EM224,Usage!$EJ224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CC224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224=\"Summer\",Usage!$FN224,Usage!$FK224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CD224,Usage!$CA224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224=\"Summer\",Usage!$FO224,Usage!$FL224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CE224,Usage!$CB224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224=\"Summer\",Usage!$FP224,Usage!$FM224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z224<>\"Summer\",Usage!$BW224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224<>\"Summer\",Usage!$EK224,Usage!$EH224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BW224,Usage!$BT224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224<>\"Summer\",Usage!$EL224,Usage!$EI224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BX224,Usage!$BU224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224<>\"Summer\",Usage!$EM224,Usage!$EJ224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CC224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224<>\"Summer\",Usage!$FN224,Usage!$FK224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CD224,Usage!$CA224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224<>\"Summer\",Usage!$FO224,Usage!$FL224))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CE224,Usage!$CB224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M224<>\"Summer\",Usage!$FP224,Usage!$FM224))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM224","v":0},{"$f":"Usage!$GN224","v":0},{"$f":"Usage!$GN224","v":0},{"$f":"Usage!$GO224","v":0},{"$f":"Tenant!$H224","v":0},{"$f":"Usage!$GO224","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR224","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO224","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS224","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV224","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA224","v":0},{"$f":"Usage!$GZ224","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB224","v":0},{"$f":"Tenant!$I224","v":0},{"$f":"Usage!$HF224","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH224","v":0},{"$f":"Usage!$HG224","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI224","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A225","v":224},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B225","v":0},{"$f":"Tenant!$C225","v":0},{"$f":"Tenant!$D225","v":0},{"$f":"Tenant!$E225","v":0},{"$f":"Tenant!$G225","v":0},{"$f":"Usage!$D225","v":"00:00:00"},{"$f":"Usage!$E225","v":"00:00:00"},{"$f":"Usage!$F225","v":0},{"$f":"Usage!$G225","v":0},{"$f":"Usage!$H225","v":0},{"$f":"Usage!$X225","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ225","v":0},{"$f":"Usage!$AA225","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD225","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BV225,Usage!$BS225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CK225,Usage!$CH225)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BW225,Usage!$BT225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CL225,Usage!$CI225)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BX225,Usage!$BU225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CM225,Usage!$CJ225)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CC225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CX225,Usage!$CU225)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CD225,Usage!$CA225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CY225,Usage!$CV225)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CE225,Usage!$CB225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CZ225,Usage!$CW225)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BV225,Usage!$BS225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CK225,Usage!$CH225)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BW225,Usage!$BT225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CL225,Usage!$CI225)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BX225,Usage!$BU225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CM225,Usage!$CJ225)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CC225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CX225,Usage!$CU225)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CD225,Usage!$CA225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CY225,Usage!$CV225)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CE225,Usage!$CB225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CZ225,Usage!$CW225)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M225=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO225","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M225=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB225","v":0},{"$f":"Usage!$DL225","v":0},{"$f":"SUM(Usage!$DR225,Usage!$DV225)","v":0},{"$f":"SUM(Usage!$DT225,Usage!$DX225)","v":0},{"$f":"Usage!$GF225","v":0},{"$f":"SUM(Usage!$DR225,Usage!$DT225,Usage!$DV225,Usage!$DX225,Usage!$GG225)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ225","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC225","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB225","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE225","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED225","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG225","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK225,Usage!$GL225),0)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BV225,Usage!$BS225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225=\"Summer\",Usage!$EK225,Usage!$EH225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BW225,Usage!$BT225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225=\"Summer\",Usage!$EL225,Usage!$EI225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BX225,Usage!$BU225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225=\"Summer\",Usage!$EM225,Usage!$EJ225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CC225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225=\"Summer\",Usage!$FN225,Usage!$FK225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CD225,Usage!$CA225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225=\"Summer\",Usage!$FO225,Usage!$FL225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CE225,Usage!$CB225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225=\"Summer\",Usage!$FP225,Usage!$FM225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z225<>\"Summer\",Usage!$BW225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225<>\"Summer\",Usage!$EK225,Usage!$EH225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BW225,Usage!$BT225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225<>\"Summer\",Usage!$EL225,Usage!$EI225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BX225,Usage!$BU225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225<>\"Summer\",Usage!$EM225,Usage!$EJ225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CC225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225<>\"Summer\",Usage!$FN225,Usage!$FK225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CD225,Usage!$CA225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225<>\"Summer\",Usage!$FO225,Usage!$FL225))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CE225,Usage!$CB225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M225<>\"Summer\",Usage!$FP225,Usage!$FM225))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM225","v":0},{"$f":"Usage!$GN225","v":0},{"$f":"Usage!$GN225","v":0},{"$f":"Usage!$GO225","v":0},{"$f":"Tenant!$H225","v":0},{"$f":"Usage!$GO225","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR225","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO225","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS225","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV225","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA225","v":0},{"$f":"Usage!$GZ225","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB225","v":0},{"$f":"Tenant!$I225","v":0},{"$f":"Usage!$HF225","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH225","v":0},{"$f":"Usage!$HG225","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI225","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A226","v":225},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B226","v":0},{"$f":"Tenant!$C226","v":0},{"$f":"Tenant!$D226","v":0},{"$f":"Tenant!$E226","v":0},{"$f":"Tenant!$G226","v":0},{"$f":"Usage!$D226","v":"00:00:00"},{"$f":"Usage!$E226","v":"00:00:00"},{"$f":"Usage!$F226","v":0},{"$f":"Usage!$G226","v":0},{"$f":"Usage!$H226","v":0},{"$f":"Usage!$X226","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ226","v":0},{"$f":"Usage!$AA226","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD226","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BV226,Usage!$BS226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CK226,Usage!$CH226)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BW226,Usage!$BT226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CL226,Usage!$CI226)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BX226,Usage!$BU226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CM226,Usage!$CJ226)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CC226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CX226,Usage!$CU226)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CD226,Usage!$CA226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CY226,Usage!$CV226)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CE226,Usage!$CB226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CZ226,Usage!$CW226)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BV226,Usage!$BS226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CK226,Usage!$CH226)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BW226,Usage!$BT226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CL226,Usage!$CI226)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BX226,Usage!$BU226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CM226,Usage!$CJ226)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CC226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CX226,Usage!$CU226)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CD226,Usage!$CA226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CY226,Usage!$CV226)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CE226,Usage!$CB226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CZ226,Usage!$CW226)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M226=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO226","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M226=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB226","v":0},{"$f":"Usage!$DL226","v":0},{"$f":"SUM(Usage!$DR226,Usage!$DV226)","v":0},{"$f":"SUM(Usage!$DT226,Usage!$DX226)","v":0},{"$f":"Usage!$GF226","v":0},{"$f":"SUM(Usage!$DR226,Usage!$DT226,Usage!$DV226,Usage!$DX226,Usage!$GG226)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ226","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC226","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB226","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE226","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED226","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG226","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK226,Usage!$GL226),0)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BV226,Usage!$BS226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226=\"Summer\",Usage!$EK226,Usage!$EH226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BW226,Usage!$BT226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226=\"Summer\",Usage!$EL226,Usage!$EI226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BX226,Usage!$BU226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226=\"Summer\",Usage!$EM226,Usage!$EJ226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CC226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226=\"Summer\",Usage!$FN226,Usage!$FK226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CD226,Usage!$CA226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226=\"Summer\",Usage!$FO226,Usage!$FL226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CE226,Usage!$CB226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226=\"Summer\",Usage!$FP226,Usage!$FM226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z226<>\"Summer\",Usage!$BW226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226<>\"Summer\",Usage!$EK226,Usage!$EH226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BW226,Usage!$BT226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226<>\"Summer\",Usage!$EL226,Usage!$EI226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BX226,Usage!$BU226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226<>\"Summer\",Usage!$EM226,Usage!$EJ226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CC226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226<>\"Summer\",Usage!$FN226,Usage!$FK226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CD226,Usage!$CA226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226<>\"Summer\",Usage!$FO226,Usage!$FL226))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CE226,Usage!$CB226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M226<>\"Summer\",Usage!$FP226,Usage!$FM226))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM226","v":0},{"$f":"Usage!$GN226","v":0},{"$f":"Usage!$GN226","v":0},{"$f":"Usage!$GO226","v":0},{"$f":"Tenant!$H226","v":0},{"$f":"Usage!$GO226","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR226","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO226","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS226","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV226","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA226","v":0},{"$f":"Usage!$GZ226","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB226","v":0},{"$f":"Tenant!$I226","v":0},{"$f":"Usage!$HF226","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH226","v":0},{"$f":"Usage!$HG226","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI226","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A227","v":226},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B227","v":0},{"$f":"Tenant!$C227","v":0},{"$f":"Tenant!$D227","v":0},{"$f":"Tenant!$E227","v":0},{"$f":"Tenant!$G227","v":0},{"$f":"Usage!$D227","v":"00:00:00"},{"$f":"Usage!$E227","v":"00:00:00"},{"$f":"Usage!$F227","v":0},{"$f":"Usage!$G227","v":0},{"$f":"Usage!$H227","v":0},{"$f":"Usage!$X227","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ227","v":0},{"$f":"Usage!$AA227","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD227","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BV227,Usage!$BS227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CK227,Usage!$CH227)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BW227,Usage!$BT227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CL227,Usage!$CI227)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BX227,Usage!$BU227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CM227,Usage!$CJ227)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CC227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CX227,Usage!$CU227)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CD227,Usage!$CA227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CY227,Usage!$CV227)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CE227,Usage!$CB227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CZ227,Usage!$CW227)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BV227,Usage!$BS227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CK227,Usage!$CH227)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BW227,Usage!$BT227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CL227,Usage!$CI227)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BX227,Usage!$BU227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CM227,Usage!$CJ227)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CC227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CX227,Usage!$CU227)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CD227,Usage!$CA227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CY227,Usage!$CV227)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CE227,Usage!$CB227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CZ227,Usage!$CW227)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M227=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO227","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M227=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB227","v":0},{"$f":"Usage!$DL227","v":0},{"$f":"SUM(Usage!$DR227,Usage!$DV227)","v":0},{"$f":"SUM(Usage!$DT227,Usage!$DX227)","v":0},{"$f":"Usage!$GF227","v":0},{"$f":"SUM(Usage!$DR227,Usage!$DT227,Usage!$DV227,Usage!$DX227,Usage!$GG227)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ227","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC227","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB227","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE227","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED227","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG227","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK227,Usage!$GL227),0)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BV227,Usage!$BS227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227=\"Summer\",Usage!$EK227,Usage!$EH227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BW227,Usage!$BT227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227=\"Summer\",Usage!$EL227,Usage!$EI227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BX227,Usage!$BU227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227=\"Summer\",Usage!$EM227,Usage!$EJ227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CC227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227=\"Summer\",Usage!$FN227,Usage!$FK227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CD227,Usage!$CA227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227=\"Summer\",Usage!$FO227,Usage!$FL227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CE227,Usage!$CB227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227=\"Summer\",Usage!$FP227,Usage!$FM227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$BW227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227<>\"Summer\",Usage!$EK227,Usage!$EH227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BW227,Usage!$BT227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227<>\"Summer\",Usage!$EL227,Usage!$EI227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BX227,Usage!$BU227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227<>\"Summer\",Usage!$EM227,Usage!$EJ227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CC227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227<>\"Summer\",Usage!$FN227,Usage!$FK227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CD227,Usage!$CA227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227<>\"Summer\",Usage!$FO227,Usage!$FL227))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CE227,Usage!$CB227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M227<>\"Summer\",Usage!$FP227,Usage!$FM227))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM227","v":0},{"$f":"Usage!$GN227","v":0},{"$f":"Usage!$GN227","v":0},{"$f":"Usage!$GO227","v":0},{"$f":"Tenant!$H227","v":0},{"$f":"Usage!$GO227","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR227","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO227","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS227","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV227","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA227","v":0},{"$f":"Usage!$GZ227","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB227","v":0},{"$f":"Tenant!$I227","v":0},{"$f":"Usage!$HF227","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH227","v":0},{"$f":"Usage!$HG227","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI227","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A228","v":227},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B228","v":0},{"$f":"Tenant!$C228","v":0},{"$f":"Tenant!$D228","v":0},{"$f":"Tenant!$E228","v":0},{"$f":"Tenant!$G228","v":0},{"$f":"Usage!$D228","v":"00:00:00"},{"$f":"Usage!$E228","v":"00:00:00"},{"$f":"Usage!$F228","v":0},{"$f":"Usage!$G228","v":0},{"$f":"Usage!$H228","v":0},{"$f":"Usage!$X228","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ228","v":0},{"$f":"Usage!$AA228","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD228","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BV228,Usage!$BS228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CK228,Usage!$CH228)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BW228,Usage!$BT228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CL228,Usage!$CI228)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BX228,Usage!$BU228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CM228,Usage!$CJ228)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CC228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CX228,Usage!$CU228)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CD228,Usage!$CA228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CY228,Usage!$CV228)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CE228,Usage!$CB228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CZ228,Usage!$CW228)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BV228,Usage!$BS228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CK228,Usage!$CH228)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BW228,Usage!$BT228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CL228,Usage!$CI228)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BX228,Usage!$BU228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CM228,Usage!$CJ228)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CC228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CX228,Usage!$CU228)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CD228,Usage!$CA228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CY228,Usage!$CV228)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CE228,Usage!$CB228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CZ228,Usage!$CW228)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M228=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO228","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M228=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB228","v":0},{"$f":"Usage!$DL228","v":0},{"$f":"SUM(Usage!$DR228,Usage!$DV228)","v":0},{"$f":"SUM(Usage!$DT228,Usage!$DX228)","v":0},{"$f":"Usage!$GF228","v":0},{"$f":"SUM(Usage!$DR228,Usage!$DT228,Usage!$DV228,Usage!$DX228,Usage!$GG228)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ228","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC228","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB228","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE228","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED228","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG228","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK228,Usage!$GL228),0)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BV228,Usage!$BS228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228=\"Summer\",Usage!$EK228,Usage!$EH228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BW228,Usage!$BT228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228=\"Summer\",Usage!$EL228,Usage!$EI228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BX228,Usage!$BU228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228=\"Summer\",Usage!$EM228,Usage!$EJ228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CC228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228=\"Summer\",Usage!$FN228,Usage!$FK228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CD228,Usage!$CA228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228=\"Summer\",Usage!$FO228,Usage!$FL228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CE228,Usage!$CB228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228=\"Summer\",Usage!$FP228,Usage!$FM228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z228<>\"Summer\",Usage!$BW228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228<>\"Summer\",Usage!$EK228,Usage!$EH228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BW228,Usage!$BT228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228<>\"Summer\",Usage!$EL228,Usage!$EI228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BX228,Usage!$BU228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228<>\"Summer\",Usage!$EM228,Usage!$EJ228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CC228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228<>\"Summer\",Usage!$FN228,Usage!$FK228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CD228,Usage!$CA228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228<>\"Summer\",Usage!$FO228,Usage!$FL228))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CE228,Usage!$CB228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M228<>\"Summer\",Usage!$FP228,Usage!$FM228))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM228","v":0},{"$f":"Usage!$GN228","v":0},{"$f":"Usage!$GN228","v":0},{"$f":"Usage!$GO228","v":0},{"$f":"Tenant!$H228","v":0},{"$f":"Usage!$GO228","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR228","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO228","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS228","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV228","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA228","v":0},{"$f":"Usage!$GZ228","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB228","v":0},{"$f":"Tenant!$I228","v":0},{"$f":"Usage!$HF228","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH228","v":0},{"$f":"Usage!$HG228","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI228","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A229","v":228},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B229","v":0},{"$f":"Tenant!$C229","v":0},{"$f":"Tenant!$D229","v":0},{"$f":"Tenant!$E229","v":0},{"$f":"Tenant!$G229","v":0},{"$f":"Usage!$D229","v":"00:00:00"},{"$f":"Usage!$E229","v":"00:00:00"},{"$f":"Usage!$F229","v":0},{"$f":"Usage!$G229","v":0},{"$f":"Usage!$H229","v":0},{"$f":"Usage!$X229","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ229","v":0},{"$f":"Usage!$AA229","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD229","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BV229,Usage!$BS229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CK229,Usage!$CH229)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BW229,Usage!$BT229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CL229,Usage!$CI229)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BX229,Usage!$BU229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CM229,Usage!$CJ229)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CC229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CX229,Usage!$CU229)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CD229,Usage!$CA229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CY229,Usage!$CV229)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CE229,Usage!$CB229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CZ229,Usage!$CW229)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BV229,Usage!$BS229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CK229,Usage!$CH229)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BW229,Usage!$BT229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CL229,Usage!$CI229)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BX229,Usage!$BU229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CM229,Usage!$CJ229)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CC229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CX229,Usage!$CU229)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CD229,Usage!$CA229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CY229,Usage!$CV229)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CE229,Usage!$CB229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CZ229,Usage!$CW229)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M229=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO229","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M229=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB229","v":0},{"$f":"Usage!$DL229","v":0},{"$f":"SUM(Usage!$DR229,Usage!$DV229)","v":0},{"$f":"SUM(Usage!$DT229,Usage!$DX229)","v":0},{"$f":"Usage!$GF229","v":0},{"$f":"SUM(Usage!$DR229,Usage!$DT229,Usage!$DV229,Usage!$DX229,Usage!$GG229)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ229","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC229","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB229","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE229","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED229","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG229","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK229,Usage!$GL229),0)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BV229,Usage!$BS229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229=\"Summer\",Usage!$EK229,Usage!$EH229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BW229,Usage!$BT229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229=\"Summer\",Usage!$EL229,Usage!$EI229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BX229,Usage!$BU229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229=\"Summer\",Usage!$EM229,Usage!$EJ229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CC229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229=\"Summer\",Usage!$FN229,Usage!$FK229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CD229,Usage!$CA229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229=\"Summer\",Usage!$FO229,Usage!$FL229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CE229,Usage!$CB229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229=\"Summer\",Usage!$FP229,Usage!$FM229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$BW229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229<>\"Summer\",Usage!$EK229,Usage!$EH229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BW229,Usage!$BT229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229<>\"Summer\",Usage!$EL229,Usage!$EI229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BX229,Usage!$BU229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229<>\"Summer\",Usage!$EM229,Usage!$EJ229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CC229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229<>\"Summer\",Usage!$FN229,Usage!$FK229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CD229,Usage!$CA229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229<>\"Summer\",Usage!$FO229,Usage!$FL229))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CE229,Usage!$CB229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M229<>\"Summer\",Usage!$FP229,Usage!$FM229))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM229","v":0},{"$f":"Usage!$GN229","v":0},{"$f":"Usage!$GN229","v":0},{"$f":"Usage!$GO229","v":0},{"$f":"Tenant!$H229","v":0},{"$f":"Usage!$GO229","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR229","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO229","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS229","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV229","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA229","v":0},{"$f":"Usage!$GZ229","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB229","v":0},{"$f":"Tenant!$I229","v":0},{"$f":"Usage!$HF229","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH229","v":0},{"$f":"Usage!$HG229","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI229","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A230","v":229},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B230","v":0},{"$f":"Tenant!$C230","v":0},{"$f":"Tenant!$D230","v":0},{"$f":"Tenant!$E230","v":0},{"$f":"Tenant!$G230","v":0},{"$f":"Usage!$D230","v":"00:00:00"},{"$f":"Usage!$E230","v":"00:00:00"},{"$f":"Usage!$F230","v":0},{"$f":"Usage!$G230","v":0},{"$f":"Usage!$H230","v":0},{"$f":"Usage!$X230","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ230","v":0},{"$f":"Usage!$AA230","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD230","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BV230,Usage!$BS230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CK230,Usage!$CH230)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BW230,Usage!$BT230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CL230,Usage!$CI230)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BX230,Usage!$BU230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CM230,Usage!$CJ230)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CC230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CX230,Usage!$CU230)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CD230,Usage!$CA230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CY230,Usage!$CV230)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CE230,Usage!$CB230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CZ230,Usage!$CW230)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BV230,Usage!$BS230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CK230,Usage!$CH230)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BW230,Usage!$BT230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CL230,Usage!$CI230)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BX230,Usage!$BU230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CM230,Usage!$CJ230)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CC230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CX230,Usage!$CU230)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CD230,Usage!$CA230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CY230,Usage!$CV230)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CE230,Usage!$CB230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CZ230,Usage!$CW230)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M230=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO230","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M230=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB230","v":0},{"$f":"Usage!$DL230","v":0},{"$f":"SUM(Usage!$DR230,Usage!$DV230)","v":0},{"$f":"SUM(Usage!$DT230,Usage!$DX230)","v":0},{"$f":"Usage!$GF230","v":0},{"$f":"SUM(Usage!$DR230,Usage!$DT230,Usage!$DV230,Usage!$DX230,Usage!$GG230)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ230","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC230","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB230","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE230","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED230","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG230","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK230,Usage!$GL230),0)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BV230,Usage!$BS230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230=\"Summer\",Usage!$EK230,Usage!$EH230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BW230,Usage!$BT230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230=\"Summer\",Usage!$EL230,Usage!$EI230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BX230,Usage!$BU230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230=\"Summer\",Usage!$EM230,Usage!$EJ230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CC230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230=\"Summer\",Usage!$FN230,Usage!$FK230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CD230,Usage!$CA230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230=\"Summer\",Usage!$FO230,Usage!$FL230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CE230,Usage!$CB230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230=\"Summer\",Usage!$FP230,Usage!$FM230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z230<>\"Summer\",Usage!$BW230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230<>\"Summer\",Usage!$EK230,Usage!$EH230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BW230,Usage!$BT230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230<>\"Summer\",Usage!$EL230,Usage!$EI230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BX230,Usage!$BU230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230<>\"Summer\",Usage!$EM230,Usage!$EJ230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CC230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230<>\"Summer\",Usage!$FN230,Usage!$FK230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CD230,Usage!$CA230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230<>\"Summer\",Usage!$FO230,Usage!$FL230))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CE230,Usage!$CB230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M230<>\"Summer\",Usage!$FP230,Usage!$FM230))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM230","v":0},{"$f":"Usage!$GN230","v":0},{"$f":"Usage!$GN230","v":0},{"$f":"Usage!$GO230","v":0},{"$f":"Tenant!$H230","v":0},{"$f":"Usage!$GO230","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR230","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO230","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS230","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV230","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA230","v":0},{"$f":"Usage!$GZ230","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB230","v":0},{"$f":"Tenant!$I230","v":0},{"$f":"Usage!$HF230","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH230","v":0},{"$f":"Usage!$HG230","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI230","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A231","v":230},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B231","v":0},{"$f":"Tenant!$C231","v":0},{"$f":"Tenant!$D231","v":0},{"$f":"Tenant!$E231","v":0},{"$f":"Tenant!$G231","v":0},{"$f":"Usage!$D231","v":"00:00:00"},{"$f":"Usage!$E231","v":"00:00:00"},{"$f":"Usage!$F231","v":0},{"$f":"Usage!$G231","v":0},{"$f":"Usage!$H231","v":0},{"$f":"Usage!$X231","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ231","v":0},{"$f":"Usage!$AA231","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD231","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BV231,Usage!$BS231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CK231,Usage!$CH231)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BW231,Usage!$BT231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CL231,Usage!$CI231)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BX231,Usage!$BU231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CM231,Usage!$CJ231)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CC231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CX231,Usage!$CU231)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CD231,Usage!$CA231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CY231,Usage!$CV231)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CE231,Usage!$CB231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CZ231,Usage!$CW231)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BV231,Usage!$BS231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CK231,Usage!$CH231)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BW231,Usage!$BT231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CL231,Usage!$CI231)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BX231,Usage!$BU231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CM231,Usage!$CJ231)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CC231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CX231,Usage!$CU231)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CD231,Usage!$CA231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CY231,Usage!$CV231)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CE231,Usage!$CB231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CZ231,Usage!$CW231)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M231=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO231","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M231=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB231","v":0},{"$f":"Usage!$DL231","v":0},{"$f":"SUM(Usage!$DR231,Usage!$DV231)","v":0},{"$f":"SUM(Usage!$DT231,Usage!$DX231)","v":0},{"$f":"Usage!$GF231","v":0},{"$f":"SUM(Usage!$DR231,Usage!$DT231,Usage!$DV231,Usage!$DX231,Usage!$GG231)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ231","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC231","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB231","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE231","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED231","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG231","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK231,Usage!$GL231),0)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BV231,Usage!$BS231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231=\"Summer\",Usage!$EK231,Usage!$EH231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BW231,Usage!$BT231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231=\"Summer\",Usage!$EL231,Usage!$EI231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BX231,Usage!$BU231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231=\"Summer\",Usage!$EM231,Usage!$EJ231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CC231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231=\"Summer\",Usage!$FN231,Usage!$FK231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CD231,Usage!$CA231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231=\"Summer\",Usage!$FO231,Usage!$FL231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CE231,Usage!$CB231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231=\"Summer\",Usage!$FP231,Usage!$FM231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z231<>\"Summer\",Usage!$BW231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231<>\"Summer\",Usage!$EK231,Usage!$EH231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BW231,Usage!$BT231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231<>\"Summer\",Usage!$EL231,Usage!$EI231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BX231,Usage!$BU231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231<>\"Summer\",Usage!$EM231,Usage!$EJ231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CC231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231<>\"Summer\",Usage!$FN231,Usage!$FK231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CD231,Usage!$CA231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231<>\"Summer\",Usage!$FO231,Usage!$FL231))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CE231,Usage!$CB231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M231<>\"Summer\",Usage!$FP231,Usage!$FM231))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM231","v":0},{"$f":"Usage!$GN231","v":0},{"$f":"Usage!$GN231","v":0},{"$f":"Usage!$GO231","v":0},{"$f":"Tenant!$H231","v":0},{"$f":"Usage!$GO231","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR231","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO231","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS231","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV231","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA231","v":0},{"$f":"Usage!$GZ231","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB231","v":0},{"$f":"Tenant!$I231","v":0},{"$f":"Usage!$HF231","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH231","v":0},{"$f":"Usage!$HG231","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI231","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A232","v":231},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B232","v":0},{"$f":"Tenant!$C232","v":0},{"$f":"Tenant!$D232","v":0},{"$f":"Tenant!$E232","v":0},{"$f":"Tenant!$G232","v":0},{"$f":"Usage!$D232","v":"00:00:00"},{"$f":"Usage!$E232","v":"00:00:00"},{"$f":"Usage!$F232","v":0},{"$f":"Usage!$G232","v":0},{"$f":"Usage!$H232","v":0},{"$f":"Usage!$X232","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ232","v":0},{"$f":"Usage!$AA232","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD232","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BV232,Usage!$BS232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CK232,Usage!$CH232)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BW232,Usage!$BT232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CL232,Usage!$CI232)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BX232,Usage!$BU232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CM232,Usage!$CJ232)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CC232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CX232,Usage!$CU232)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CD232,Usage!$CA232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CY232,Usage!$CV232)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CE232,Usage!$CB232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CZ232,Usage!$CW232)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BV232,Usage!$BS232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CK232,Usage!$CH232)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BW232,Usage!$BT232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CL232,Usage!$CI232)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BX232,Usage!$BU232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CM232,Usage!$CJ232)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CC232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CX232,Usage!$CU232)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CD232,Usage!$CA232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CY232,Usage!$CV232)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CE232,Usage!$CB232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CZ232,Usage!$CW232)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M232=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO232","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M232=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB232","v":0},{"$f":"Usage!$DL232","v":0},{"$f":"SUM(Usage!$DR232,Usage!$DV232)","v":0},{"$f":"SUM(Usage!$DT232,Usage!$DX232)","v":0},{"$f":"Usage!$GF232","v":0},{"$f":"SUM(Usage!$DR232,Usage!$DT232,Usage!$DV232,Usage!$DX232,Usage!$GG232)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ232","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC232","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB232","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE232","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED232","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG232","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK232,Usage!$GL232),0)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BV232,Usage!$BS232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232=\"Summer\",Usage!$EK232,Usage!$EH232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BW232,Usage!$BT232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232=\"Summer\",Usage!$EL232,Usage!$EI232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BX232,Usage!$BU232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232=\"Summer\",Usage!$EM232,Usage!$EJ232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CC232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232=\"Summer\",Usage!$FN232,Usage!$FK232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CD232,Usage!$CA232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232=\"Summer\",Usage!$FO232,Usage!$FL232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CE232,Usage!$CB232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232=\"Summer\",Usage!$FP232,Usage!$FM232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$BW232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232<>\"Summer\",Usage!$EK232,Usage!$EH232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BW232,Usage!$BT232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232<>\"Summer\",Usage!$EL232,Usage!$EI232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BX232,Usage!$BU232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232<>\"Summer\",Usage!$EM232,Usage!$EJ232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CC232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232<>\"Summer\",Usage!$FN232,Usage!$FK232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CD232,Usage!$CA232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232<>\"Summer\",Usage!$FO232,Usage!$FL232))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CE232,Usage!$CB232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M232<>\"Summer\",Usage!$FP232,Usage!$FM232))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM232","v":0},{"$f":"Usage!$GN232","v":0},{"$f":"Usage!$GN232","v":0},{"$f":"Usage!$GO232","v":0},{"$f":"Tenant!$H232","v":0},{"$f":"Usage!$GO232","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR232","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO232","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS232","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV232","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA232","v":0},{"$f":"Usage!$GZ232","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB232","v":0},{"$f":"Tenant!$I232","v":0},{"$f":"Usage!$HF232","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH232","v":0},{"$f":"Usage!$HG232","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI232","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A233","v":232},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B233","v":0},{"$f":"Tenant!$C233","v":0},{"$f":"Tenant!$D233","v":0},{"$f":"Tenant!$E233","v":0},{"$f":"Tenant!$G233","v":0},{"$f":"Usage!$D233","v":"00:00:00"},{"$f":"Usage!$E233","v":"00:00:00"},{"$f":"Usage!$F233","v":0},{"$f":"Usage!$G233","v":0},{"$f":"Usage!$H233","v":0},{"$f":"Usage!$X233","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ233","v":0},{"$f":"Usage!$AA233","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD233","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BV233,Usage!$BS233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CK233,Usage!$CH233)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BW233,Usage!$BT233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CL233,Usage!$CI233)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BX233,Usage!$BU233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CM233,Usage!$CJ233)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CC233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CX233,Usage!$CU233)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CD233,Usage!$CA233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CY233,Usage!$CV233)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CE233,Usage!$CB233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CZ233,Usage!$CW233)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BV233,Usage!$BS233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CK233,Usage!$CH233)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BW233,Usage!$BT233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CL233,Usage!$CI233)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BX233,Usage!$BU233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CM233,Usage!$CJ233)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CC233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CX233,Usage!$CU233)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CD233,Usage!$CA233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CY233,Usage!$CV233)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CE233,Usage!$CB233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CZ233,Usage!$CW233)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M233=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO233","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M233=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB233","v":0},{"$f":"Usage!$DL233","v":0},{"$f":"SUM(Usage!$DR233,Usage!$DV233)","v":0},{"$f":"SUM(Usage!$DT233,Usage!$DX233)","v":0},{"$f":"Usage!$GF233","v":0},{"$f":"SUM(Usage!$DR233,Usage!$DT233,Usage!$DV233,Usage!$DX233,Usage!$GG233)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ233","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC233","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB233","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE233","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED233","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG233","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK233,Usage!$GL233),0)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BV233,Usage!$BS233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233=\"Summer\",Usage!$EK233,Usage!$EH233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BW233,Usage!$BT233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233=\"Summer\",Usage!$EL233,Usage!$EI233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BX233,Usage!$BU233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233=\"Summer\",Usage!$EM233,Usage!$EJ233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CC233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233=\"Summer\",Usage!$FN233,Usage!$FK233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CD233,Usage!$CA233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233=\"Summer\",Usage!$FO233,Usage!$FL233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CE233,Usage!$CB233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233=\"Summer\",Usage!$FP233,Usage!$FM233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z233<>\"Summer\",Usage!$BW233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233<>\"Summer\",Usage!$EK233,Usage!$EH233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BW233,Usage!$BT233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233<>\"Summer\",Usage!$EL233,Usage!$EI233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BX233,Usage!$BU233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233<>\"Summer\",Usage!$EM233,Usage!$EJ233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CC233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233<>\"Summer\",Usage!$FN233,Usage!$FK233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CD233,Usage!$CA233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233<>\"Summer\",Usage!$FO233,Usage!$FL233))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CE233,Usage!$CB233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M233<>\"Summer\",Usage!$FP233,Usage!$FM233))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM233","v":0},{"$f":"Usage!$GN233","v":0},{"$f":"Usage!$GN233","v":0},{"$f":"Usage!$GO233","v":0},{"$f":"Tenant!$H233","v":0},{"$f":"Usage!$GO233","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR233","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO233","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS233","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV233","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA233","v":0},{"$f":"Usage!$GZ233","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB233","v":0},{"$f":"Tenant!$I233","v":0},{"$f":"Usage!$HF233","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH233","v":0},{"$f":"Usage!$HG233","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI233","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A234","v":233},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B234","v":0},{"$f":"Tenant!$C234","v":0},{"$f":"Tenant!$D234","v":0},{"$f":"Tenant!$E234","v":0},{"$f":"Tenant!$G234","v":0},{"$f":"Usage!$D234","v":"00:00:00"},{"$f":"Usage!$E234","v":"00:00:00"},{"$f":"Usage!$F234","v":0},{"$f":"Usage!$G234","v":0},{"$f":"Usage!$H234","v":0},{"$f":"Usage!$X234","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ234","v":0},{"$f":"Usage!$AA234","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD234","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BV234,Usage!$BS234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CK234,Usage!$CH234)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BW234,Usage!$BT234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CL234,Usage!$CI234)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BX234,Usage!$BU234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CM234,Usage!$CJ234)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CC234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CX234,Usage!$CU234)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CD234,Usage!$CA234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CY234,Usage!$CV234)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CE234,Usage!$CB234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CZ234,Usage!$CW234)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BV234,Usage!$BS234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CK234,Usage!$CH234)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BW234,Usage!$BT234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CL234,Usage!$CI234)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BX234,Usage!$BU234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CM234,Usage!$CJ234)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CC234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CX234,Usage!$CU234)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CD234,Usage!$CA234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CY234,Usage!$CV234)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CE234,Usage!$CB234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CZ234,Usage!$CW234)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M234=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO234","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M234=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB234","v":0},{"$f":"Usage!$DL234","v":0},{"$f":"SUM(Usage!$DR234,Usage!$DV234)","v":0},{"$f":"SUM(Usage!$DT234,Usage!$DX234)","v":0},{"$f":"Usage!$GF234","v":0},{"$f":"SUM(Usage!$DR234,Usage!$DT234,Usage!$DV234,Usage!$DX234,Usage!$GG234)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ234","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC234","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB234","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE234","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED234","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG234","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK234,Usage!$GL234),0)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BV234,Usage!$BS234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234=\"Summer\",Usage!$EK234,Usage!$EH234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BW234,Usage!$BT234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234=\"Summer\",Usage!$EL234,Usage!$EI234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BX234,Usage!$BU234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234=\"Summer\",Usage!$EM234,Usage!$EJ234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CC234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234=\"Summer\",Usage!$FN234,Usage!$FK234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CD234,Usage!$CA234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234=\"Summer\",Usage!$FO234,Usage!$FL234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CE234,Usage!$CB234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234=\"Summer\",Usage!$FP234,Usage!$FM234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z234<>\"Summer\",Usage!$BW234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234<>\"Summer\",Usage!$EK234,Usage!$EH234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BW234,Usage!$BT234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234<>\"Summer\",Usage!$EL234,Usage!$EI234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BX234,Usage!$BU234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234<>\"Summer\",Usage!$EM234,Usage!$EJ234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CC234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234<>\"Summer\",Usage!$FN234,Usage!$FK234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CD234,Usage!$CA234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234<>\"Summer\",Usage!$FO234,Usage!$FL234))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CE234,Usage!$CB234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M234<>\"Summer\",Usage!$FP234,Usage!$FM234))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM234","v":0},{"$f":"Usage!$GN234","v":0},{"$f":"Usage!$GN234","v":0},{"$f":"Usage!$GO234","v":0},{"$f":"Tenant!$H234","v":0},{"$f":"Usage!$GO234","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR234","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO234","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS234","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV234","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA234","v":0},{"$f":"Usage!$GZ234","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB234","v":0},{"$f":"Tenant!$I234","v":0},{"$f":"Usage!$HF234","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH234","v":0},{"$f":"Usage!$HG234","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI234","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A235","v":234},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B235","v":0},{"$f":"Tenant!$C235","v":0},{"$f":"Tenant!$D235","v":0},{"$f":"Tenant!$E235","v":0},{"$f":"Tenant!$G235","v":0},{"$f":"Usage!$D235","v":"00:00:00"},{"$f":"Usage!$E235","v":"00:00:00"},{"$f":"Usage!$F235","v":0},{"$f":"Usage!$G235","v":0},{"$f":"Usage!$H235","v":0},{"$f":"Usage!$X235","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ235","v":0},{"$f":"Usage!$AA235","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD235","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BV235,Usage!$BS235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CK235,Usage!$CH235)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BW235,Usage!$BT235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CL235,Usage!$CI235)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BX235,Usage!$BU235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CM235,Usage!$CJ235)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CC235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CX235,Usage!$CU235)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CD235,Usage!$CA235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CY235,Usage!$CV235)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CE235,Usage!$CB235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CZ235,Usage!$CW235)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BV235,Usage!$BS235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CK235,Usage!$CH235)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BW235,Usage!$BT235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CL235,Usage!$CI235)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BX235,Usage!$BU235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CM235,Usage!$CJ235)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CC235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CX235,Usage!$CU235)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CD235,Usage!$CA235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CY235,Usage!$CV235)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CE235,Usage!$CB235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CZ235,Usage!$CW235)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M235=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO235","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M235=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB235","v":0},{"$f":"Usage!$DL235","v":0},{"$f":"SUM(Usage!$DR235,Usage!$DV235)","v":0},{"$f":"SUM(Usage!$DT235,Usage!$DX235)","v":0},{"$f":"Usage!$GF235","v":0},{"$f":"SUM(Usage!$DR235,Usage!$DT235,Usage!$DV235,Usage!$DX235,Usage!$GG235)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ235","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC235","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB235","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE235","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED235","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG235","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK235,Usage!$GL235),0)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BV235,Usage!$BS235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235=\"Summer\",Usage!$EK235,Usage!$EH235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BW235,Usage!$BT235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235=\"Summer\",Usage!$EL235,Usage!$EI235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BX235,Usage!$BU235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235=\"Summer\",Usage!$EM235,Usage!$EJ235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CC235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235=\"Summer\",Usage!$FN235,Usage!$FK235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CD235,Usage!$CA235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235=\"Summer\",Usage!$FO235,Usage!$FL235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CE235,Usage!$CB235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235=\"Summer\",Usage!$FP235,Usage!$FM235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z235<>\"Summer\",Usage!$BW235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235<>\"Summer\",Usage!$EK235,Usage!$EH235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BW235,Usage!$BT235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235<>\"Summer\",Usage!$EL235,Usage!$EI235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BX235,Usage!$BU235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235<>\"Summer\",Usage!$EM235,Usage!$EJ235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CC235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235<>\"Summer\",Usage!$FN235,Usage!$FK235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CD235,Usage!$CA235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235<>\"Summer\",Usage!$FO235,Usage!$FL235))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CE235,Usage!$CB235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M235<>\"Summer\",Usage!$FP235,Usage!$FM235))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM235","v":0},{"$f":"Usage!$GN235","v":0},{"$f":"Usage!$GN235","v":0},{"$f":"Usage!$GO235","v":0},{"$f":"Tenant!$H235","v":0},{"$f":"Usage!$GO235","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR235","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO235","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS235","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV235","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA235","v":0},{"$f":"Usage!$GZ235","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB235","v":0},{"$f":"Tenant!$I235","v":0},{"$f":"Usage!$HF235","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH235","v":0},{"$f":"Usage!$HG235","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI235","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A236","v":235},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B236","v":0},{"$f":"Tenant!$C236","v":0},{"$f":"Tenant!$D236","v":0},{"$f":"Tenant!$E236","v":0},{"$f":"Tenant!$G236","v":0},{"$f":"Usage!$D236","v":"00:00:00"},{"$f":"Usage!$E236","v":"00:00:00"},{"$f":"Usage!$F236","v":0},{"$f":"Usage!$G236","v":0},{"$f":"Usage!$H236","v":0},{"$f":"Usage!$X236","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ236","v":0},{"$f":"Usage!$AA236","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD236","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BV236,Usage!$BS236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CK236,Usage!$CH236)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BW236,Usage!$BT236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CL236,Usage!$CI236)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BX236,Usage!$BU236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CM236,Usage!$CJ236)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CC236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CX236,Usage!$CU236)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CD236,Usage!$CA236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CY236,Usage!$CV236)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CE236,Usage!$CB236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CZ236,Usage!$CW236)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BV236,Usage!$BS236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CK236,Usage!$CH236)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BW236,Usage!$BT236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CL236,Usage!$CI236)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BX236,Usage!$BU236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CM236,Usage!$CJ236)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CC236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CX236,Usage!$CU236)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CD236,Usage!$CA236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CY236,Usage!$CV236)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CE236,Usage!$CB236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CZ236,Usage!$CW236)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M236=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO236","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M236=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB236","v":0},{"$f":"Usage!$DL236","v":0},{"$f":"SUM(Usage!$DR236,Usage!$DV236)","v":0},{"$f":"SUM(Usage!$DT236,Usage!$DX236)","v":0},{"$f":"Usage!$GF236","v":0},{"$f":"SUM(Usage!$DR236,Usage!$DT236,Usage!$DV236,Usage!$DX236,Usage!$GG236)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ236","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC236","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB236","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE236","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED236","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG236","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK236,Usage!$GL236),0)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BV236,Usage!$BS236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236=\"Summer\",Usage!$EK236,Usage!$EH236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BW236,Usage!$BT236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236=\"Summer\",Usage!$EL236,Usage!$EI236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BX236,Usage!$BU236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236=\"Summer\",Usage!$EM236,Usage!$EJ236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CC236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236=\"Summer\",Usage!$FN236,Usage!$FK236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CD236,Usage!$CA236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236=\"Summer\",Usage!$FO236,Usage!$FL236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CE236,Usage!$CB236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236=\"Summer\",Usage!$FP236,Usage!$FM236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z236<>\"Summer\",Usage!$BW236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236<>\"Summer\",Usage!$EK236,Usage!$EH236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BW236,Usage!$BT236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236<>\"Summer\",Usage!$EL236,Usage!$EI236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BX236,Usage!$BU236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236<>\"Summer\",Usage!$EM236,Usage!$EJ236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CC236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236<>\"Summer\",Usage!$FN236,Usage!$FK236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CD236,Usage!$CA236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236<>\"Summer\",Usage!$FO236,Usage!$FL236))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CE236,Usage!$CB236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M236<>\"Summer\",Usage!$FP236,Usage!$FM236))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM236","v":0},{"$f":"Usage!$GN236","v":0},{"$f":"Usage!$GN236","v":0},{"$f":"Usage!$GO236","v":0},{"$f":"Tenant!$H236","v":0},{"$f":"Usage!$GO236","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR236","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO236","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS236","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV236","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA236","v":0},{"$f":"Usage!$GZ236","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB236","v":0},{"$f":"Tenant!$I236","v":0},{"$f":"Usage!$HF236","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH236","v":0},{"$f":"Usage!$HG236","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI236","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A237","v":236},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B237","v":0},{"$f":"Tenant!$C237","v":0},{"$f":"Tenant!$D237","v":0},{"$f":"Tenant!$E237","v":0},{"$f":"Tenant!$G237","v":0},{"$f":"Usage!$D237","v":"00:00:00"},{"$f":"Usage!$E237","v":"00:00:00"},{"$f":"Usage!$F237","v":0},{"$f":"Usage!$G237","v":0},{"$f":"Usage!$H237","v":0},{"$f":"Usage!$X237","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ237","v":0},{"$f":"Usage!$AA237","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD237","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BV237,Usage!$BS237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CK237,Usage!$CH237)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BW237,Usage!$BT237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CL237,Usage!$CI237)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BX237,Usage!$BU237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CM237,Usage!$CJ237)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CC237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CX237,Usage!$CU237)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CD237,Usage!$CA237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CY237,Usage!$CV237)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CE237,Usage!$CB237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CZ237,Usage!$CW237)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BV237,Usage!$BS237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CK237,Usage!$CH237)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BW237,Usage!$BT237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CL237,Usage!$CI237)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BX237,Usage!$BU237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CM237,Usage!$CJ237)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CC237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CX237,Usage!$CU237)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CD237,Usage!$CA237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CY237,Usage!$CV237)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CE237,Usage!$CB237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CZ237,Usage!$CW237)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M237=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO237","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M237=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB237","v":0},{"$f":"Usage!$DL237","v":0},{"$f":"SUM(Usage!$DR237,Usage!$DV237)","v":0},{"$f":"SUM(Usage!$DT237,Usage!$DX237)","v":0},{"$f":"Usage!$GF237","v":0},{"$f":"SUM(Usage!$DR237,Usage!$DT237,Usage!$DV237,Usage!$DX237,Usage!$GG237)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ237","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC237","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB237","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE237","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED237","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG237","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK237,Usage!$GL237),0)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BV237,Usage!$BS237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237=\"Summer\",Usage!$EK237,Usage!$EH237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BW237,Usage!$BT237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237=\"Summer\",Usage!$EL237,Usage!$EI237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BX237,Usage!$BU237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237=\"Summer\",Usage!$EM237,Usage!$EJ237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CC237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237=\"Summer\",Usage!$FN237,Usage!$FK237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CD237,Usage!$CA237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237=\"Summer\",Usage!$FO237,Usage!$FL237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CE237,Usage!$CB237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237=\"Summer\",Usage!$FP237,Usage!$FM237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$BW237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237<>\"Summer\",Usage!$EK237,Usage!$EH237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BW237,Usage!$BT237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237<>\"Summer\",Usage!$EL237,Usage!$EI237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BX237,Usage!$BU237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237<>\"Summer\",Usage!$EM237,Usage!$EJ237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CC237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237<>\"Summer\",Usage!$FN237,Usage!$FK237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CD237,Usage!$CA237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237<>\"Summer\",Usage!$FO237,Usage!$FL237))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CE237,Usage!$CB237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M237<>\"Summer\",Usage!$FP237,Usage!$FM237))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM237","v":0},{"$f":"Usage!$GN237","v":0},{"$f":"Usage!$GN237","v":0},{"$f":"Usage!$GO237","v":0},{"$f":"Tenant!$H237","v":0},{"$f":"Usage!$GO237","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR237","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO237","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS237","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV237","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA237","v":0},{"$f":"Usage!$GZ237","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB237","v":0},{"$f":"Tenant!$I237","v":0},{"$f":"Usage!$HF237","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH237","v":0},{"$f":"Usage!$HG237","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI237","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A238","v":237},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B238","v":0},{"$f":"Tenant!$C238","v":0},{"$f":"Tenant!$D238","v":0},{"$f":"Tenant!$E238","v":0},{"$f":"Tenant!$G238","v":0},{"$f":"Usage!$D238","v":"00:00:00"},{"$f":"Usage!$E238","v":"00:00:00"},{"$f":"Usage!$F238","v":0},{"$f":"Usage!$G238","v":0},{"$f":"Usage!$H238","v":0},{"$f":"Usage!$X238","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ238","v":0},{"$f":"Usage!$AA238","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD238","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BV238,Usage!$BS238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CK238,Usage!$CH238)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BW238,Usage!$BT238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CL238,Usage!$CI238)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BX238,Usage!$BU238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CM238,Usage!$CJ238)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CC238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CX238,Usage!$CU238)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CD238,Usage!$CA238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CY238,Usage!$CV238)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CE238,Usage!$CB238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CZ238,Usage!$CW238)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BV238,Usage!$BS238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CK238,Usage!$CH238)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BW238,Usage!$BT238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CL238,Usage!$CI238)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BX238,Usage!$BU238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CM238,Usage!$CJ238)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CC238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CX238,Usage!$CU238)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CD238,Usage!$CA238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CY238,Usage!$CV238)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CE238,Usage!$CB238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CZ238,Usage!$CW238)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M238=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO238","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M238=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB238","v":0},{"$f":"Usage!$DL238","v":0},{"$f":"SUM(Usage!$DR238,Usage!$DV238)","v":0},{"$f":"SUM(Usage!$DT238,Usage!$DX238)","v":0},{"$f":"Usage!$GF238","v":0},{"$f":"SUM(Usage!$DR238,Usage!$DT238,Usage!$DV238,Usage!$DX238,Usage!$GG238)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ238","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC238","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB238","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE238","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED238","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG238","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK238,Usage!$GL238),0)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BV238,Usage!$BS238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238=\"Summer\",Usage!$EK238,Usage!$EH238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BW238,Usage!$BT238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238=\"Summer\",Usage!$EL238,Usage!$EI238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BX238,Usage!$BU238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238=\"Summer\",Usage!$EM238,Usage!$EJ238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CC238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238=\"Summer\",Usage!$FN238,Usage!$FK238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CD238,Usage!$CA238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238=\"Summer\",Usage!$FO238,Usage!$FL238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CE238,Usage!$CB238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238=\"Summer\",Usage!$FP238,Usage!$FM238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z238<>\"Summer\",Usage!$BW238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238<>\"Summer\",Usage!$EK238,Usage!$EH238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BW238,Usage!$BT238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238<>\"Summer\",Usage!$EL238,Usage!$EI238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BX238,Usage!$BU238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238<>\"Summer\",Usage!$EM238,Usage!$EJ238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CC238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238<>\"Summer\",Usage!$FN238,Usage!$FK238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CD238,Usage!$CA238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238<>\"Summer\",Usage!$FO238,Usage!$FL238))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CE238,Usage!$CB238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M238<>\"Summer\",Usage!$FP238,Usage!$FM238))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM238","v":0},{"$f":"Usage!$GN238","v":0},{"$f":"Usage!$GN238","v":0},{"$f":"Usage!$GO238","v":0},{"$f":"Tenant!$H238","v":0},{"$f":"Usage!$GO238","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR238","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO238","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS238","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV238","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA238","v":0},{"$f":"Usage!$GZ238","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB238","v":0},{"$f":"Tenant!$I238","v":0},{"$f":"Usage!$HF238","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH238","v":0},{"$f":"Usage!$HG238","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI238","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A239","v":238},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B239","v":0},{"$f":"Tenant!$C239","v":0},{"$f":"Tenant!$D239","v":0},{"$f":"Tenant!$E239","v":0},{"$f":"Tenant!$G239","v":0},{"$f":"Usage!$D239","v":"00:00:00"},{"$f":"Usage!$E239","v":"00:00:00"},{"$f":"Usage!$F239","v":0},{"$f":"Usage!$G239","v":0},{"$f":"Usage!$H239","v":0},{"$f":"Usage!$X239","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ239","v":0},{"$f":"Usage!$AA239","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD239","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BV239,Usage!$BS239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CK239,Usage!$CH239)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BW239,Usage!$BT239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CL239,Usage!$CI239)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BX239,Usage!$BU239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CM239,Usage!$CJ239)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CC239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CX239,Usage!$CU239)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CD239,Usage!$CA239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CY239,Usage!$CV239)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CE239,Usage!$CB239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CZ239,Usage!$CW239)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BV239,Usage!$BS239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CK239,Usage!$CH239)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BW239,Usage!$BT239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CL239,Usage!$CI239)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BX239,Usage!$BU239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CM239,Usage!$CJ239)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CC239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CX239,Usage!$CU239)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CD239,Usage!$CA239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CY239,Usage!$CV239)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CE239,Usage!$CB239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CZ239,Usage!$CW239)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M239=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO239","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M239=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB239","v":0},{"$f":"Usage!$DL239","v":0},{"$f":"SUM(Usage!$DR239,Usage!$DV239)","v":0},{"$f":"SUM(Usage!$DT239,Usage!$DX239)","v":0},{"$f":"Usage!$GF239","v":0},{"$f":"SUM(Usage!$DR239,Usage!$DT239,Usage!$DV239,Usage!$DX239,Usage!$GG239)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ239","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC239","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB239","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE239","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED239","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG239","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK239,Usage!$GL239),0)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BV239,Usage!$BS239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239=\"Summer\",Usage!$EK239,Usage!$EH239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BW239,Usage!$BT239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239=\"Summer\",Usage!$EL239,Usage!$EI239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BX239,Usage!$BU239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239=\"Summer\",Usage!$EM239,Usage!$EJ239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CC239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239=\"Summer\",Usage!$FN239,Usage!$FK239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CD239,Usage!$CA239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239=\"Summer\",Usage!$FO239,Usage!$FL239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CE239,Usage!$CB239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239=\"Summer\",Usage!$FP239,Usage!$FM239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z239<>\"Summer\",Usage!$BW239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239<>\"Summer\",Usage!$EK239,Usage!$EH239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BW239,Usage!$BT239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239<>\"Summer\",Usage!$EL239,Usage!$EI239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BX239,Usage!$BU239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239<>\"Summer\",Usage!$EM239,Usage!$EJ239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CC239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239<>\"Summer\",Usage!$FN239,Usage!$FK239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CD239,Usage!$CA239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239<>\"Summer\",Usage!$FO239,Usage!$FL239))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CE239,Usage!$CB239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M239<>\"Summer\",Usage!$FP239,Usage!$FM239))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM239","v":0},{"$f":"Usage!$GN239","v":0},{"$f":"Usage!$GN239","v":0},{"$f":"Usage!$GO239","v":0},{"$f":"Tenant!$H239","v":0},{"$f":"Usage!$GO239","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR239","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO239","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS239","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV239","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA239","v":0},{"$f":"Usage!$GZ239","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB239","v":0},{"$f":"Tenant!$I239","v":0},{"$f":"Usage!$HF239","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH239","v":0},{"$f":"Usage!$HG239","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI239","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A240","v":239},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B240","v":0},{"$f":"Tenant!$C240","v":0},{"$f":"Tenant!$D240","v":0},{"$f":"Tenant!$E240","v":0},{"$f":"Tenant!$G240","v":0},{"$f":"Usage!$D240","v":"00:00:00"},{"$f":"Usage!$E240","v":"00:00:00"},{"$f":"Usage!$F240","v":0},{"$f":"Usage!$G240","v":0},{"$f":"Usage!$H240","v":0},{"$f":"Usage!$X240","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ240","v":0},{"$f":"Usage!$AA240","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD240","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BV240,Usage!$BS240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CK240,Usage!$CH240)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BW240,Usage!$BT240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CL240,Usage!$CI240)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BX240,Usage!$BU240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CM240,Usage!$CJ240)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CC240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CX240,Usage!$CU240)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CD240,Usage!$CA240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CY240,Usage!$CV240)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CE240,Usage!$CB240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CZ240,Usage!$CW240)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BV240,Usage!$BS240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CK240,Usage!$CH240)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BW240,Usage!$BT240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CL240,Usage!$CI240)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BX240,Usage!$BU240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CM240,Usage!$CJ240)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CC240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CX240,Usage!$CU240)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CD240,Usage!$CA240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CY240,Usage!$CV240)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CE240,Usage!$CB240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CZ240,Usage!$CW240)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M240=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO240","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M240=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB240","v":0},{"$f":"Usage!$DL240","v":0},{"$f":"SUM(Usage!$DR240,Usage!$DV240)","v":0},{"$f":"SUM(Usage!$DT240,Usage!$DX240)","v":0},{"$f":"Usage!$GF240","v":0},{"$f":"SUM(Usage!$DR240,Usage!$DT240,Usage!$DV240,Usage!$DX240,Usage!$GG240)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ240","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC240","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB240","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE240","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED240","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG240","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK240,Usage!$GL240),0)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BV240,Usage!$BS240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240=\"Summer\",Usage!$EK240,Usage!$EH240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BW240,Usage!$BT240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240=\"Summer\",Usage!$EL240,Usage!$EI240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BX240,Usage!$BU240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240=\"Summer\",Usage!$EM240,Usage!$EJ240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CC240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240=\"Summer\",Usage!$FN240,Usage!$FK240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CD240,Usage!$CA240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240=\"Summer\",Usage!$FO240,Usage!$FL240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CE240,Usage!$CB240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240=\"Summer\",Usage!$FP240,Usage!$FM240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z240<>\"Summer\",Usage!$BW240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240<>\"Summer\",Usage!$EK240,Usage!$EH240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BW240,Usage!$BT240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240<>\"Summer\",Usage!$EL240,Usage!$EI240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BX240,Usage!$BU240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240<>\"Summer\",Usage!$EM240,Usage!$EJ240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CC240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240<>\"Summer\",Usage!$FN240,Usage!$FK240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CD240,Usage!$CA240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240<>\"Summer\",Usage!$FO240,Usage!$FL240))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CE240,Usage!$CB240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M240<>\"Summer\",Usage!$FP240,Usage!$FM240))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM240","v":0},{"$f":"Usage!$GN240","v":0},{"$f":"Usage!$GN240","v":0},{"$f":"Usage!$GO240","v":0},{"$f":"Tenant!$H240","v":0},{"$f":"Usage!$GO240","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR240","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO240","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS240","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV240","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA240","v":0},{"$f":"Usage!$GZ240","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB240","v":0},{"$f":"Tenant!$I240","v":0},{"$f":"Usage!$HF240","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH240","v":0},{"$f":"Usage!$HG240","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI240","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A241","v":240},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B241","v":0},{"$f":"Tenant!$C241","v":0},{"$f":"Tenant!$D241","v":0},{"$f":"Tenant!$E241","v":0},{"$f":"Tenant!$G241","v":0},{"$f":"Usage!$D241","v":"00:00:00"},{"$f":"Usage!$E241","v":"00:00:00"},{"$f":"Usage!$F241","v":0},{"$f":"Usage!$G241","v":0},{"$f":"Usage!$H241","v":0},{"$f":"Usage!$X241","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ241","v":0},{"$f":"Usage!$AA241","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD241","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BV241,Usage!$BS241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CK241,Usage!$CH241)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BW241,Usage!$BT241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CL241,Usage!$CI241)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BX241,Usage!$BU241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CM241,Usage!$CJ241)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CC241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CX241,Usage!$CU241)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CD241,Usage!$CA241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CY241,Usage!$CV241)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CE241,Usage!$CB241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CZ241,Usage!$CW241)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BV241,Usage!$BS241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CK241,Usage!$CH241)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BW241,Usage!$BT241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CL241,Usage!$CI241)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BX241,Usage!$BU241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CM241,Usage!$CJ241)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CC241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CX241,Usage!$CU241)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CD241,Usage!$CA241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CY241,Usage!$CV241)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CE241,Usage!$CB241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CZ241,Usage!$CW241)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M241=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO241","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M241=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB241","v":0},{"$f":"Usage!$DL241","v":0},{"$f":"SUM(Usage!$DR241,Usage!$DV241)","v":0},{"$f":"SUM(Usage!$DT241,Usage!$DX241)","v":0},{"$f":"Usage!$GF241","v":0},{"$f":"SUM(Usage!$DR241,Usage!$DT241,Usage!$DV241,Usage!$DX241,Usage!$GG241)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ241","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC241","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB241","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE241","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED241","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG241","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK241,Usage!$GL241),0)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BV241,Usage!$BS241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241=\"Summer\",Usage!$EK241,Usage!$EH241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BW241,Usage!$BT241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241=\"Summer\",Usage!$EL241,Usage!$EI241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BX241,Usage!$BU241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241=\"Summer\",Usage!$EM241,Usage!$EJ241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CC241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241=\"Summer\",Usage!$FN241,Usage!$FK241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CD241,Usage!$CA241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241=\"Summer\",Usage!$FO241,Usage!$FL241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CE241,Usage!$CB241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241=\"Summer\",Usage!$FP241,Usage!$FM241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$BW241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241<>\"Summer\",Usage!$EK241,Usage!$EH241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BW241,Usage!$BT241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241<>\"Summer\",Usage!$EL241,Usage!$EI241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BX241,Usage!$BU241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241<>\"Summer\",Usage!$EM241,Usage!$EJ241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CC241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241<>\"Summer\",Usage!$FN241,Usage!$FK241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CD241,Usage!$CA241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241<>\"Summer\",Usage!$FO241,Usage!$FL241))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CE241,Usage!$CB241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M241<>\"Summer\",Usage!$FP241,Usage!$FM241))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM241","v":0},{"$f":"Usage!$GN241","v":0},{"$f":"Usage!$GN241","v":0},{"$f":"Usage!$GO241","v":0},{"$f":"Tenant!$H241","v":0},{"$f":"Usage!$GO241","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR241","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO241","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS241","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV241","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA241","v":0},{"$f":"Usage!$GZ241","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB241","v":0},{"$f":"Tenant!$I241","v":0},{"$f":"Usage!$HF241","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH241","v":0},{"$f":"Usage!$HG241","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI241","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A242","v":241},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B242","v":0},{"$f":"Tenant!$C242","v":0},{"$f":"Tenant!$D242","v":0},{"$f":"Tenant!$E242","v":0},{"$f":"Tenant!$G242","v":0},{"$f":"Usage!$D242","v":"00:00:00"},{"$f":"Usage!$E242","v":"00:00:00"},{"$f":"Usage!$F242","v":0},{"$f":"Usage!$G242","v":0},{"$f":"Usage!$H242","v":0},{"$f":"Usage!$X242","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ242","v":0},{"$f":"Usage!$AA242","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD242","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BV242,Usage!$BS242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CK242,Usage!$CH242)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BW242,Usage!$BT242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CL242,Usage!$CI242)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BX242,Usage!$BU242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CM242,Usage!$CJ242)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CC242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CX242,Usage!$CU242)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CD242,Usage!$CA242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CY242,Usage!$CV242)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CE242,Usage!$CB242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CZ242,Usage!$CW242)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BV242,Usage!$BS242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CK242,Usage!$CH242)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BW242,Usage!$BT242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CL242,Usage!$CI242)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BX242,Usage!$BU242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CM242,Usage!$CJ242)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CC242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CX242,Usage!$CU242)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CD242,Usage!$CA242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CY242,Usage!$CV242)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CE242,Usage!$CB242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CZ242,Usage!$CW242)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M242=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO242","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M242=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB242","v":0},{"$f":"Usage!$DL242","v":0},{"$f":"SUM(Usage!$DR242,Usage!$DV242)","v":0},{"$f":"SUM(Usage!$DT242,Usage!$DX242)","v":0},{"$f":"Usage!$GF242","v":0},{"$f":"SUM(Usage!$DR242,Usage!$DT242,Usage!$DV242,Usage!$DX242,Usage!$GG242)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ242","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC242","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB242","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE242","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED242","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG242","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK242,Usage!$GL242),0)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BV242,Usage!$BS242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242=\"Summer\",Usage!$EK242,Usage!$EH242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BW242,Usage!$BT242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242=\"Summer\",Usage!$EL242,Usage!$EI242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BX242,Usage!$BU242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242=\"Summer\",Usage!$EM242,Usage!$EJ242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CC242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242=\"Summer\",Usage!$FN242,Usage!$FK242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CD242,Usage!$CA242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242=\"Summer\",Usage!$FO242,Usage!$FL242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CE242,Usage!$CB242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242=\"Summer\",Usage!$FP242,Usage!$FM242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z242<>\"Summer\",Usage!$BW242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242<>\"Summer\",Usage!$EK242,Usage!$EH242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BW242,Usage!$BT242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242<>\"Summer\",Usage!$EL242,Usage!$EI242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BX242,Usage!$BU242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242<>\"Summer\",Usage!$EM242,Usage!$EJ242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CC242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242<>\"Summer\",Usage!$FN242,Usage!$FK242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CD242,Usage!$CA242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242<>\"Summer\",Usage!$FO242,Usage!$FL242))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CE242,Usage!$CB242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M242<>\"Summer\",Usage!$FP242,Usage!$FM242))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM242","v":0},{"$f":"Usage!$GN242","v":0},{"$f":"Usage!$GN242","v":0},{"$f":"Usage!$GO242","v":0},{"$f":"Tenant!$H242","v":0},{"$f":"Usage!$GO242","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR242","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO242","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS242","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV242","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA242","v":0},{"$f":"Usage!$GZ242","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB242","v":0},{"$f":"Tenant!$I242","v":0},{"$f":"Usage!$HF242","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH242","v":0},{"$f":"Usage!$HG242","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI242","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A243","v":242},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B243","v":0},{"$f":"Tenant!$C243","v":0},{"$f":"Tenant!$D243","v":0},{"$f":"Tenant!$E243","v":0},{"$f":"Tenant!$G243","v":0},{"$f":"Usage!$D243","v":"00:00:00"},{"$f":"Usage!$E243","v":"00:00:00"},{"$f":"Usage!$F243","v":0},{"$f":"Usage!$G243","v":0},{"$f":"Usage!$H243","v":0},{"$f":"Usage!$X243","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ243","v":0},{"$f":"Usage!$AA243","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD243","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BV243,Usage!$BS243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CK243,Usage!$CH243)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BW243,Usage!$BT243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CL243,Usage!$CI243)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BX243,Usage!$BU243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CM243,Usage!$CJ243)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CC243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CX243,Usage!$CU243)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CD243,Usage!$CA243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CY243,Usage!$CV243)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CE243,Usage!$CB243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CZ243,Usage!$CW243)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BV243,Usage!$BS243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CK243,Usage!$CH243)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BW243,Usage!$BT243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CL243,Usage!$CI243)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BX243,Usage!$BU243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CM243,Usage!$CJ243)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CC243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CX243,Usage!$CU243)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CD243,Usage!$CA243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CY243,Usage!$CV243)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CE243,Usage!$CB243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CZ243,Usage!$CW243)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M243=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO243","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M243=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB243","v":0},{"$f":"Usage!$DL243","v":0},{"$f":"SUM(Usage!$DR243,Usage!$DV243)","v":0},{"$f":"SUM(Usage!$DT243,Usage!$DX243)","v":0},{"$f":"Usage!$GF243","v":0},{"$f":"SUM(Usage!$DR243,Usage!$DT243,Usage!$DV243,Usage!$DX243,Usage!$GG243)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ243","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC243","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB243","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE243","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED243","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG243","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK243,Usage!$GL243),0)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BV243,Usage!$BS243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243=\"Summer\",Usage!$EK243,Usage!$EH243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BW243,Usage!$BT243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243=\"Summer\",Usage!$EL243,Usage!$EI243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BX243,Usage!$BU243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243=\"Summer\",Usage!$EM243,Usage!$EJ243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CC243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243=\"Summer\",Usage!$FN243,Usage!$FK243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CD243,Usage!$CA243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243=\"Summer\",Usage!$FO243,Usage!$FL243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CE243,Usage!$CB243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243=\"Summer\",Usage!$FP243,Usage!$FM243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z243<>\"Summer\",Usage!$BW243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243<>\"Summer\",Usage!$EK243,Usage!$EH243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BW243,Usage!$BT243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243<>\"Summer\",Usage!$EL243,Usage!$EI243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BX243,Usage!$BU243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243<>\"Summer\",Usage!$EM243,Usage!$EJ243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CC243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243<>\"Summer\",Usage!$FN243,Usage!$FK243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CD243,Usage!$CA243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243<>\"Summer\",Usage!$FO243,Usage!$FL243))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CE243,Usage!$CB243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M243<>\"Summer\",Usage!$FP243,Usage!$FM243))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM243","v":0},{"$f":"Usage!$GN243","v":0},{"$f":"Usage!$GN243","v":0},{"$f":"Usage!$GO243","v":0},{"$f":"Tenant!$H243","v":0},{"$f":"Usage!$GO243","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR243","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO243","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS243","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV243","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA243","v":0},{"$f":"Usage!$GZ243","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB243","v":0},{"$f":"Tenant!$I243","v":0},{"$f":"Usage!$HF243","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH243","v":0},{"$f":"Usage!$HG243","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI243","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A244","v":243},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B244","v":0},{"$f":"Tenant!$C244","v":0},{"$f":"Tenant!$D244","v":0},{"$f":"Tenant!$E244","v":0},{"$f":"Tenant!$G244","v":0},{"$f":"Usage!$D244","v":"00:00:00"},{"$f":"Usage!$E244","v":"00:00:00"},{"$f":"Usage!$F244","v":0},{"$f":"Usage!$G244","v":0},{"$f":"Usage!$H244","v":0},{"$f":"Usage!$X244","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ244","v":0},{"$f":"Usage!$AA244","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD244","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BV244,Usage!$BS244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CK244,Usage!$CH244)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BW244,Usage!$BT244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CL244,Usage!$CI244)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BX244,Usage!$BU244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CM244,Usage!$CJ244)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CC244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CX244,Usage!$CU244)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CD244,Usage!$CA244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CY244,Usage!$CV244)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CE244,Usage!$CB244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CZ244,Usage!$CW244)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BV244,Usage!$BS244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CK244,Usage!$CH244)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BW244,Usage!$BT244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CL244,Usage!$CI244)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BX244,Usage!$BU244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CM244,Usage!$CJ244)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CC244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CX244,Usage!$CU244)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CD244,Usage!$CA244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CY244,Usage!$CV244)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CE244,Usage!$CB244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CZ244,Usage!$CW244)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M244=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO244","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M244=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB244","v":0},{"$f":"Usage!$DL244","v":0},{"$f":"SUM(Usage!$DR244,Usage!$DV244)","v":0},{"$f":"SUM(Usage!$DT244,Usage!$DX244)","v":0},{"$f":"Usage!$GF244","v":0},{"$f":"SUM(Usage!$DR244,Usage!$DT244,Usage!$DV244,Usage!$DX244,Usage!$GG244)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ244","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC244","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB244","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE244","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED244","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG244","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK244,Usage!$GL244),0)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BV244,Usage!$BS244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244=\"Summer\",Usage!$EK244,Usage!$EH244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BW244,Usage!$BT244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244=\"Summer\",Usage!$EL244,Usage!$EI244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BX244,Usage!$BU244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244=\"Summer\",Usage!$EM244,Usage!$EJ244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CC244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244=\"Summer\",Usage!$FN244,Usage!$FK244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CD244,Usage!$CA244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244=\"Summer\",Usage!$FO244,Usage!$FL244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CE244,Usage!$CB244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244=\"Summer\",Usage!$FP244,Usage!$FM244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z244<>\"Summer\",Usage!$BW244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244<>\"Summer\",Usage!$EK244,Usage!$EH244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BW244,Usage!$BT244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244<>\"Summer\",Usage!$EL244,Usage!$EI244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BX244,Usage!$BU244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244<>\"Summer\",Usage!$EM244,Usage!$EJ244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CC244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244<>\"Summer\",Usage!$FN244,Usage!$FK244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CD244,Usage!$CA244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244<>\"Summer\",Usage!$FO244,Usage!$FL244))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CE244,Usage!$CB244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M244<>\"Summer\",Usage!$FP244,Usage!$FM244))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM244","v":0},{"$f":"Usage!$GN244","v":0},{"$f":"Usage!$GN244","v":0},{"$f":"Usage!$GO244","v":0},{"$f":"Tenant!$H244","v":0},{"$f":"Usage!$GO244","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR244","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO244","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS244","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV244","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA244","v":0},{"$f":"Usage!$GZ244","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB244","v":0},{"$f":"Tenant!$I244","v":0},{"$f":"Usage!$HF244","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH244","v":0},{"$f":"Usage!$HG244","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI244","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A245","v":244},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B245","v":0},{"$f":"Tenant!$C245","v":0},{"$f":"Tenant!$D245","v":0},{"$f":"Tenant!$E245","v":0},{"$f":"Tenant!$G245","v":0},{"$f":"Usage!$D245","v":"00:00:00"},{"$f":"Usage!$E245","v":"00:00:00"},{"$f":"Usage!$F245","v":0},{"$f":"Usage!$G245","v":0},{"$f":"Usage!$H245","v":0},{"$f":"Usage!$X245","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ245","v":0},{"$f":"Usage!$AA245","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD245","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BV245,Usage!$BS245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CK245,Usage!$CH245)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BW245,Usage!$BT245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CL245,Usage!$CI245)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BX245,Usage!$BU245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CM245,Usage!$CJ245)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CC245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CX245,Usage!$CU245)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CD245,Usage!$CA245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CY245,Usage!$CV245)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CE245,Usage!$CB245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CZ245,Usage!$CW245)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BV245,Usage!$BS245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CK245,Usage!$CH245)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BW245,Usage!$BT245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CL245,Usage!$CI245)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BX245,Usage!$BU245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CM245,Usage!$CJ245)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CC245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CX245,Usage!$CU245)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CD245,Usage!$CA245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CY245,Usage!$CV245)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CE245,Usage!$CB245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CZ245,Usage!$CW245)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M245=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO245","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M245=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB245","v":0},{"$f":"Usage!$DL245","v":0},{"$f":"SUM(Usage!$DR245,Usage!$DV245)","v":0},{"$f":"SUM(Usage!$DT245,Usage!$DX245)","v":0},{"$f":"Usage!$GF245","v":0},{"$f":"SUM(Usage!$DR245,Usage!$DT245,Usage!$DV245,Usage!$DX245,Usage!$GG245)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ245","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC245","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB245","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE245","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED245","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG245","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK245,Usage!$GL245),0)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BV245,Usage!$BS245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245=\"Summer\",Usage!$EK245,Usage!$EH245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BW245,Usage!$BT245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245=\"Summer\",Usage!$EL245,Usage!$EI245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BX245,Usage!$BU245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245=\"Summer\",Usage!$EM245,Usage!$EJ245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CC245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245=\"Summer\",Usage!$FN245,Usage!$FK245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CD245,Usage!$CA245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245=\"Summer\",Usage!$FO245,Usage!$FL245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CE245,Usage!$CB245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245=\"Summer\",Usage!$FP245,Usage!$FM245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z245<>\"Summer\",Usage!$BW245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245<>\"Summer\",Usage!$EK245,Usage!$EH245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BW245,Usage!$BT245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245<>\"Summer\",Usage!$EL245,Usage!$EI245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BX245,Usage!$BU245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245<>\"Summer\",Usage!$EM245,Usage!$EJ245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CC245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245<>\"Summer\",Usage!$FN245,Usage!$FK245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CD245,Usage!$CA245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245<>\"Summer\",Usage!$FO245,Usage!$FL245))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CE245,Usage!$CB245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M245<>\"Summer\",Usage!$FP245,Usage!$FM245))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM245","v":0},{"$f":"Usage!$GN245","v":0},{"$f":"Usage!$GN245","v":0},{"$f":"Usage!$GO245","v":0},{"$f":"Tenant!$H245","v":0},{"$f":"Usage!$GO245","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR245","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO245","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS245","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV245","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA245","v":0},{"$f":"Usage!$GZ245","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB245","v":0},{"$f":"Tenant!$I245","v":0},{"$f":"Usage!$HF245","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH245","v":0},{"$f":"Usage!$HG245","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI245","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A246","v":245},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B246","v":0},{"$f":"Tenant!$C246","v":0},{"$f":"Tenant!$D246","v":0},{"$f":"Tenant!$E246","v":0},{"$f":"Tenant!$G246","v":0},{"$f":"Usage!$D246","v":"00:00:00"},{"$f":"Usage!$E246","v":"00:00:00"},{"$f":"Usage!$F246","v":0},{"$f":"Usage!$G246","v":0},{"$f":"Usage!$H246","v":0},{"$f":"Usage!$X246","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ246","v":0},{"$f":"Usage!$AA246","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD246","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BV246,Usage!$BS246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CK246,Usage!$CH246)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BW246,Usage!$BT246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CL246,Usage!$CI246)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BX246,Usage!$BU246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CM246,Usage!$CJ246)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CC246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CX246,Usage!$CU246)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CD246,Usage!$CA246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CY246,Usage!$CV246)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CE246,Usage!$CB246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CZ246,Usage!$CW246)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BV246,Usage!$BS246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CK246,Usage!$CH246)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BW246,Usage!$BT246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CL246,Usage!$CI246)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BX246,Usage!$BU246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CM246,Usage!$CJ246)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CC246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CX246,Usage!$CU246)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CD246,Usage!$CA246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CY246,Usage!$CV246)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CE246,Usage!$CB246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CZ246,Usage!$CW246)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M246=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO246","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M246=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB246","v":0},{"$f":"Usage!$DL246","v":0},{"$f":"SUM(Usage!$DR246,Usage!$DV246)","v":0},{"$f":"SUM(Usage!$DT246,Usage!$DX246)","v":0},{"$f":"Usage!$GF246","v":0},{"$f":"SUM(Usage!$DR246,Usage!$DT246,Usage!$DV246,Usage!$DX246,Usage!$GG246)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ246","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC246","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB246","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE246","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED246","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG246","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK246,Usage!$GL246),0)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BV246,Usage!$BS246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246=\"Summer\",Usage!$EK246,Usage!$EH246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BW246,Usage!$BT246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246=\"Summer\",Usage!$EL246,Usage!$EI246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BX246,Usage!$BU246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246=\"Summer\",Usage!$EM246,Usage!$EJ246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CC246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246=\"Summer\",Usage!$FN246,Usage!$FK246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CD246,Usage!$CA246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246=\"Summer\",Usage!$FO246,Usage!$FL246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CE246,Usage!$CB246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246=\"Summer\",Usage!$FP246,Usage!$FM246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$BW246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246<>\"Summer\",Usage!$EK246,Usage!$EH246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BW246,Usage!$BT246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246<>\"Summer\",Usage!$EL246,Usage!$EI246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BX246,Usage!$BU246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246<>\"Summer\",Usage!$EM246,Usage!$EJ246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CC246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246<>\"Summer\",Usage!$FN246,Usage!$FK246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CD246,Usage!$CA246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246<>\"Summer\",Usage!$FO246,Usage!$FL246))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CE246,Usage!$CB246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M246<>\"Summer\",Usage!$FP246,Usage!$FM246))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM246","v":0},{"$f":"Usage!$GN246","v":0},{"$f":"Usage!$GN246","v":0},{"$f":"Usage!$GO246","v":0},{"$f":"Tenant!$H246","v":0},{"$f":"Usage!$GO246","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR246","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO246","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS246","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV246","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA246","v":0},{"$f":"Usage!$GZ246","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB246","v":0},{"$f":"Tenant!$I246","v":0},{"$f":"Usage!$HF246","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH246","v":0},{"$f":"Usage!$HG246","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI246","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A247","v":246},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B247","v":0},{"$f":"Tenant!$C247","v":0},{"$f":"Tenant!$D247","v":0},{"$f":"Tenant!$E247","v":0},{"$f":"Tenant!$G247","v":0},{"$f":"Usage!$D247","v":"00:00:00"},{"$f":"Usage!$E247","v":"00:00:00"},{"$f":"Usage!$F247","v":0},{"$f":"Usage!$G247","v":0},{"$f":"Usage!$H247","v":0},{"$f":"Usage!$X247","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ247","v":0},{"$f":"Usage!$AA247","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD247","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BV247,Usage!$BS247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CK247,Usage!$CH247)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BW247,Usage!$BT247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CL247,Usage!$CI247)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BX247,Usage!$BU247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CM247,Usage!$CJ247)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CC247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CX247,Usage!$CU247)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CD247,Usage!$CA247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CY247,Usage!$CV247)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CE247,Usage!$CB247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CZ247,Usage!$CW247)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BV247,Usage!$BS247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CK247,Usage!$CH247)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BW247,Usage!$BT247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CL247,Usage!$CI247)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BX247,Usage!$BU247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CM247,Usage!$CJ247)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CC247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CX247,Usage!$CU247)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CD247,Usage!$CA247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CY247,Usage!$CV247)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CE247,Usage!$CB247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CZ247,Usage!$CW247)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M247=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO247","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M247=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB247","v":0},{"$f":"Usage!$DL247","v":0},{"$f":"SUM(Usage!$DR247,Usage!$DV247)","v":0},{"$f":"SUM(Usage!$DT247,Usage!$DX247)","v":0},{"$f":"Usage!$GF247","v":0},{"$f":"SUM(Usage!$DR247,Usage!$DT247,Usage!$DV247,Usage!$DX247,Usage!$GG247)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ247","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC247","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB247","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE247","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED247","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG247","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK247,Usage!$GL247),0)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BV247,Usage!$BS247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247=\"Summer\",Usage!$EK247,Usage!$EH247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BW247,Usage!$BT247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247=\"Summer\",Usage!$EL247,Usage!$EI247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BX247,Usage!$BU247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247=\"Summer\",Usage!$EM247,Usage!$EJ247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CC247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247=\"Summer\",Usage!$FN247,Usage!$FK247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CD247,Usage!$CA247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247=\"Summer\",Usage!$FO247,Usage!$FL247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CE247,Usage!$CB247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247=\"Summer\",Usage!$FP247,Usage!$FM247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z247<>\"Summer\",Usage!$BW247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247<>\"Summer\",Usage!$EK247,Usage!$EH247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BW247,Usage!$BT247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247<>\"Summer\",Usage!$EL247,Usage!$EI247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BX247,Usage!$BU247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247<>\"Summer\",Usage!$EM247,Usage!$EJ247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CC247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247<>\"Summer\",Usage!$FN247,Usage!$FK247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CD247,Usage!$CA247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247<>\"Summer\",Usage!$FO247,Usage!$FL247))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CE247,Usage!$CB247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M247<>\"Summer\",Usage!$FP247,Usage!$FM247))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM247","v":0},{"$f":"Usage!$GN247","v":0},{"$f":"Usage!$GN247","v":0},{"$f":"Usage!$GO247","v":0},{"$f":"Tenant!$H247","v":0},{"$f":"Usage!$GO247","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR247","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO247","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS247","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV247","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA247","v":0},{"$f":"Usage!$GZ247","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB247","v":0},{"$f":"Tenant!$I247","v":0},{"$f":"Usage!$HF247","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH247","v":0},{"$f":"Usage!$HG247","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI247","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A248","v":247},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B248","v":0},{"$f":"Tenant!$C248","v":0},{"$f":"Tenant!$D248","v":0},{"$f":"Tenant!$E248","v":0},{"$f":"Tenant!$G248","v":0},{"$f":"Usage!$D248","v":"00:00:00"},{"$f":"Usage!$E248","v":"00:00:00"},{"$f":"Usage!$F248","v":0},{"$f":"Usage!$G248","v":0},{"$f":"Usage!$H248","v":0},{"$f":"Usage!$X248","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ248","v":0},{"$f":"Usage!$AA248","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD248","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BV248,Usage!$BS248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CK248,Usage!$CH248)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BW248,Usage!$BT248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CL248,Usage!$CI248)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BX248,Usage!$BU248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CM248,Usage!$CJ248)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CC248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CX248,Usage!$CU248)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CD248,Usage!$CA248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CY248,Usage!$CV248)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CE248,Usage!$CB248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CZ248,Usage!$CW248)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BV248,Usage!$BS248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CK248,Usage!$CH248)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BW248,Usage!$BT248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CL248,Usage!$CI248)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BX248,Usage!$BU248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CM248,Usage!$CJ248)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CC248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CX248,Usage!$CU248)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CD248,Usage!$CA248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CY248,Usage!$CV248)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CE248,Usage!$CB248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CZ248,Usage!$CW248)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M248=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO248","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M248=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB248","v":0},{"$f":"Usage!$DL248","v":0},{"$f":"SUM(Usage!$DR248,Usage!$DV248)","v":0},{"$f":"SUM(Usage!$DT248,Usage!$DX248)","v":0},{"$f":"Usage!$GF248","v":0},{"$f":"SUM(Usage!$DR248,Usage!$DT248,Usage!$DV248,Usage!$DX248,Usage!$GG248)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ248","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC248","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB248","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE248","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED248","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG248","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK248,Usage!$GL248),0)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BV248,Usage!$BS248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248=\"Summer\",Usage!$EK248,Usage!$EH248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BW248,Usage!$BT248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248=\"Summer\",Usage!$EL248,Usage!$EI248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BX248,Usage!$BU248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248=\"Summer\",Usage!$EM248,Usage!$EJ248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CC248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248=\"Summer\",Usage!$FN248,Usage!$FK248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CD248,Usage!$CA248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248=\"Summer\",Usage!$FO248,Usage!$FL248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CE248,Usage!$CB248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248=\"Summer\",Usage!$FP248,Usage!$FM248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z248<>\"Summer\",Usage!$BW248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248<>\"Summer\",Usage!$EK248,Usage!$EH248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BW248,Usage!$BT248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248<>\"Summer\",Usage!$EL248,Usage!$EI248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BX248,Usage!$BU248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248<>\"Summer\",Usage!$EM248,Usage!$EJ248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CC248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248<>\"Summer\",Usage!$FN248,Usage!$FK248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CD248,Usage!$CA248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248<>\"Summer\",Usage!$FO248,Usage!$FL248))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CE248,Usage!$CB248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M248<>\"Summer\",Usage!$FP248,Usage!$FM248))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM248","v":0},{"$f":"Usage!$GN248","v":0},{"$f":"Usage!$GN248","v":0},{"$f":"Usage!$GO248","v":0},{"$f":"Tenant!$H248","v":0},{"$f":"Usage!$GO248","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR248","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO248","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS248","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV248","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA248","v":0},{"$f":"Usage!$GZ248","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB248","v":0},{"$f":"Tenant!$I248","v":0},{"$f":"Usage!$HF248","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH248","v":0},{"$f":"Usage!$HG248","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI248","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A249","v":248},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B249","v":0},{"$f":"Tenant!$C249","v":0},{"$f":"Tenant!$D249","v":0},{"$f":"Tenant!$E249","v":0},{"$f":"Tenant!$G249","v":0},{"$f":"Usage!$D249","v":"00:00:00"},{"$f":"Usage!$E249","v":"00:00:00"},{"$f":"Usage!$F249","v":0},{"$f":"Usage!$G249","v":0},{"$f":"Usage!$H249","v":0},{"$f":"Usage!$X249","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ249","v":0},{"$f":"Usage!$AA249","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD249","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BV249,Usage!$BS249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CK249,Usage!$CH249)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BW249,Usage!$BT249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CL249,Usage!$CI249)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BX249,Usage!$BU249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CM249,Usage!$CJ249)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CC249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CX249,Usage!$CU249)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CD249,Usage!$CA249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CY249,Usage!$CV249)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CE249,Usage!$CB249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CZ249,Usage!$CW249)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BV249,Usage!$BS249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CK249,Usage!$CH249)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BW249,Usage!$BT249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CL249,Usage!$CI249)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BX249,Usage!$BU249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CM249,Usage!$CJ249)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CC249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CX249,Usage!$CU249)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CD249,Usage!$CA249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CY249,Usage!$CV249)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CE249,Usage!$CB249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CZ249,Usage!$CW249)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M249=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO249","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M249=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB249","v":0},{"$f":"Usage!$DL249","v":0},{"$f":"SUM(Usage!$DR249,Usage!$DV249)","v":0},{"$f":"SUM(Usage!$DT249,Usage!$DX249)","v":0},{"$f":"Usage!$GF249","v":0},{"$f":"SUM(Usage!$DR249,Usage!$DT249,Usage!$DV249,Usage!$DX249,Usage!$GG249)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ249","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC249","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB249","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE249","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED249","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG249","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK249,Usage!$GL249),0)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BV249,Usage!$BS249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249=\"Summer\",Usage!$EK249,Usage!$EH249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BW249,Usage!$BT249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249=\"Summer\",Usage!$EL249,Usage!$EI249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BX249,Usage!$BU249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249=\"Summer\",Usage!$EM249,Usage!$EJ249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CC249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249=\"Summer\",Usage!$FN249,Usage!$FK249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CD249,Usage!$CA249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249=\"Summer\",Usage!$FO249,Usage!$FL249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CE249,Usage!$CB249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249=\"Summer\",Usage!$FP249,Usage!$FM249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$BW249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249<>\"Summer\",Usage!$EK249,Usage!$EH249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BW249,Usage!$BT249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249<>\"Summer\",Usage!$EL249,Usage!$EI249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BX249,Usage!$BU249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249<>\"Summer\",Usage!$EM249,Usage!$EJ249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CC249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249<>\"Summer\",Usage!$FN249,Usage!$FK249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CD249,Usage!$CA249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249<>\"Summer\",Usage!$FO249,Usage!$FL249))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CE249,Usage!$CB249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M249<>\"Summer\",Usage!$FP249,Usage!$FM249))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM249","v":0},{"$f":"Usage!$GN249","v":0},{"$f":"Usage!$GN249","v":0},{"$f":"Usage!$GO249","v":0},{"$f":"Tenant!$H249","v":0},{"$f":"Usage!$GO249","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR249","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO249","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS249","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV249","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA249","v":0},{"$f":"Usage!$GZ249","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB249","v":0},{"$f":"Tenant!$I249","v":0},{"$f":"Usage!$HF249","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH249","v":0},{"$f":"Usage!$HG249","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI249","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A250","v":249},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B250","v":0},{"$f":"Tenant!$C250","v":0},{"$f":"Tenant!$D250","v":0},{"$f":"Tenant!$E250","v":0},{"$f":"Tenant!$G250","v":0},{"$f":"Usage!$D250","v":"00:00:00"},{"$f":"Usage!$E250","v":"00:00:00"},{"$f":"Usage!$F250","v":0},{"$f":"Usage!$G250","v":0},{"$f":"Usage!$H250","v":0},{"$f":"Usage!$X250","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ250","v":0},{"$f":"Usage!$AA250","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD250","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BV250,Usage!$BS250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CK250,Usage!$CH250)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BW250,Usage!$BT250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CL250,Usage!$CI250)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BX250,Usage!$BU250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CM250,Usage!$CJ250)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CC250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CX250,Usage!$CU250)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CD250,Usage!$CA250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CY250,Usage!$CV250)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CE250,Usage!$CB250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CZ250,Usage!$CW250)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BV250,Usage!$BS250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CK250,Usage!$CH250)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BW250,Usage!$BT250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CL250,Usage!$CI250)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BX250,Usage!$BU250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CM250,Usage!$CJ250)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CC250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CX250,Usage!$CU250)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CD250,Usage!$CA250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CY250,Usage!$CV250)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CE250,Usage!$CB250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CZ250,Usage!$CW250)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M250=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO250","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M250=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB250","v":0},{"$f":"Usage!$DL250","v":0},{"$f":"SUM(Usage!$DR250,Usage!$DV250)","v":0},{"$f":"SUM(Usage!$DT250,Usage!$DX250)","v":0},{"$f":"Usage!$GF250","v":0},{"$f":"SUM(Usage!$DR250,Usage!$DT250,Usage!$DV250,Usage!$DX250,Usage!$GG250)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ250","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC250","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB250","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE250","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED250","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG250","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK250,Usage!$GL250),0)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BV250,Usage!$BS250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250=\"Summer\",Usage!$EK250,Usage!$EH250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BW250,Usage!$BT250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250=\"Summer\",Usage!$EL250,Usage!$EI250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BX250,Usage!$BU250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250=\"Summer\",Usage!$EM250,Usage!$EJ250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CC250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250=\"Summer\",Usage!$FN250,Usage!$FK250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CD250,Usage!$CA250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250=\"Summer\",Usage!$FO250,Usage!$FL250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CE250,Usage!$CB250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250=\"Summer\",Usage!$FP250,Usage!$FM250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z250<>\"Summer\",Usage!$BW250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250<>\"Summer\",Usage!$EK250,Usage!$EH250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BW250,Usage!$BT250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250<>\"Summer\",Usage!$EL250,Usage!$EI250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BX250,Usage!$BU250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250<>\"Summer\",Usage!$EM250,Usage!$EJ250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CC250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250<>\"Summer\",Usage!$FN250,Usage!$FK250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CD250,Usage!$CA250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250<>\"Summer\",Usage!$FO250,Usage!$FL250))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CE250,Usage!$CB250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M250<>\"Summer\",Usage!$FP250,Usage!$FM250))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM250","v":0},{"$f":"Usage!$GN250","v":0},{"$f":"Usage!$GN250","v":0},{"$f":"Usage!$GO250","v":0},{"$f":"Tenant!$H250","v":0},{"$f":"Usage!$GO250","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR250","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO250","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS250","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV250","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA250","v":0},{"$f":"Usage!$GZ250","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB250","v":0},{"$f":"Tenant!$I250","v":0},{"$f":"Usage!$HF250","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH250","v":0},{"$f":"Usage!$HG250","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI250","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A251","v":250},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B251","v":0},{"$f":"Tenant!$C251","v":0},{"$f":"Tenant!$D251","v":0},{"$f":"Tenant!$E251","v":0},{"$f":"Tenant!$G251","v":0},{"$f":"Usage!$D251","v":"00:00:00"},{"$f":"Usage!$E251","v":"00:00:00"},{"$f":"Usage!$F251","v":0},{"$f":"Usage!$G251","v":0},{"$f":"Usage!$H251","v":0},{"$f":"Usage!$X251","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ251","v":0},{"$f":"Usage!$AA251","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD251","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BV251,Usage!$BS251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CK251,Usage!$CH251)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BW251,Usage!$BT251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CL251,Usage!$CI251)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BX251,Usage!$BU251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CM251,Usage!$CJ251)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CC251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CX251,Usage!$CU251)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CD251,Usage!$CA251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CY251,Usage!$CV251)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CE251,Usage!$CB251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CZ251,Usage!$CW251)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BV251,Usage!$BS251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CK251,Usage!$CH251)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BW251,Usage!$BT251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CL251,Usage!$CI251)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BX251,Usage!$BU251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CM251,Usage!$CJ251)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CC251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CX251,Usage!$CU251)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CD251,Usage!$CA251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CY251,Usage!$CV251)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CE251,Usage!$CB251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CZ251,Usage!$CW251)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M251=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO251","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M251=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB251","v":0},{"$f":"Usage!$DL251","v":0},{"$f":"SUM(Usage!$DR251,Usage!$DV251)","v":0},{"$f":"SUM(Usage!$DT251,Usage!$DX251)","v":0},{"$f":"Usage!$GF251","v":0},{"$f":"SUM(Usage!$DR251,Usage!$DT251,Usage!$DV251,Usage!$DX251,Usage!$GG251)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ251","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC251","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB251","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE251","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED251","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG251","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK251,Usage!$GL251),0)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BV251,Usage!$BS251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251=\"Summer\",Usage!$EK251,Usage!$EH251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BW251,Usage!$BT251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251=\"Summer\",Usage!$EL251,Usage!$EI251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BX251,Usage!$BU251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251=\"Summer\",Usage!$EM251,Usage!$EJ251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CC251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251=\"Summer\",Usage!$FN251,Usage!$FK251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CD251,Usage!$CA251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251=\"Summer\",Usage!$FO251,Usage!$FL251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CE251,Usage!$CB251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251=\"Summer\",Usage!$FP251,Usage!$FM251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$BW251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251<>\"Summer\",Usage!$EK251,Usage!$EH251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BW251,Usage!$BT251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251<>\"Summer\",Usage!$EL251,Usage!$EI251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BX251,Usage!$BU251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251<>\"Summer\",Usage!$EM251,Usage!$EJ251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CC251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251<>\"Summer\",Usage!$FN251,Usage!$FK251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CD251,Usage!$CA251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251<>\"Summer\",Usage!$FO251,Usage!$FL251))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CE251,Usage!$CB251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M251<>\"Summer\",Usage!$FP251,Usage!$FM251))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM251","v":0},{"$f":"Usage!$GN251","v":0},{"$f":"Usage!$GN251","v":0},{"$f":"Usage!$GO251","v":0},{"$f":"Tenant!$H251","v":0},{"$f":"Usage!$GO251","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR251","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO251","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS251","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV251","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA251","v":0},{"$f":"Usage!$GZ251","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB251","v":0},{"$f":"Tenant!$I251","v":0},{"$f":"Usage!$HF251","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH251","v":0},{"$f":"Usage!$HG251","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI251","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A252","v":251},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B252","v":0},{"$f":"Tenant!$C252","v":0},{"$f":"Tenant!$D252","v":0},{"$f":"Tenant!$E252","v":0},{"$f":"Tenant!$G252","v":0},{"$f":"Usage!$D252","v":"00:00:00"},{"$f":"Usage!$E252","v":"00:00:00"},{"$f":"Usage!$F252","v":0},{"$f":"Usage!$G252","v":0},{"$f":"Usage!$H252","v":0},{"$f":"Usage!$X252","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ252","v":0},{"$f":"Usage!$AA252","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD252","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BV252,Usage!$BS252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CK252,Usage!$CH252)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BW252,Usage!$BT252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CL252,Usage!$CI252)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BX252,Usage!$BU252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CM252,Usage!$CJ252)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CC252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CX252,Usage!$CU252)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CD252,Usage!$CA252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CY252,Usage!$CV252)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CE252,Usage!$CB252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CZ252,Usage!$CW252)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BV252,Usage!$BS252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CK252,Usage!$CH252)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BW252,Usage!$BT252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CL252,Usage!$CI252)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BX252,Usage!$BU252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CM252,Usage!$CJ252)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CC252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CX252,Usage!$CU252)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CD252,Usage!$CA252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CY252,Usage!$CV252)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CE252,Usage!$CB252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CZ252,Usage!$CW252)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M252=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO252","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M252=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB252","v":0},{"$f":"Usage!$DL252","v":0},{"$f":"SUM(Usage!$DR252,Usage!$DV252)","v":0},{"$f":"SUM(Usage!$DT252,Usage!$DX252)","v":0},{"$f":"Usage!$GF252","v":0},{"$f":"SUM(Usage!$DR252,Usage!$DT252,Usage!$DV252,Usage!$DX252,Usage!$GG252)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ252","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC252","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB252","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE252","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED252","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG252","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK252,Usage!$GL252),0)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BV252,Usage!$BS252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252=\"Summer\",Usage!$EK252,Usage!$EH252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BW252,Usage!$BT252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252=\"Summer\",Usage!$EL252,Usage!$EI252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BX252,Usage!$BU252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252=\"Summer\",Usage!$EM252,Usage!$EJ252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CC252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252=\"Summer\",Usage!$FN252,Usage!$FK252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CD252,Usage!$CA252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252=\"Summer\",Usage!$FO252,Usage!$FL252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CE252,Usage!$CB252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252=\"Summer\",Usage!$FP252,Usage!$FM252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z252<>\"Summer\",Usage!$BW252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252<>\"Summer\",Usage!$EK252,Usage!$EH252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BW252,Usage!$BT252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252<>\"Summer\",Usage!$EL252,Usage!$EI252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BX252,Usage!$BU252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252<>\"Summer\",Usage!$EM252,Usage!$EJ252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CC252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252<>\"Summer\",Usage!$FN252,Usage!$FK252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CD252,Usage!$CA252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252<>\"Summer\",Usage!$FO252,Usage!$FL252))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CE252,Usage!$CB252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M252<>\"Summer\",Usage!$FP252,Usage!$FM252))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM252","v":0},{"$f":"Usage!$GN252","v":0},{"$f":"Usage!$GN252","v":0},{"$f":"Usage!$GO252","v":0},{"$f":"Tenant!$H252","v":0},{"$f":"Usage!$GO252","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR252","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO252","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS252","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV252","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA252","v":0},{"$f":"Usage!$GZ252","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB252","v":0},{"$f":"Tenant!$I252","v":0},{"$f":"Usage!$HF252","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH252","v":0},{"$f":"Usage!$HG252","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI252","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A253","v":252},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B253","v":0},{"$f":"Tenant!$C253","v":0},{"$f":"Tenant!$D253","v":0},{"$f":"Tenant!$E253","v":0},{"$f":"Tenant!$G253","v":0},{"$f":"Usage!$D253","v":"00:00:00"},{"$f":"Usage!$E253","v":"00:00:00"},{"$f":"Usage!$F253","v":0},{"$f":"Usage!$G253","v":0},{"$f":"Usage!$H253","v":0},{"$f":"Usage!$X253","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ253","v":0},{"$f":"Usage!$AA253","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD253","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BV253,Usage!$BS253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CK253,Usage!$CH253)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BW253,Usage!$BT253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CL253,Usage!$CI253)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BX253,Usage!$BU253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CM253,Usage!$CJ253)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CC253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CX253,Usage!$CU253)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CD253,Usage!$CA253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CY253,Usage!$CV253)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CE253,Usage!$CB253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CZ253,Usage!$CW253)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BV253,Usage!$BS253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CK253,Usage!$CH253)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BW253,Usage!$BT253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CL253,Usage!$CI253)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BX253,Usage!$BU253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CM253,Usage!$CJ253)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CC253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CX253,Usage!$CU253)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CD253,Usage!$CA253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CY253,Usage!$CV253)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CE253,Usage!$CB253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CZ253,Usage!$CW253)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M253=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO253","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M253=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB253","v":0},{"$f":"Usage!$DL253","v":0},{"$f":"SUM(Usage!$DR253,Usage!$DV253)","v":0},{"$f":"SUM(Usage!$DT253,Usage!$DX253)","v":0},{"$f":"Usage!$GF253","v":0},{"$f":"SUM(Usage!$DR253,Usage!$DT253,Usage!$DV253,Usage!$DX253,Usage!$GG253)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ253","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC253","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB253","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE253","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED253","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG253","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK253,Usage!$GL253),0)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BV253,Usage!$BS253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253=\"Summer\",Usage!$EK253,Usage!$EH253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BW253,Usage!$BT253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253=\"Summer\",Usage!$EL253,Usage!$EI253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BX253,Usage!$BU253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253=\"Summer\",Usage!$EM253,Usage!$EJ253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CC253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253=\"Summer\",Usage!$FN253,Usage!$FK253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CD253,Usage!$CA253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253=\"Summer\",Usage!$FO253,Usage!$FL253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CE253,Usage!$CB253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253=\"Summer\",Usage!$FP253,Usage!$FM253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z253<>\"Summer\",Usage!$BW253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253<>\"Summer\",Usage!$EK253,Usage!$EH253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BW253,Usage!$BT253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253<>\"Summer\",Usage!$EL253,Usage!$EI253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BX253,Usage!$BU253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253<>\"Summer\",Usage!$EM253,Usage!$EJ253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CC253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253<>\"Summer\",Usage!$FN253,Usage!$FK253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CD253,Usage!$CA253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253<>\"Summer\",Usage!$FO253,Usage!$FL253))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CE253,Usage!$CB253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M253<>\"Summer\",Usage!$FP253,Usage!$FM253))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM253","v":0},{"$f":"Usage!$GN253","v":0},{"$f":"Usage!$GN253","v":0},{"$f":"Usage!$GO253","v":0},{"$f":"Tenant!$H253","v":0},{"$f":"Usage!$GO253","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR253","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO253","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS253","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV253","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA253","v":0},{"$f":"Usage!$GZ253","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB253","v":0},{"$f":"Tenant!$I253","v":0},{"$f":"Usage!$HF253","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH253","v":0},{"$f":"Usage!$HG253","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI253","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A254","v":253},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B254","v":0},{"$f":"Tenant!$C254","v":0},{"$f":"Tenant!$D254","v":0},{"$f":"Tenant!$E254","v":0},{"$f":"Tenant!$G254","v":0},{"$f":"Usage!$D254","v":"00:00:00"},{"$f":"Usage!$E254","v":"00:00:00"},{"$f":"Usage!$F254","v":0},{"$f":"Usage!$G254","v":0},{"$f":"Usage!$H254","v":0},{"$f":"Usage!$X254","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ254","v":0},{"$f":"Usage!$AA254","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD254","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BV254,Usage!$BS254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CK254,Usage!$CH254)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BW254,Usage!$BT254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CL254,Usage!$CI254)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BX254,Usage!$BU254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CM254,Usage!$CJ254)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CC254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CX254,Usage!$CU254)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CD254,Usage!$CA254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CY254,Usage!$CV254)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CE254,Usage!$CB254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CZ254,Usage!$CW254)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BV254,Usage!$BS254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CK254,Usage!$CH254)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BW254,Usage!$BT254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CL254,Usage!$CI254)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BX254,Usage!$BU254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CM254,Usage!$CJ254)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CC254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CX254,Usage!$CU254)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CD254,Usage!$CA254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CY254,Usage!$CV254)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CE254,Usage!$CB254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CZ254,Usage!$CW254)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M254=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO254","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M254=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB254","v":0},{"$f":"Usage!$DL254","v":0},{"$f":"SUM(Usage!$DR254,Usage!$DV254)","v":0},{"$f":"SUM(Usage!$DT254,Usage!$DX254)","v":0},{"$f":"Usage!$GF254","v":0},{"$f":"SUM(Usage!$DR254,Usage!$DT254,Usage!$DV254,Usage!$DX254,Usage!$GG254)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ254","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC254","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB254","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE254","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED254","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG254","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK254,Usage!$GL254),0)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BV254,Usage!$BS254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254=\"Summer\",Usage!$EK254,Usage!$EH254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BW254,Usage!$BT254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254=\"Summer\",Usage!$EL254,Usage!$EI254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BX254,Usage!$BU254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254=\"Summer\",Usage!$EM254,Usage!$EJ254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CC254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254=\"Summer\",Usage!$FN254,Usage!$FK254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CD254,Usage!$CA254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254=\"Summer\",Usage!$FO254,Usage!$FL254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CE254,Usage!$CB254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254=\"Summer\",Usage!$FP254,Usage!$FM254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z254<>\"Summer\",Usage!$BW254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254<>\"Summer\",Usage!$EK254,Usage!$EH254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BW254,Usage!$BT254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254<>\"Summer\",Usage!$EL254,Usage!$EI254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BX254,Usage!$BU254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254<>\"Summer\",Usage!$EM254,Usage!$EJ254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CC254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254<>\"Summer\",Usage!$FN254,Usage!$FK254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CD254,Usage!$CA254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254<>\"Summer\",Usage!$FO254,Usage!$FL254))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CE254,Usage!$CB254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M254<>\"Summer\",Usage!$FP254,Usage!$FM254))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM254","v":0},{"$f":"Usage!$GN254","v":0},{"$f":"Usage!$GN254","v":0},{"$f":"Usage!$GO254","v":0},{"$f":"Tenant!$H254","v":0},{"$f":"Usage!$GO254","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR254","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO254","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS254","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV254","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA254","v":0},{"$f":"Usage!$GZ254","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB254","v":0},{"$f":"Tenant!$I254","v":0},{"$f":"Usage!$HF254","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH254","v":0},{"$f":"Usage!$HG254","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI254","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A255","v":254},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B255","v":0},{"$f":"Tenant!$C255","v":0},{"$f":"Tenant!$D255","v":0},{"$f":"Tenant!$E255","v":0},{"$f":"Tenant!$G255","v":0},{"$f":"Usage!$D255","v":"00:00:00"},{"$f":"Usage!$E255","v":"00:00:00"},{"$f":"Usage!$F255","v":0},{"$f":"Usage!$G255","v":0},{"$f":"Usage!$H255","v":0},{"$f":"Usage!$X255","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ255","v":0},{"$f":"Usage!$AA255","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD255","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BV255,Usage!$BS255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CK255,Usage!$CH255)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BW255,Usage!$BT255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CL255,Usage!$CI255)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BX255,Usage!$BU255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CM255,Usage!$CJ255)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CC255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CX255,Usage!$CU255)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CD255,Usage!$CA255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CY255,Usage!$CV255)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CE255,Usage!$CB255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CZ255,Usage!$CW255)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BV255,Usage!$BS255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CK255,Usage!$CH255)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BW255,Usage!$BT255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CL255,Usage!$CI255)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BX255,Usage!$BU255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CM255,Usage!$CJ255)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CC255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CX255,Usage!$CU255)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CD255,Usage!$CA255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CY255,Usage!$CV255)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CE255,Usage!$CB255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CZ255,Usage!$CW255)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M255=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO255","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M255=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB255","v":0},{"$f":"Usage!$DL255","v":0},{"$f":"SUM(Usage!$DR255,Usage!$DV255)","v":0},{"$f":"SUM(Usage!$DT255,Usage!$DX255)","v":0},{"$f":"Usage!$GF255","v":0},{"$f":"SUM(Usage!$DR255,Usage!$DT255,Usage!$DV255,Usage!$DX255,Usage!$GG255)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ255","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC255","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB255","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE255","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED255","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG255","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK255,Usage!$GL255),0)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BV255,Usage!$BS255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255=\"Summer\",Usage!$EK255,Usage!$EH255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BW255,Usage!$BT255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255=\"Summer\",Usage!$EL255,Usage!$EI255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BX255,Usage!$BU255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255=\"Summer\",Usage!$EM255,Usage!$EJ255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CC255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255=\"Summer\",Usage!$FN255,Usage!$FK255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CD255,Usage!$CA255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255=\"Summer\",Usage!$FO255,Usage!$FL255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CE255,Usage!$CB255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255=\"Summer\",Usage!$FP255,Usage!$FM255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z255<>\"Summer\",Usage!$BW255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255<>\"Summer\",Usage!$EK255,Usage!$EH255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BW255,Usage!$BT255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255<>\"Summer\",Usage!$EL255,Usage!$EI255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BX255,Usage!$BU255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255<>\"Summer\",Usage!$EM255,Usage!$EJ255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CC255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255<>\"Summer\",Usage!$FN255,Usage!$FK255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CD255,Usage!$CA255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255<>\"Summer\",Usage!$FO255,Usage!$FL255))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CE255,Usage!$CB255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M255<>\"Summer\",Usage!$FP255,Usage!$FM255))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM255","v":0},{"$f":"Usage!$GN255","v":0},{"$f":"Usage!$GN255","v":0},{"$f":"Usage!$GO255","v":0},{"$f":"Tenant!$H255","v":0},{"$f":"Usage!$GO255","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR255","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO255","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS255","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV255","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA255","v":0},{"$f":"Usage!$GZ255","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB255","v":0},{"$f":"Tenant!$I255","v":0},{"$f":"Usage!$HF255","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH255","v":0},{"$f":"Usage!$HG255","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI255","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A256","v":255},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B256","v":0},{"$f":"Tenant!$C256","v":0},{"$f":"Tenant!$D256","v":0},{"$f":"Tenant!$E256","v":0},{"$f":"Tenant!$G256","v":0},{"$f":"Usage!$D256","v":"00:00:00"},{"$f":"Usage!$E256","v":"00:00:00"},{"$f":"Usage!$F256","v":0},{"$f":"Usage!$G256","v":0},{"$f":"Usage!$H256","v":0},{"$f":"Usage!$X256","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ256","v":0},{"$f":"Usage!$AA256","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD256","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BV256,Usage!$BS256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CK256,Usage!$CH256)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BW256,Usage!$BT256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CL256,Usage!$CI256)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BX256,Usage!$BU256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CM256,Usage!$CJ256)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CC256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CX256,Usage!$CU256)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CD256,Usage!$CA256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CY256,Usage!$CV256)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CE256,Usage!$CB256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CZ256,Usage!$CW256)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BV256,Usage!$BS256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CK256,Usage!$CH256)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BW256,Usage!$BT256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CL256,Usage!$CI256)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BX256,Usage!$BU256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CM256,Usage!$CJ256)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CC256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CX256,Usage!$CU256)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CD256,Usage!$CA256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CY256,Usage!$CV256)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CE256,Usage!$CB256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CZ256,Usage!$CW256)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M256=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO256","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M256=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB256","v":0},{"$f":"Usage!$DL256","v":0},{"$f":"SUM(Usage!$DR256,Usage!$DV256)","v":0},{"$f":"SUM(Usage!$DT256,Usage!$DX256)","v":0},{"$f":"Usage!$GF256","v":0},{"$f":"SUM(Usage!$DR256,Usage!$DT256,Usage!$DV256,Usage!$DX256,Usage!$GG256)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ256","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC256","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB256","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE256","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED256","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG256","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK256,Usage!$GL256),0)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BV256,Usage!$BS256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256=\"Summer\",Usage!$EK256,Usage!$EH256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BW256,Usage!$BT256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256=\"Summer\",Usage!$EL256,Usage!$EI256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BX256,Usage!$BU256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256=\"Summer\",Usage!$EM256,Usage!$EJ256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CC256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256=\"Summer\",Usage!$FN256,Usage!$FK256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CD256,Usage!$CA256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256=\"Summer\",Usage!$FO256,Usage!$FL256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CE256,Usage!$CB256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256=\"Summer\",Usage!$FP256,Usage!$FM256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$BW256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256<>\"Summer\",Usage!$EK256,Usage!$EH256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BW256,Usage!$BT256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256<>\"Summer\",Usage!$EL256,Usage!$EI256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BX256,Usage!$BU256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256<>\"Summer\",Usage!$EM256,Usage!$EJ256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CC256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256<>\"Summer\",Usage!$FN256,Usage!$FK256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CD256,Usage!$CA256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256<>\"Summer\",Usage!$FO256,Usage!$FL256))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CE256,Usage!$CB256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M256<>\"Summer\",Usage!$FP256,Usage!$FM256))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM256","v":0},{"$f":"Usage!$GN256","v":0},{"$f":"Usage!$GN256","v":0},{"$f":"Usage!$GO256","v":0},{"$f":"Tenant!$H256","v":0},{"$f":"Usage!$GO256","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR256","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO256","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS256","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV256","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA256","v":0},{"$f":"Usage!$GZ256","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB256","v":0},{"$f":"Tenant!$I256","v":0},{"$f":"Usage!$HF256","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH256","v":0},{"$f":"Usage!$HG256","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI256","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A257","v":256},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B257","v":0},{"$f":"Tenant!$C257","v":0},{"$f":"Tenant!$D257","v":0},{"$f":"Tenant!$E257","v":0},{"$f":"Tenant!$G257","v":0},{"$f":"Usage!$D257","v":"00:00:00"},{"$f":"Usage!$E257","v":"00:00:00"},{"$f":"Usage!$F257","v":0},{"$f":"Usage!$G257","v":0},{"$f":"Usage!$H257","v":0},{"$f":"Usage!$X257","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ257","v":0},{"$f":"Usage!$AA257","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD257","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BV257,Usage!$BS257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CK257,Usage!$CH257)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BW257,Usage!$BT257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CL257,Usage!$CI257)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BX257,Usage!$BU257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CM257,Usage!$CJ257)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CC257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CX257,Usage!$CU257)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CD257,Usage!$CA257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CY257,Usage!$CV257)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CE257,Usage!$CB257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CZ257,Usage!$CW257)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BV257,Usage!$BS257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CK257,Usage!$CH257)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BW257,Usage!$BT257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CL257,Usage!$CI257)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BX257,Usage!$BU257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CM257,Usage!$CJ257)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CC257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CX257,Usage!$CU257)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CD257,Usage!$CA257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CY257,Usage!$CV257)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CE257,Usage!$CB257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CZ257,Usage!$CW257)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M257=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO257","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M257=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB257","v":0},{"$f":"Usage!$DL257","v":0},{"$f":"SUM(Usage!$DR257,Usage!$DV257)","v":0},{"$f":"SUM(Usage!$DT257,Usage!$DX257)","v":0},{"$f":"Usage!$GF257","v":0},{"$f":"SUM(Usage!$DR257,Usage!$DT257,Usage!$DV257,Usage!$DX257,Usage!$GG257)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ257","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC257","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB257","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE257","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED257","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG257","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK257,Usage!$GL257),0)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BV257,Usage!$BS257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257=\"Summer\",Usage!$EK257,Usage!$EH257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BW257,Usage!$BT257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257=\"Summer\",Usage!$EL257,Usage!$EI257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BX257,Usage!$BU257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257=\"Summer\",Usage!$EM257,Usage!$EJ257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CC257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257=\"Summer\",Usage!$FN257,Usage!$FK257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CD257,Usage!$CA257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257=\"Summer\",Usage!$FO257,Usage!$FL257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CE257,Usage!$CB257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257=\"Summer\",Usage!$FP257,Usage!$FM257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z257<>\"Summer\",Usage!$BW257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257<>\"Summer\",Usage!$EK257,Usage!$EH257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BW257,Usage!$BT257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257<>\"Summer\",Usage!$EL257,Usage!$EI257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BX257,Usage!$BU257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257<>\"Summer\",Usage!$EM257,Usage!$EJ257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CC257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257<>\"Summer\",Usage!$FN257,Usage!$FK257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CD257,Usage!$CA257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257<>\"Summer\",Usage!$FO257,Usage!$FL257))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CE257,Usage!$CB257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M257<>\"Summer\",Usage!$FP257,Usage!$FM257))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM257","v":0},{"$f":"Usage!$GN257","v":0},{"$f":"Usage!$GN257","v":0},{"$f":"Usage!$GO257","v":0},{"$f":"Tenant!$H257","v":0},{"$f":"Usage!$GO257","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR257","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO257","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS257","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV257","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA257","v":0},{"$f":"Usage!$GZ257","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB257","v":0},{"$f":"Tenant!$I257","v":0},{"$f":"Usage!$HF257","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH257","v":0},{"$f":"Usage!$HG257","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI257","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A258","v":257},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B258","v":0},{"$f":"Tenant!$C258","v":0},{"$f":"Tenant!$D258","v":0},{"$f":"Tenant!$E258","v":0},{"$f":"Tenant!$G258","v":0},{"$f":"Usage!$D258","v":"00:00:00"},{"$f":"Usage!$E258","v":"00:00:00"},{"$f":"Usage!$F258","v":0},{"$f":"Usage!$G258","v":0},{"$f":"Usage!$H258","v":0},{"$f":"Usage!$X258","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ258","v":0},{"$f":"Usage!$AA258","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD258","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BV258,Usage!$BS258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CK258,Usage!$CH258)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BW258,Usage!$BT258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CL258,Usage!$CI258)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BX258,Usage!$BU258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CM258,Usage!$CJ258)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CC258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CX258,Usage!$CU258)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CD258,Usage!$CA258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CY258,Usage!$CV258)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CE258,Usage!$CB258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CZ258,Usage!$CW258)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BV258,Usage!$BS258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CK258,Usage!$CH258)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BW258,Usage!$BT258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CL258,Usage!$CI258)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BX258,Usage!$BU258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CM258,Usage!$CJ258)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CC258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CX258,Usage!$CU258)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CD258,Usage!$CA258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CY258,Usage!$CV258)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CE258,Usage!$CB258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CZ258,Usage!$CW258)","v":0},{"$f":"SUM($T258,$W258,$Z258,$AL258,$AO258,$AR258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO258","v":0},{"$f":"SUM($AC258,$AF258,$AI258,$AU258,$AX258,$BA258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB258","v":0},{"$f":"Usage!$DL258","v":0},{"$f":"SUM(Usage!$DR258,Usage!$DV258)","v":0},{"$f":"SUM(Usage!$DT258,Usage!$DX258)","v":0},{"$f":"Usage!$GF258","v":0},{"$f":"SUM(Usage!$DR258,Usage!$DT258,Usage!$DV258,Usage!$DX258,Usage!$GG258)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ258","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC258","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB258","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE258","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED258","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG258","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK258,Usage!$GL258),0)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BV258,Usage!$BS258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258=\"Summer\",Usage!$EK258,Usage!$EH258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BW258,Usage!$BT258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258=\"Summer\",Usage!$EL258,Usage!$EI258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BX258,Usage!$BU258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258=\"Summer\",Usage!$EM258,Usage!$EJ258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CC258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258=\"Summer\",Usage!$FN258,Usage!$FK258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CD258,Usage!$CA258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258=\"Summer\",Usage!$FO258,Usage!$FL258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CE258,Usage!$CB258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258=\"Summer\",Usage!$FP258,Usage!$FM258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$BW258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258<>\"Summer\",Usage!$EK258,Usage!$EH258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BW258,Usage!$BT258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258<>\"Summer\",Usage!$EL258,Usage!$EI258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BX258,Usage!$BU258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258<>\"Summer\",Usage!$EM258,Usage!$EJ258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CC258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258<>\"Summer\",Usage!$FN258,Usage!$FK258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CD258,Usage!$CA258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258<>\"Summer\",Usage!$FO258,Usage!$FL258))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CE258,Usage!$CB258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M258<>\"Summer\",Usage!$FP258,Usage!$FM258))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM258","v":0},{"$f":"Usage!$GN258","v":0},{"$f":"Usage!$GN258","v":0},{"$f":"Usage!$GO258","v":0},{"$f":"Tenant!$H258","v":0},{"$f":"Usage!$GO258","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR258","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO258","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS258","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV258","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA258","v":0},{"$f":"Usage!$GZ258","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB258","v":0},{"$f":"Tenant!$I258","v":0},{"$f":"Usage!$HF258","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH258","v":0},{"$f":"Usage!$HG258","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI258","v":0},{"$f":"SUM($BN258,$CG258,$DR258,$DT258,$DY258,$EB258,$EE258,$EH258,$EL258,$EO258)","v":{"$error":"#DIV/0!"}}]
[{"$f":"Tenant!$A259","v":258},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B259","v":0},{"$f":"Tenant!$C259","v":0},{"$f":"Tenant!$D259","v":0},{"$f":"Tenant!$E259","v":0},{"$f":"Tenant!$G259","v":0},{"$f":"Usage!$D259","v":"00:00:00"},{"$f":"Usage!$E259","v":"00:00:00"},{"$f":"Usage!$F259","v":0},{"$f":"Usage!$G259","v":0},{"$f":"Usage!$H259","v":0},{"$f":"Usage!$X259","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ259","v":0},{"$f":"Usage!$AA259","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD259","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BV259,Usage!$BS259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CK259,Usage!$CH259)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BW259,Usage!$BT259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CL259,Usage!$CI259)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BX259,Usage!$BU259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CM259,Usage!$CJ259)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CC259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CX259,Usage!$CU259)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CD259,Usage!$CA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CY259,Usage!$CV259)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CE259,Usage!$CB259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CZ259,Usage!$CW259)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BV259,Usage!$BS259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CK259,Usage!$CH259)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BW259,Usage!$BT259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CL259,Usage!$CI259)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BX259,Usage!$BU259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CM259,Usage!$CJ259)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CC259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CX259,Usage!$CU259)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CD259,Usage!$CA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CY259,Usage!$CV259)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CE259,Usage!$CB259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CZ259,Usage!$CW259)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M259=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO259","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M259=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB259","v":0},{"$f":"Usage!$DL259","v":0},{"$f":"SUM(Usage!$DR259,Usage!$DV259)","v":0},{"$f":"SUM(Usage!$DT259,Usage!$DX259)","v":0},{"$f":"Usage!$GF259","v":0},{"$f":"SUM(Usage!$DR259,Usage!$DT259,Usage!$DV259,Usage!$DX259,Usage!$GG259)","v":0},{"$f":"$BD259","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ259","v":0},{"$f":"$BG259","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC259","v":0},{"$f":"$BD259","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB259","v":0},{"$f":"$BG259","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE259","v":0},{"$f":"$BD259","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED259","v":0},{"$f":"$BG259","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG259","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK259,Usage!$GL259),0)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BV259,Usage!$BS259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259=\"Summer\",Usage!$EK259,Usage!$EH259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BW259,Usage!$BT259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259=\"Summer\",Usage!$EL259,Usage!$EI259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BX259,Usage!$BU259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259=\"Summer\",Usage!$EM259,Usage!$EJ259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CC259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259=\"Summer\",Usage!$FN259,Usage!$FK259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CD259,Usage!$CA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259=\"Summer\",Usage!$FO259,Usage!$FL259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CE259,Usage!$CB259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259=\"Summer\",Usage!$FP259,Usage!$FM259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z259<>\"Summer\",Usage!$BW259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259<>\"Summer\",Usage!$EK259,Usage!$EH259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BW259,Usage!$BT259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259<>\"Summer\",Usage!$EL259,Usage!$EI259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BX259,Usage!$BU259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259<>\"Summer\",Usage!$EM259,Usage!$EJ259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CC259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259<>\"Summer\",Usage!$FN259,Usage!$FK259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CD259,Usage!$CA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259<>\"Summer\",Usage!$FO259,Usage!$FL259))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CE259,Usage!$CB259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M259<>\"Summer\",Usage!$FP259,Usage!$FM259))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM259","v":0},{"$f":"Usage!$GN259","v":0},{"$f":"Usage!$GN259","v":0},{"$f":"Usage!$GO259","v":0},{"$f":"Tenant!$H259","v":0},{"$f":"Usage!$GO259","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR259","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO259","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS259","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV259","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA259","v":0},{"$f":"Usage!$GZ259","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB259","v":0},{"$f":"Tenant!$I259","v":0},{"$f":"Usage!$HF259","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH259","v":0},{"$f":"Usage!$HG259","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI259","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A260","v":259},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B260","v":0},{"$f":"Tenant!$C260","v":0},{"$f":"Tenant!$D260","v":0},{"$f":"Tenant!$E260","v":0},{"$f":"Tenant!$G260","v":0},{"$f":"Usage!$D260","v":"00:00:00"},{"$f":"Usage!$E260","v":"00:00:00"},{"$f":"Usage!$F260","v":0},{"$f":"Usage!$G260","v":0},{"$f":"Usage!$H260","v":0},{"$f":"Usage!$X260","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ260","v":0},{"$f":"Usage!$AA260","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD260","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BV260,Usage!$BS260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CK260,Usage!$CH260)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BW260,Usage!$BT260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CL260,Usage!$CI260)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BX260,Usage!$BU260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CM260,Usage!$CJ260)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CC260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CX260,Usage!$CU260)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CD260,Usage!$CA260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CY260,Usage!$CV260)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CE260,Usage!$CB260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CZ260,Usage!$CW260)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BV260,Usage!$BS260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CK260,Usage!$CH260)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BW260,Usage!$BT260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CL260,Usage!$CI260)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BX260,Usage!$BU260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CM260,Usage!$CJ260)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CC260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CX260,Usage!$CU260)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CD260,Usage!$CA260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CY260,Usage!$CV260)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CE260,Usage!$CB260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CZ260,Usage!$CW260)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M260=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO260","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M260=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB260","v":0},{"$f":"Usage!$DL260","v":0},{"$f":"SUM(Usage!$DR260,Usage!$DV260)","v":0},{"$f":"SUM(Usage!$DT260,Usage!$DX260)","v":0},{"$f":"Usage!$GF260","v":0},{"$f":"SUM(Usage!$DR260,Usage!$DT260,Usage!$DV260,Usage!$DX260,Usage!$GG260)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ260","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC260","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB260","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE260","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED260","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG260","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK260,Usage!$GL260),0)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BV260,Usage!$BS260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260=\"Summer\",Usage!$EK260,Usage!$EH260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BW260,Usage!$BT260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260=\"Summer\",Usage!$EL260,Usage!$EI260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BX260,Usage!$BU260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260=\"Summer\",Usage!$EM260,Usage!$EJ260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CC260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260=\"Summer\",Usage!$FN260,Usage!$FK260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CD260,Usage!$CA260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260=\"Summer\",Usage!$FO260,Usage!$FL260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CE260,Usage!$CB260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260=\"Summer\",Usage!$FP260,Usage!$FM260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z260<>\"Summer\",Usage!$BW260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260<>\"Summer\",Usage!$EK260,Usage!$EH260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BW260,Usage!$BT260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260<>\"Summer\",Usage!$EL260,Usage!$EI260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BX260,Usage!$BU260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260<>\"Summer\",Usage!$EM260,Usage!$EJ260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CC260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260<>\"Summer\",Usage!$FN260,Usage!$FK260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CD260,Usage!$CA260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260<>\"Summer\",Usage!$FO260,Usage!$FL260))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CE260,Usage!$CB260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M260<>\"Summer\",Usage!$FP260,Usage!$FM260))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM260","v":0},{"$f":"Usage!$GN260","v":0},{"$f":"Usage!$GN260","v":0},{"$f":"Usage!$GO260","v":0},{"$f":"Tenant!$H260","v":0},{"$f":"Usage!$GO260","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR260","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO260","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS260","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV260","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA260","v":0},{"$f":"Usage!$GZ260","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB260","v":0},{"$f":"Tenant!$I260","v":0},{"$f":"Usage!$HF260","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH260","v":0},{"$f":"Usage!$HG260","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI260","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A261","v":260},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B261","v":0},{"$f":"Tenant!$C261","v":0},{"$f":"Tenant!$D261","v":0},{"$f":"Tenant!$E261","v":0},{"$f":"Tenant!$G261","v":0},{"$f":"Usage!$D261","v":"00:00:00"},{"$f":"Usage!$E261","v":"00:00:00"},{"$f":"Usage!$F261","v":0},{"$f":"Usage!$G261","v":0},{"$f":"Usage!$H261","v":0},{"$f":"Usage!$X261","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ261","v":0},{"$f":"Usage!$AA261","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD261","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BV261,Usage!$BS261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CK261,Usage!$CH261)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BW261,Usage!$BT261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CL261,Usage!$CI261)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BX261,Usage!$BU261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CM261,Usage!$CJ261)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CC261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CX261,Usage!$CU261)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CD261,Usage!$CA261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CY261,Usage!$CV261)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CE261,Usage!$CB261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CZ261,Usage!$CW261)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BV261,Usage!$BS261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CK261,Usage!$CH261)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BW261,Usage!$BT261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CL261,Usage!$CI261)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BX261,Usage!$BU261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CM261,Usage!$CJ261)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CC261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CX261,Usage!$CU261)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CD261,Usage!$CA261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CY261,Usage!$CV261)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CE261,Usage!$CB261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CZ261,Usage!$CW261)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M261=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO261","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M261=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB261","v":0},{"$f":"Usage!$DL261","v":0},{"$f":"SUM(Usage!$DR261,Usage!$DV261)","v":0},{"$f":"SUM(Usage!$DT261,Usage!$DX261)","v":0},{"$f":"Usage!$GF261","v":0},{"$f":"SUM(Usage!$DR261,Usage!$DT261,Usage!$DV261,Usage!$DX261,Usage!$GG261)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ261","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC261","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB261","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE261","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED261","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG261","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK261,Usage!$GL261),0)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BV261,Usage!$BS261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261=\"Summer\",Usage!$EK261,Usage!$EH261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BW261,Usage!$BT261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261=\"Summer\",Usage!$EL261,Usage!$EI261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BX261,Usage!$BU261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261=\"Summer\",Usage!$EM261,Usage!$EJ261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CC261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261=\"Summer\",Usage!$FN261,Usage!$FK261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CD261,Usage!$CA261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261=\"Summer\",Usage!$FO261,Usage!$FL261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CE261,Usage!$CB261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261=\"Summer\",Usage!$FP261,Usage!$FM261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$BW261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261<>\"Summer\",Usage!$EK261,Usage!$EH261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BW261,Usage!$BT261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261<>\"Summer\",Usage!$EL261,Usage!$EI261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BX261,Usage!$BU261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261<>\"Summer\",Usage!$EM261,Usage!$EJ261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CC261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261<>\"Summer\",Usage!$FN261,Usage!$FK261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CD261,Usage!$CA261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261<>\"Summer\",Usage!$FO261,Usage!$FL261))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CE261,Usage!$CB261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M261<>\"Summer\",Usage!$FP261,Usage!$FM261))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM261","v":0},{"$f":"Usage!$GN261","v":0},{"$f":"Usage!$GN261","v":0},{"$f":"Usage!$GO261","v":0},{"$f":"Tenant!$H261","v":0},{"$f":"Usage!$GO261","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR261","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO261","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS261","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV261","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA261","v":0},{"$f":"Usage!$GZ261","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB261","v":0},{"$f":"Tenant!$I261","v":0},{"$f":"Usage!$HF261","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH261","v":0},{"$f":"Usage!$HG261","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI261","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A262","v":261},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B262","v":0},{"$f":"Tenant!$C262","v":0},{"$f":"Tenant!$D262","v":0},{"$f":"Tenant!$E262","v":0},{"$f":"Tenant!$G262","v":0},{"$f":"Usage!$D262","v":"00:00:00"},{"$f":"Usage!$E262","v":"00:00:00"},{"$f":"Usage!$F262","v":0},{"$f":"Usage!$G262","v":0},{"$f":"Usage!$H262","v":0},{"$f":"Usage!$X262","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ262","v":0},{"$f":"Usage!$AA262","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD262","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BV262,Usage!$BS262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CK262,Usage!$CH262)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BW262,Usage!$BT262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CL262,Usage!$CI262)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BX262,Usage!$BU262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CM262,Usage!$CJ262)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CC262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CX262,Usage!$CU262)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CD262,Usage!$CA262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CY262,Usage!$CV262)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CE262,Usage!$CB262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CZ262,Usage!$CW262)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BV262,Usage!$BS262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CK262,Usage!$CH262)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BW262,Usage!$BT262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CL262,Usage!$CI262)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BX262,Usage!$BU262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CM262,Usage!$CJ262)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CC262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CX262,Usage!$CU262)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CD262,Usage!$CA262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CY262,Usage!$CV262)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CE262,Usage!$CB262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CZ262,Usage!$CW262)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M262=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO262","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M262=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB262","v":0},{"$f":"Usage!$DL262","v":0},{"$f":"SUM(Usage!$DR262,Usage!$DV262)","v":0},{"$f":"SUM(Usage!$DT262,Usage!$DX262)","v":0},{"$f":"Usage!$GF262","v":0},{"$f":"SUM(Usage!$DR262,Usage!$DT262,Usage!$DV262,Usage!$DX262,Usage!$GG262)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ262","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC262","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB262","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE262","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED262","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG262","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK262,Usage!$GL262),0)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BV262,Usage!$BS262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262=\"Summer\",Usage!$EK262,Usage!$EH262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BW262,Usage!$BT262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262=\"Summer\",Usage!$EL262,Usage!$EI262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BX262,Usage!$BU262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262=\"Summer\",Usage!$EM262,Usage!$EJ262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CC262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262=\"Summer\",Usage!$FN262,Usage!$FK262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CD262,Usage!$CA262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262=\"Summer\",Usage!$FO262,Usage!$FL262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CE262,Usage!$CB262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262=\"Summer\",Usage!$FP262,Usage!$FM262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z262<>\"Summer\",Usage!$BW262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262<>\"Summer\",Usage!$EK262,Usage!$EH262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BW262,Usage!$BT262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262<>\"Summer\",Usage!$EL262,Usage!$EI262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BX262,Usage!$BU262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262<>\"Summer\",Usage!$EM262,Usage!$EJ262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CC262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262<>\"Summer\",Usage!$FN262,Usage!$FK262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CD262,Usage!$CA262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262<>\"Summer\",Usage!$FO262,Usage!$FL262))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CE262,Usage!$CB262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M262<>\"Summer\",Usage!$FP262,Usage!$FM262))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM262","v":0},{"$f":"Usage!$GN262","v":0},{"$f":"Usage!$GN262","v":0},{"$f":"Usage!$GO262","v":0},{"$f":"Tenant!$H262","v":0},{"$f":"Usage!$GO262","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR262","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO262","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS262","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV262","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA262","v":0},{"$f":"Usage!$GZ262","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB262","v":0},{"$f":"Tenant!$I262","v":0},{"$f":"Usage!$HF262","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH262","v":0},{"$f":"Usage!$HG262","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI262","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A263","v":262},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B263","v":0},{"$f":"Tenant!$C263","v":0},{"$f":"Tenant!$D263","v":0},{"$f":"Tenant!$E263","v":0},{"$f":"Tenant!$G263","v":0},{"$f":"Usage!$D263","v":"00:00:00"},{"$f":"Usage!$E263","v":"00:00:00"},{"$f":"Usage!$F263","v":0},{"$f":"Usage!$G263","v":0},{"$f":"Usage!$H263","v":0},{"$f":"Usage!$X263","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ263","v":0},{"$f":"Usage!$AA263","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD263","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BV263,Usage!$BS263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CK263,Usage!$CH263)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BW263,Usage!$BT263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CL263,Usage!$CI263)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BX263,Usage!$BU263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CM263,Usage!$CJ263)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CC263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CX263,Usage!$CU263)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CD263,Usage!$CA263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CY263,Usage!$CV263)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CE263,Usage!$CB263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CZ263,Usage!$CW263)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BV263,Usage!$BS263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CK263,Usage!$CH263)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BW263,Usage!$BT263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CL263,Usage!$CI263)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BX263,Usage!$BU263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CM263,Usage!$CJ263)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CC263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CX263,Usage!$CU263)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CD263,Usage!$CA263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CY263,Usage!$CV263)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CE263,Usage!$CB263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CZ263,Usage!$CW263)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M263=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO263","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M263=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB263","v":0},{"$f":"Usage!$DL263","v":0},{"$f":"SUM(Usage!$DR263,Usage!$DV263)","v":0},{"$f":"SUM(Usage!$DT263,Usage!$DX263)","v":0},{"$f":"Usage!$GF263","v":0},{"$f":"SUM(Usage!$DR263,Usage!$DT263,Usage!$DV263,Usage!$DX263,Usage!$GG263)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ263","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC263","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB263","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE263","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED263","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG263","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK263,Usage!$GL263),0)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BV263,Usage!$BS263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263=\"Summer\",Usage!$EK263,Usage!$EH263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BW263,Usage!$BT263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263=\"Summer\",Usage!$EL263,Usage!$EI263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BX263,Usage!$BU263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263=\"Summer\",Usage!$EM263,Usage!$EJ263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CC263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263=\"Summer\",Usage!$FN263,Usage!$FK263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CD263,Usage!$CA263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263=\"Summer\",Usage!$FO263,Usage!$FL263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CE263,Usage!$CB263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263=\"Summer\",Usage!$FP263,Usage!$FM263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z263<>\"Summer\",Usage!$BW263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263<>\"Summer\",Usage!$EK263,Usage!$EH263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BW263,Usage!$BT263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263<>\"Summer\",Usage!$EL263,Usage!$EI263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BX263,Usage!$BU263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263<>\"Summer\",Usage!$EM263,Usage!$EJ263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CC263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263<>\"Summer\",Usage!$FN263,Usage!$FK263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CD263,Usage!$CA263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263<>\"Summer\",Usage!$FO263,Usage!$FL263))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CE263,Usage!$CB263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M263<>\"Summer\",Usage!$FP263,Usage!$FM263))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM263","v":0},{"$f":"Usage!$GN263","v":0},{"$f":"Usage!$GN263","v":0},{"$f":"Usage!$GO263","v":0},{"$f":"Tenant!$H263","v":0},{"$f":"Usage!$GO263","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR263","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO263","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS263","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV263","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA263","v":0},{"$f":"Usage!$GZ263","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB263","v":0},{"$f":"Tenant!$I263","v":0},{"$f":"Usage!$HF263","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH263","v":0},{"$f":"Usage!$HG263","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI263","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A264","v":263},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B264","v":0},{"$f":"Tenant!$C264","v":0},{"$f":"Tenant!$D264","v":0},{"$f":"Tenant!$E264","v":0},{"$f":"Tenant!$G264","v":0},{"$f":"Usage!$D264","v":"00:00:00"},{"$f":"Usage!$E264","v":"00:00:00"},{"$f":"Usage!$F264","v":0},{"$f":"Usage!$G264","v":0},{"$f":"Usage!$H264","v":0},{"$f":"Usage!$X264","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ264","v":0},{"$f":"Usage!$AA264","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD264","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BV264,Usage!$BS264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CK264,Usage!$CH264)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BW264,Usage!$BT264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CL264,Usage!$CI264)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BX264,Usage!$BU264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CM264,Usage!$CJ264)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CC264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CX264,Usage!$CU264)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CD264,Usage!$CA264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CY264,Usage!$CV264)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CE264,Usage!$CB264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CZ264,Usage!$CW264)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BV264,Usage!$BS264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CK264,Usage!$CH264)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BW264,Usage!$BT264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CL264,Usage!$CI264)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BX264,Usage!$BU264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CM264,Usage!$CJ264)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CC264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CX264,Usage!$CU264)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CD264,Usage!$CA264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CY264,Usage!$CV264)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CE264,Usage!$CB264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CZ264,Usage!$CW264)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M264=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO264","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M264=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB264","v":0},{"$f":"Usage!$DL264","v":0},{"$f":"SUM(Usage!$DR264,Usage!$DV264)","v":0},{"$f":"SUM(Usage!$DT264,Usage!$DX264)","v":0},{"$f":"Usage!$GF264","v":0},{"$f":"SUM(Usage!$DR264,Usage!$DT264,Usage!$DV264,Usage!$DX264,Usage!$GG264)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ264","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC264","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB264","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE264","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED264","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG264","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK264,Usage!$GL264),0)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BV264,Usage!$BS264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264=\"Summer\",Usage!$EK264,Usage!$EH264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BW264,Usage!$BT264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264=\"Summer\",Usage!$EL264,Usage!$EI264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BX264,Usage!$BU264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264=\"Summer\",Usage!$EM264,Usage!$EJ264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CC264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264=\"Summer\",Usage!$FN264,Usage!$FK264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CD264,Usage!$CA264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264=\"Summer\",Usage!$FO264,Usage!$FL264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CE264,Usage!$CB264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264=\"Summer\",Usage!$FP264,Usage!$FM264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z264<>\"Summer\",Usage!$BW264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264<>\"Summer\",Usage!$EK264,Usage!$EH264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BW264,Usage!$BT264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264<>\"Summer\",Usage!$EL264,Usage!$EI264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BX264,Usage!$BU264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264<>\"Summer\",Usage!$EM264,Usage!$EJ264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CC264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264<>\"Summer\",Usage!$FN264,Usage!$FK264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CD264,Usage!$CA264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264<>\"Summer\",Usage!$FO264,Usage!$FL264))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CE264,Usage!$CB264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M264<>\"Summer\",Usage!$FP264,Usage!$FM264))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM264","v":0},{"$f":"Usage!$GN264","v":0},{"$f":"Usage!$GN264","v":0},{"$f":"Usage!$GO264","v":0},{"$f":"Tenant!$H264","v":0},{"$f":"Usage!$GO264","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR264","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO264","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS264","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV264","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA264","v":0},{"$f":"Usage!$GZ264","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB264","v":0},{"$f":"Tenant!$I264","v":0},{"$f":"Usage!$HF264","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH264","v":0},{"$f":"Usage!$HG264","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI264","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A265","v":264},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B265","v":0},{"$f":"Tenant!$C265","v":0},{"$f":"Tenant!$D265","v":0},{"$f":"Tenant!$E265","v":0},{"$f":"Tenant!$G265","v":0},{"$f":"Usage!$D265","v":"00:00:00"},{"$f":"Usage!$E265","v":"00:00:00"},{"$f":"Usage!$F265","v":0},{"$f":"Usage!$G265","v":0},{"$f":"Usage!$H265","v":0},{"$f":"Usage!$X265","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ265","v":0},{"$f":"Usage!$AA265","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD265","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BV265,Usage!$BS265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CK265,Usage!$CH265)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BW265,Usage!$BT265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CL265,Usage!$CI265)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BX265,Usage!$BU265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CM265,Usage!$CJ265)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CC265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CX265,Usage!$CU265)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CD265,Usage!$CA265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CY265,Usage!$CV265)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CE265,Usage!$CB265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CZ265,Usage!$CW265)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BV265,Usage!$BS265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CK265,Usage!$CH265)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BW265,Usage!$BT265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CL265,Usage!$CI265)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BX265,Usage!$BU265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CM265,Usage!$CJ265)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CC265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CX265,Usage!$CU265)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CD265,Usage!$CA265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CY265,Usage!$CV265)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CE265,Usage!$CB265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CZ265,Usage!$CW265)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M265=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO265","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M265=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB265","v":0},{"$f":"Usage!$DL265","v":0},{"$f":"SUM(Usage!$DR265,Usage!$DV265)","v":0},{"$f":"SUM(Usage!$DT265,Usage!$DX265)","v":0},{"$f":"Usage!$GF265","v":0},{"$f":"SUM(Usage!$DR265,Usage!$DT265,Usage!$DV265,Usage!$DX265,Usage!$GG265)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ265","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC265","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB265","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE265","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED265","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG265","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK265,Usage!$GL265),0)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BV265,Usage!$BS265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265=\"Summer\",Usage!$EK265,Usage!$EH265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BW265,Usage!$BT265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265=\"Summer\",Usage!$EL265,Usage!$EI265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BX265,Usage!$BU265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265=\"Summer\",Usage!$EM265,Usage!$EJ265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CC265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265=\"Summer\",Usage!$FN265,Usage!$FK265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CD265,Usage!$CA265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265=\"Summer\",Usage!$FO265,Usage!$FL265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CE265,Usage!$CB265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265=\"Summer\",Usage!$FP265,Usage!$FM265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z265<>\"Summer\",Usage!$BW265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265<>\"Summer\",Usage!$EK265,Usage!$EH265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BW265,Usage!$BT265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265<>\"Summer\",Usage!$EL265,Usage!$EI265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BX265,Usage!$BU265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265<>\"Summer\",Usage!$EM265,Usage!$EJ265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CC265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265<>\"Summer\",Usage!$FN265,Usage!$FK265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CD265,Usage!$CA265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265<>\"Summer\",Usage!$FO265,Usage!$FL265))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CE265,Usage!$CB265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M265<>\"Summer\",Usage!$FP265,Usage!$FM265))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM265","v":0},{"$f":"Usage!$GN265","v":0},{"$f":"Usage!$GN265","v":0},{"$f":"Usage!$GO265","v":0},{"$f":"Tenant!$H265","v":0},{"$f":"Usage!$GO265","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR265","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO265","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS265","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV265","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA265","v":0},{"$f":"Usage!$GZ265","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB265","v":0},{"$f":"Tenant!$I265","v":0},{"$f":"Usage!$HF265","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH265","v":0},{"$f":"Usage!$HG265","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI265","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A266","v":265},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B266","v":0},{"$f":"Tenant!$C266","v":0},{"$f":"Tenant!$D266","v":0},{"$f":"Tenant!$E266","v":0},{"$f":"Tenant!$G266","v":0},{"$f":"Usage!$D266","v":"00:00:00"},{"$f":"Usage!$E266","v":"00:00:00"},{"$f":"Usage!$F266","v":0},{"$f":"Usage!$G266","v":0},{"$f":"Usage!$H266","v":0},{"$f":"Usage!$X266","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ266","v":0},{"$f":"Usage!$AA266","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD266","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BV266,Usage!$BS266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CK266,Usage!$CH266)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BW266,Usage!$BT266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CL266,Usage!$CI266)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BX266,Usage!$BU266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CM266,Usage!$CJ266)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CC266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CX266,Usage!$CU266)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CD266,Usage!$CA266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CY266,Usage!$CV266)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CE266,Usage!$CB266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CZ266,Usage!$CW266)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BV266,Usage!$BS266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CK266,Usage!$CH266)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BW266,Usage!$BT266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CL266,Usage!$CI266)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BX266,Usage!$BU266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CM266,Usage!$CJ266)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CC266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CX266,Usage!$CU266)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CD266,Usage!$CA266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CY266,Usage!$CV266)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CE266,Usage!$CB266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CZ266,Usage!$CW266)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M266=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO266","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M266=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB266","v":0},{"$f":"Usage!$DL266","v":0},{"$f":"SUM(Usage!$DR266,Usage!$DV266)","v":0},{"$f":"SUM(Usage!$DT266,Usage!$DX266)","v":0},{"$f":"Usage!$GF266","v":0},{"$f":"SUM(Usage!$DR266,Usage!$DT266,Usage!$DV266,Usage!$DX266,Usage!$GG266)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ266","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC266","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB266","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE266","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED266","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG266","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK266,Usage!$GL266),0)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BV266,Usage!$BS266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266=\"Summer\",Usage!$EK266,Usage!$EH266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BW266,Usage!$BT266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266=\"Summer\",Usage!$EL266,Usage!$EI266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BX266,Usage!$BU266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266=\"Summer\",Usage!$EM266,Usage!$EJ266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CC266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266=\"Summer\",Usage!$FN266,Usage!$FK266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CD266,Usage!$CA266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266=\"Summer\",Usage!$FO266,Usage!$FL266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CE266,Usage!$CB266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266=\"Summer\",Usage!$FP266,Usage!$FM266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$BW266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266<>\"Summer\",Usage!$EK266,Usage!$EH266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BW266,Usage!$BT266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266<>\"Summer\",Usage!$EL266,Usage!$EI266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BX266,Usage!$BU266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266<>\"Summer\",Usage!$EM266,Usage!$EJ266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CC266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266<>\"Summer\",Usage!$FN266,Usage!$FK266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CD266,Usage!$CA266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266<>\"Summer\",Usage!$FO266,Usage!$FL266))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CE266,Usage!$CB266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M266<>\"Summer\",Usage!$FP266,Usage!$FM266))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM266","v":0},{"$f":"Usage!$GN266","v":0},{"$f":"Usage!$GN266","v":0},{"$f":"Usage!$GO266","v":0},{"$f":"Tenant!$H266","v":0},{"$f":"Usage!$GO266","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR266","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO266","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS266","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV266","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA266","v":0},{"$f":"Usage!$GZ266","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB266","v":0},{"$f":"Tenant!$I266","v":0},{"$f":"Usage!$HF266","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH266","v":0},{"$f":"Usage!$HG266","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI266","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A267","v":266},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B267","v":0},{"$f":"Tenant!$C267","v":0},{"$f":"Tenant!$D267","v":0},{"$f":"Tenant!$E267","v":0},{"$f":"Tenant!$G267","v":0},{"$f":"Usage!$D267","v":"00:00:00"},{"$f":"Usage!$E267","v":"00:00:00"},{"$f":"Usage!$F267","v":0},{"$f":"Usage!$G267","v":0},{"$f":"Usage!$H267","v":0},{"$f":"Usage!$X267","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ267","v":0},{"$f":"Usage!$AA267","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD267","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BV267,Usage!$BS267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CK267,Usage!$CH267)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BW267,Usage!$BT267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CL267,Usage!$CI267)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BX267,Usage!$BU267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CM267,Usage!$CJ267)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CC267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CX267,Usage!$CU267)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CD267,Usage!$CA267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CY267,Usage!$CV267)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CE267,Usage!$CB267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CZ267,Usage!$CW267)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BV267,Usage!$BS267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CK267,Usage!$CH267)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BW267,Usage!$BT267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CL267,Usage!$CI267)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BX267,Usage!$BU267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CM267,Usage!$CJ267)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CC267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CX267,Usage!$CU267)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CD267,Usage!$CA267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CY267,Usage!$CV267)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CE267,Usage!$CB267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CZ267,Usage!$CW267)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M267=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO267","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M267=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB267","v":0},{"$f":"Usage!$DL267","v":0},{"$f":"SUM(Usage!$DR267,Usage!$DV267)","v":0},{"$f":"SUM(Usage!$DT267,Usage!$DX267)","v":0},{"$f":"Usage!$GF267","v":0},{"$f":"SUM(Usage!$DR267,Usage!$DT267,Usage!$DV267,Usage!$DX267,Usage!$GG267)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ267","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC267","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB267","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE267","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED267","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG267","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK267,Usage!$GL267),0)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BV267,Usage!$BS267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267=\"Summer\",Usage!$EK267,Usage!$EH267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BW267,Usage!$BT267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267=\"Summer\",Usage!$EL267,Usage!$EI267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BX267,Usage!$BU267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267=\"Summer\",Usage!$EM267,Usage!$EJ267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CC267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267=\"Summer\",Usage!$FN267,Usage!$FK267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CD267,Usage!$CA267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267=\"Summer\",Usage!$FO267,Usage!$FL267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CE267,Usage!$CB267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267=\"Summer\",Usage!$FP267,Usage!$FM267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z267<>\"Summer\",Usage!$BW267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267<>\"Summer\",Usage!$EK267,Usage!$EH267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BW267,Usage!$BT267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267<>\"Summer\",Usage!$EL267,Usage!$EI267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BX267,Usage!$BU267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267<>\"Summer\",Usage!$EM267,Usage!$EJ267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CC267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267<>\"Summer\",Usage!$FN267,Usage!$FK267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CD267,Usage!$CA267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267<>\"Summer\",Usage!$FO267,Usage!$FL267))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CE267,Usage!$CB267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M267<>\"Summer\",Usage!$FP267,Usage!$FM267))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM267","v":0},{"$f":"Usage!$GN267","v":0},{"$f":"Usage!$GN267","v":0},{"$f":"Usage!$GO267","v":0},{"$f":"Tenant!$H267","v":0},{"$f":"Usage!$GO267","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR267","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO267","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS267","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV267","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA267","v":0},{"$f":"Usage!$GZ267","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB267","v":0},{"$f":"Tenant!$I267","v":0},{"$f":"Usage!$HF267","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH267","v":0},{"$f":"Usage!$HG267","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI267","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A268","v":267},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B268","v":0},{"$f":"Tenant!$C268","v":0},{"$f":"Tenant!$D268","v":0},{"$f":"Tenant!$E268","v":0},{"$f":"Tenant!$G268","v":0},{"$f":"Usage!$D268","v":"00:00:00"},{"$f":"Usage!$E268","v":"00:00:00"},{"$f":"Usage!$F268","v":0},{"$f":"Usage!$G268","v":0},{"$f":"Usage!$H268","v":0},{"$f":"Usage!$X268","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ268","v":0},{"$f":"Usage!$AA268","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD268","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BV268,Usage!$BS268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CK268,Usage!$CH268)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BW268,Usage!$BT268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CL268,Usage!$CI268)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BX268,Usage!$BU268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CM268,Usage!$CJ268)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CC268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CX268,Usage!$CU268)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CD268,Usage!$CA268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CY268,Usage!$CV268)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CE268,Usage!$CB268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CZ268,Usage!$CW268)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BV268,Usage!$BS268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CK268,Usage!$CH268)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BW268,Usage!$BT268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CL268,Usage!$CI268)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BX268,Usage!$BU268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CM268,Usage!$CJ268)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CC268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CX268,Usage!$CU268)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CD268,Usage!$CA268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CY268,Usage!$CV268)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CE268,Usage!$CB268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CZ268,Usage!$CW268)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M268=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO268","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M268=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB268","v":0},{"$f":"Usage!$DL268","v":0},{"$f":"SUM(Usage!$DR268,Usage!$DV268)","v":0},{"$f":"SUM(Usage!$DT268,Usage!$DX268)","v":0},{"$f":"Usage!$GF268","v":0},{"$f":"SUM(Usage!$DR268,Usage!$DT268,Usage!$DV268,Usage!$DX268,Usage!$GG268)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ268","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC268","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB268","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE268","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED268","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG268","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK268,Usage!$GL268),0)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BV268,Usage!$BS268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268=\"Summer\",Usage!$EK268,Usage!$EH268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BW268,Usage!$BT268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268=\"Summer\",Usage!$EL268,Usage!$EI268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BX268,Usage!$BU268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268=\"Summer\",Usage!$EM268,Usage!$EJ268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CC268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268=\"Summer\",Usage!$FN268,Usage!$FK268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CD268,Usage!$CA268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268=\"Summer\",Usage!$FO268,Usage!$FL268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CE268,Usage!$CB268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268=\"Summer\",Usage!$FP268,Usage!$FM268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z268<>\"Summer\",Usage!$BW268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268<>\"Summer\",Usage!$EK268,Usage!$EH268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BW268,Usage!$BT268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268<>\"Summer\",Usage!$EL268,Usage!$EI268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BX268,Usage!$BU268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268<>\"Summer\",Usage!$EM268,Usage!$EJ268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CC268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268<>\"Summer\",Usage!$FN268,Usage!$FK268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CD268,Usage!$CA268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268<>\"Summer\",Usage!$FO268,Usage!$FL268))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CE268,Usage!$CB268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M268<>\"Summer\",Usage!$FP268,Usage!$FM268))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM268","v":0},{"$f":"Usage!$GN268","v":0},{"$f":"Usage!$GN268","v":0},{"$f":"Usage!$GO268","v":0},{"$f":"Tenant!$H268","v":0},{"$f":"Usage!$GO268","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR268","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO268","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS268","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV268","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA268","v":0},{"$f":"Usage!$GZ268","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB268","v":0},{"$f":"Tenant!$I268","v":0},{"$f":"Usage!$HF268","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH268","v":0},{"$f":"Usage!$HG268","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI268","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A269","v":268},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B269","v":0},{"$f":"Tenant!$C269","v":0},{"$f":"Tenant!$D269","v":0},{"$f":"Tenant!$E269","v":0},{"$f":"Tenant!$G269","v":0},{"$f":"Usage!$D269","v":"00:00:00"},{"$f":"Usage!$E269","v":"00:00:00"},{"$f":"Usage!$F269","v":0},{"$f":"Usage!$G269","v":0},{"$f":"Usage!$H269","v":0},{"$f":"Usage!$X269","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ269","v":0},{"$f":"Usage!$AA269","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD269","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BV269,Usage!$BS269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CK269,Usage!$CH269)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BW269,Usage!$BT269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CL269,Usage!$CI269)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BX269,Usage!$BU269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CM269,Usage!$CJ269)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CC269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CX269,Usage!$CU269)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CD269,Usage!$CA269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CY269,Usage!$CV269)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CE269,Usage!$CB269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CZ269,Usage!$CW269)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BV269,Usage!$BS269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CK269,Usage!$CH269)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BW269,Usage!$BT269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CL269,Usage!$CI269)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BX269,Usage!$BU269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CM269,Usage!$CJ269)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CC269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CX269,Usage!$CU269)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CD269,Usage!$CA269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CY269,Usage!$CV269)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CE269,Usage!$CB269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CZ269,Usage!$CW269)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M269=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO269","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M269=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB269","v":0},{"$f":"Usage!$DL269","v":0},{"$f":"SUM(Usage!$DR269,Usage!$DV269)","v":0},{"$f":"SUM(Usage!$DT269,Usage!$DX269)","v":0},{"$f":"Usage!$GF269","v":0},{"$f":"SUM(Usage!$DR269,Usage!$DT269,Usage!$DV269,Usage!$DX269,Usage!$GG269)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ269","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC269","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB269","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE269","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED269","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG269","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK269,Usage!$GL269),0)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BV269,Usage!$BS269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269=\"Summer\",Usage!$EK269,Usage!$EH269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BW269,Usage!$BT269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269=\"Summer\",Usage!$EL269,Usage!$EI269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BX269,Usage!$BU269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269=\"Summer\",Usage!$EM269,Usage!$EJ269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CC269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269=\"Summer\",Usage!$FN269,Usage!$FK269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CD269,Usage!$CA269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269=\"Summer\",Usage!$FO269,Usage!$FL269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CE269,Usage!$CB269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269=\"Summer\",Usage!$FP269,Usage!$FM269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z269<>\"Summer\",Usage!$BW269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269<>\"Summer\",Usage!$EK269,Usage!$EH269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BW269,Usage!$BT269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269<>\"Summer\",Usage!$EL269,Usage!$EI269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BX269,Usage!$BU269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269<>\"Summer\",Usage!$EM269,Usage!$EJ269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CC269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269<>\"Summer\",Usage!$FN269,Usage!$FK269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CD269,Usage!$CA269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269<>\"Summer\",Usage!$FO269,Usage!$FL269))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CE269,Usage!$CB269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M269<>\"Summer\",Usage!$FP269,Usage!$FM269))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM269","v":0},{"$f":"Usage!$GN269","v":0},{"$f":"Usage!$GN269","v":0},{"$f":"Usage!$GO269","v":0},{"$f":"Tenant!$H269","v":0},{"$f":"Usage!$GO269","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR269","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO269","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS269","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV269","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA269","v":0},{"$f":"Usage!$GZ269","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB269","v":0},{"$f":"Tenant!$I269","v":0},{"$f":"Usage!$HF269","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH269","v":0},{"$f":"Usage!$HG269","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI269","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A270","v":269},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B270","v":0},{"$f":"Tenant!$C270","v":0},{"$f":"Tenant!$D270","v":0},{"$f":"Tenant!$E270","v":0},{"$f":"Tenant!$G270","v":0},{"$f":"Usage!$D270","v":"00:00:00"},{"$f":"Usage!$E270","v":"00:00:00"},{"$f":"Usage!$F270","v":0},{"$f":"Usage!$G270","v":0},{"$f":"Usage!$H270","v":0},{"$f":"Usage!$X270","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ270","v":0},{"$f":"Usage!$AA270","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD270","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BV270,Usage!$BS270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CK270,Usage!$CH270)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BW270,Usage!$BT270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CL270,Usage!$CI270)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BX270,Usage!$BU270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CM270,Usage!$CJ270)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CC270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CX270,Usage!$CU270)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CD270,Usage!$CA270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CY270,Usage!$CV270)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CE270,Usage!$CB270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CZ270,Usage!$CW270)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BV270,Usage!$BS270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CK270,Usage!$CH270)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BW270,Usage!$BT270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CL270,Usage!$CI270)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BX270,Usage!$BU270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CM270,Usage!$CJ270)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CC270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CX270,Usage!$CU270)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CD270,Usage!$CA270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CY270,Usage!$CV270)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CE270,Usage!$CB270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CZ270,Usage!$CW270)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M270=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO270","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M270=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB270","v":0},{"$f":"Usage!$DL270","v":0},{"$f":"SUM(Usage!$DR270,Usage!$DV270)","v":0},{"$f":"SUM(Usage!$DT270,Usage!$DX270)","v":0},{"$f":"Usage!$GF270","v":0},{"$f":"SUM(Usage!$DR270,Usage!$DT270,Usage!$DV270,Usage!$DX270,Usage!$GG270)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ270","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC270","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB270","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE270","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED270","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG270","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK270,Usage!$GL270),0)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BV270,Usage!$BS270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270=\"Summer\",Usage!$EK270,Usage!$EH270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BW270,Usage!$BT270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270=\"Summer\",Usage!$EL270,Usage!$EI270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BX270,Usage!$BU270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270=\"Summer\",Usage!$EM270,Usage!$EJ270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CC270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270=\"Summer\",Usage!$FN270,Usage!$FK270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CD270,Usage!$CA270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270=\"Summer\",Usage!$FO270,Usage!$FL270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CE270,Usage!$CB270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270=\"Summer\",Usage!$FP270,Usage!$FM270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$BW270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270<>\"Summer\",Usage!$EK270,Usage!$EH270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BW270,Usage!$BT270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270<>\"Summer\",Usage!$EL270,Usage!$EI270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BX270,Usage!$BU270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270<>\"Summer\",Usage!$EM270,Usage!$EJ270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CC270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270<>\"Summer\",Usage!$FN270,Usage!$FK270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CD270,Usage!$CA270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270<>\"Summer\",Usage!$FO270,Usage!$FL270))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CE270,Usage!$CB270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M270<>\"Summer\",Usage!$FP270,Usage!$FM270))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM270","v":0},{"$f":"Usage!$GN270","v":0},{"$f":"Usage!$GN270","v":0},{"$f":"Usage!$GO270","v":0},{"$f":"Tenant!$H270","v":0},{"$f":"Usage!$GO270","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR270","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO270","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS270","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV270","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA270","v":0},{"$f":"Usage!$GZ270","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB270","v":0},{"$f":"Tenant!$I270","v":0},{"$f":"Usage!$HF270","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH270","v":0},{"$f":"Usage!$HG270","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI270","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A271","v":270},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B271","v":0},{"$f":"Tenant!$C271","v":0},{"$f":"Tenant!$D271","v":0},{"$f":"Tenant!$E271","v":0},{"$f":"Tenant!$G271","v":0},{"$f":"Usage!$D271","v":"00:00:00"},{"$f":"Usage!$E271","v":"00:00:00"},{"$f":"Usage!$F271","v":0},{"$f":"Usage!$G271","v":0},{"$f":"Usage!$H271","v":0},{"$f":"Usage!$X271","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ271","v":0},{"$f":"Usage!$AA271","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD271","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BV271,Usage!$BS271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CK271,Usage!$CH271)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BW271,Usage!$BT271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CL271,Usage!$CI271)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BX271,Usage!$BU271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CM271,Usage!$CJ271)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CC271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CX271,Usage!$CU271)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CD271,Usage!$CA271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CY271,Usage!$CV271)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CE271,Usage!$CB271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CZ271,Usage!$CW271)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BV271,Usage!$BS271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CK271,Usage!$CH271)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BW271,Usage!$BT271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CL271,Usage!$CI271)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BX271,Usage!$BU271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CM271,Usage!$CJ271)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CC271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CX271,Usage!$CU271)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CD271,Usage!$CA271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CY271,Usage!$CV271)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CE271,Usage!$CB271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CZ271,Usage!$CW271)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M271=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO271","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M271=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB271","v":0},{"$f":"Usage!$DL271","v":0},{"$f":"SUM(Usage!$DR271,Usage!$DV271)","v":0},{"$f":"SUM(Usage!$DT271,Usage!$DX271)","v":0},{"$f":"Usage!$GF271","v":0},{"$f":"SUM(Usage!$DR271,Usage!$DT271,Usage!$DV271,Usage!$DX271,Usage!$GG271)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ271","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC271","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB271","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE271","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED271","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG271","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK271,Usage!$GL271),0)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BV271,Usage!$BS271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271=\"Summer\",Usage!$EK271,Usage!$EH271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BW271,Usage!$BT271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271=\"Summer\",Usage!$EL271,Usage!$EI271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BX271,Usage!$BU271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271=\"Summer\",Usage!$EM271,Usage!$EJ271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CC271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271=\"Summer\",Usage!$FN271,Usage!$FK271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CD271,Usage!$CA271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271=\"Summer\",Usage!$FO271,Usage!$FL271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CE271,Usage!$CB271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271=\"Summer\",Usage!$FP271,Usage!$FM271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z271<>\"Summer\",Usage!$BW271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271<>\"Summer\",Usage!$EK271,Usage!$EH271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BW271,Usage!$BT271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271<>\"Summer\",Usage!$EL271,Usage!$EI271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BX271,Usage!$BU271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271<>\"Summer\",Usage!$EM271,Usage!$EJ271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CC271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271<>\"Summer\",Usage!$FN271,Usage!$FK271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CD271,Usage!$CA271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271<>\"Summer\",Usage!$FO271,Usage!$FL271))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CE271,Usage!$CB271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M271<>\"Summer\",Usage!$FP271,Usage!$FM271))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM271","v":0},{"$f":"Usage!$GN271","v":0},{"$f":"Usage!$GN271","v":0},{"$f":"Usage!$GO271","v":0},{"$f":"Tenant!$H271","v":0},{"$f":"Usage!$GO271","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR271","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO271","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS271","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV271","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA271","v":0},{"$f":"Usage!$GZ271","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB271","v":0},{"$f":"Tenant!$I271","v":0},{"$f":"Usage!$HF271","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH271","v":0},{"$f":"Usage!$HG271","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI271","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A272","v":271},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B272","v":0},{"$f":"Tenant!$C272","v":0},{"$f":"Tenant!$D272","v":0},{"$f":"Tenant!$E272","v":0},{"$f":"Tenant!$G272","v":0},{"$f":"Usage!$D272","v":"00:00:00"},{"$f":"Usage!$E272","v":"00:00:00"},{"$f":"Usage!$F272","v":0},{"$f":"Usage!$G272","v":0},{"$f":"Usage!$H272","v":0},{"$f":"Usage!$X272","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ272","v":0},{"$f":"Usage!$AA272","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD272","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BV272,Usage!$BS272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CK272,Usage!$CH272)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BW272,Usage!$BT272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CL272,Usage!$CI272)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BX272,Usage!$BU272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CM272,Usage!$CJ272)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CC272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CX272,Usage!$CU272)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CD272,Usage!$CA272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CY272,Usage!$CV272)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CE272,Usage!$CB272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CZ272,Usage!$CW272)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BV272,Usage!$BS272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CK272,Usage!$CH272)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BW272,Usage!$BT272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CL272,Usage!$CI272)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BX272,Usage!$BU272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CM272,Usage!$CJ272)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CC272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CX272,Usage!$CU272)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CD272,Usage!$CA272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CY272,Usage!$CV272)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CE272,Usage!$CB272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CZ272,Usage!$CW272)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M272=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO272","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M272=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB272","v":0},{"$f":"Usage!$DL272","v":0},{"$f":"SUM(Usage!$DR272,Usage!$DV272)","v":0},{"$f":"SUM(Usage!$DT272,Usage!$DX272)","v":0},{"$f":"Usage!$GF272","v":0},{"$f":"SUM(Usage!$DR272,Usage!$DT272,Usage!$DV272,Usage!$DX272,Usage!$GG272)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ272","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC272","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB272","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE272","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED272","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG272","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK272,Usage!$GL272),0)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BV272,Usage!$BS272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272=\"Summer\",Usage!$EK272,Usage!$EH272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BW272,Usage!$BT272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272=\"Summer\",Usage!$EL272,Usage!$EI272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BX272,Usage!$BU272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272=\"Summer\",Usage!$EM272,Usage!$EJ272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CC272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272=\"Summer\",Usage!$FN272,Usage!$FK272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CD272,Usage!$CA272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272=\"Summer\",Usage!$FO272,Usage!$FL272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CE272,Usage!$CB272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272=\"Summer\",Usage!$FP272,Usage!$FM272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z272<>\"Summer\",Usage!$BW272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272<>\"Summer\",Usage!$EK272,Usage!$EH272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BW272,Usage!$BT272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272<>\"Summer\",Usage!$EL272,Usage!$EI272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BX272,Usage!$BU272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272<>\"Summer\",Usage!$EM272,Usage!$EJ272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CC272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272<>\"Summer\",Usage!$FN272,Usage!$FK272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CD272,Usage!$CA272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272<>\"Summer\",Usage!$FO272,Usage!$FL272))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CE272,Usage!$CB272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M272<>\"Summer\",Usage!$FP272,Usage!$FM272))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM272","v":0},{"$f":"Usage!$GN272","v":0},{"$f":"Usage!$GN272","v":0},{"$f":"Usage!$GO272","v":0},{"$f":"Tenant!$H272","v":0},{"$f":"Usage!$GO272","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR272","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO272","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS272","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV272","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA272","v":0},{"$f":"Usage!$GZ272","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB272","v":0},{"$f":"Tenant!$I272","v":0},{"$f":"Usage!$HF272","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH272","v":0},{"$f":"Usage!$HG272","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI272","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A273","v":272},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B273","v":0},{"$f":"Tenant!$C273","v":0},{"$f":"Tenant!$D273","v":0},{"$f":"Tenant!$E273","v":0},{"$f":"Tenant!$G273","v":0},{"$f":"Usage!$D273","v":"00:00:00"},{"$f":"Usage!$E273","v":"00:00:00"},{"$f":"Usage!$F273","v":0},{"$f":"Usage!$G273","v":0},{"$f":"Usage!$H273","v":0},{"$f":"Usage!$X273","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ273","v":0},{"$f":"Usage!$AA273","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD273","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BV273,Usage!$BS273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CK273,Usage!$CH273)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BW273,Usage!$BT273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CL273,Usage!$CI273)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BX273,Usage!$BU273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CM273,Usage!$CJ273)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CC273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CX273,Usage!$CU273)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CD273,Usage!$CA273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CY273,Usage!$CV273)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CE273,Usage!$CB273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CZ273,Usage!$CW273)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BV273,Usage!$BS273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CK273,Usage!$CH273)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BW273,Usage!$BT273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CL273,Usage!$CI273)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BX273,Usage!$BU273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CM273,Usage!$CJ273)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CC273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CX273,Usage!$CU273)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CD273,Usage!$CA273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CY273,Usage!$CV273)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CE273,Usage!$CB273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CZ273,Usage!$CW273)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M273=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO273","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M273=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB273","v":0},{"$f":"Usage!$DL273","v":0},{"$f":"SUM(Usage!$DR273,Usage!$DV273)","v":0},{"$f":"SUM(Usage!$DT273,Usage!$DX273)","v":0},{"$f":"Usage!$GF273","v":0},{"$f":"SUM(Usage!$DR273,Usage!$DT273,Usage!$DV273,Usage!$DX273,Usage!$GG273)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ273","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC273","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB273","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE273","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED273","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG273","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK273,Usage!$GL273),0)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BV273,Usage!$BS273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273=\"Summer\",Usage!$EK273,Usage!$EH273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BW273,Usage!$BT273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273=\"Summer\",Usage!$EL273,Usage!$EI273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BX273,Usage!$BU273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273=\"Summer\",Usage!$EM273,Usage!$EJ273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CC273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273=\"Summer\",Usage!$FN273,Usage!$FK273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CD273,Usage!$CA273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273=\"Summer\",Usage!$FO273,Usage!$FL273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CE273,Usage!$CB273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273=\"Summer\",Usage!$FP273,Usage!$FM273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z273<>\"Summer\",Usage!$BW273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273<>\"Summer\",Usage!$EK273,Usage!$EH273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BW273,Usage!$BT273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273<>\"Summer\",Usage!$EL273,Usage!$EI273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BX273,Usage!$BU273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273<>\"Summer\",Usage!$EM273,Usage!$EJ273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CC273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273<>\"Summer\",Usage!$FN273,Usage!$FK273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CD273,Usage!$CA273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273<>\"Summer\",Usage!$FO273,Usage!$FL273))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CE273,Usage!$CB273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M273<>\"Summer\",Usage!$FP273,Usage!$FM273))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM273","v":0},{"$f":"Usage!$GN273","v":0},{"$f":"Usage!$GN273","v":0},{"$f":"Usage!$GO273","v":0},{"$f":"Tenant!$H273","v":0},{"$f":"Usage!$GO273","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR273","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO273","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS273","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV273","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA273","v":0},{"$f":"Usage!$GZ273","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB273","v":0},{"$f":"Tenant!$I273","v":0},{"$f":"Usage!$HF273","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH273","v":0},{"$f":"Usage!$HG273","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI273","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A274","v":273},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B274","v":0},{"$f":"Tenant!$C274","v":0},{"$f":"Tenant!$D274","v":0},{"$f":"Tenant!$E274","v":0},{"$f":"Tenant!$G274","v":0},{"$f":"Usage!$D274","v":"00:00:00"},{"$f":"Usage!$E274","v":"00:00:00"},{"$f":"Usage!$F274","v":0},{"$f":"Usage!$G274","v":0},{"$f":"Usage!$H274","v":0},{"$f":"Usage!$X274","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ274","v":0},{"$f":"Usage!$AA274","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD274","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BV274,Usage!$BS274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CK274,Usage!$CH274)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BW274,Usage!$BT274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CL274,Usage!$CI274)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BX274,Usage!$BU274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CM274,Usage!$CJ274)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CC274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CX274,Usage!$CU274)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CD274,Usage!$CA274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CY274,Usage!$CV274)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CE274,Usage!$CB274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CZ274,Usage!$CW274)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BV274,Usage!$BS274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CK274,Usage!$CH274)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BW274,Usage!$BT274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CL274,Usage!$CI274)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BX274,Usage!$BU274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CM274,Usage!$CJ274)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CC274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CX274,Usage!$CU274)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CD274,Usage!$CA274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CY274,Usage!$CV274)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CE274,Usage!$CB274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CZ274,Usage!$CW274)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M274=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO274","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M274=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB274","v":0},{"$f":"Usage!$DL274","v":0},{"$f":"SUM(Usage!$DR274,Usage!$DV274)","v":0},{"$f":"SUM(Usage!$DT274,Usage!$DX274)","v":0},{"$f":"Usage!$GF274","v":0},{"$f":"SUM(Usage!$DR274,Usage!$DT274,Usage!$DV274,Usage!$DX274,Usage!$GG274)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ274","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC274","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB274","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE274","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED274","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG274","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK274,Usage!$GL274),0)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BV274,Usage!$BS274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274=\"Summer\",Usage!$EK274,Usage!$EH274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BW274,Usage!$BT274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274=\"Summer\",Usage!$EL274,Usage!$EI274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BX274,Usage!$BU274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274=\"Summer\",Usage!$EM274,Usage!$EJ274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CC274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274=\"Summer\",Usage!$FN274,Usage!$FK274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CD274,Usage!$CA274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274=\"Summer\",Usage!$FO274,Usage!$FL274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CE274,Usage!$CB274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274=\"Summer\",Usage!$FP274,Usage!$FM274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z274<>\"Summer\",Usage!$BW274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274<>\"Summer\",Usage!$EK274,Usage!$EH274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BW274,Usage!$BT274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274<>\"Summer\",Usage!$EL274,Usage!$EI274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BX274,Usage!$BU274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274<>\"Summer\",Usage!$EM274,Usage!$EJ274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CC274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274<>\"Summer\",Usage!$FN274,Usage!$FK274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CD274,Usage!$CA274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274<>\"Summer\",Usage!$FO274,Usage!$FL274))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CE274,Usage!$CB274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M274<>\"Summer\",Usage!$FP274,Usage!$FM274))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM274","v":0},{"$f":"Usage!$GN274","v":0},{"$f":"Usage!$GN274","v":0},{"$f":"Usage!$GO274","v":0},{"$f":"Tenant!$H274","v":0},{"$f":"Usage!$GO274","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR274","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO274","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS274","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV274","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA274","v":0},{"$f":"Usage!$GZ274","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB274","v":0},{"$f":"Tenant!$I274","v":0},{"$f":"Usage!$HF274","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH274","v":0},{"$f":"Usage!$HG274","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI274","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A275","v":274},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B275","v":0},{"$f":"Tenant!$C275","v":0},{"$f":"Tenant!$D275","v":0},{"$f":"Tenant!$E275","v":0},{"$f":"Tenant!$G275","v":0},{"$f":"Usage!$D275","v":"00:00:00"},{"$f":"Usage!$E275","v":"00:00:00"},{"$f":"Usage!$F275","v":0},{"$f":"Usage!$G275","v":0},{"$f":"Usage!$H275","v":0},{"$f":"Usage!$X275","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ275","v":0},{"$f":"Usage!$AA275","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD275","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BV275,Usage!$BS275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CK275,Usage!$CH275)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BW275,Usage!$BT275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CL275,Usage!$CI275)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BX275,Usage!$BU275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CM275,Usage!$CJ275)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CC275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CX275,Usage!$CU275)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CD275,Usage!$CA275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CY275,Usage!$CV275)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CE275,Usage!$CB275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CZ275,Usage!$CW275)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BV275,Usage!$BS275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CK275,Usage!$CH275)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BW275,Usage!$BT275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CL275,Usage!$CI275)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BX275,Usage!$BU275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CM275,Usage!$CJ275)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CC275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CX275,Usage!$CU275)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CD275,Usage!$CA275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CY275,Usage!$CV275)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CE275,Usage!$CB275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CZ275,Usage!$CW275)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M275=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO275","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M275=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB275","v":0},{"$f":"Usage!$DL275","v":0},{"$f":"SUM(Usage!$DR275,Usage!$DV275)","v":0},{"$f":"SUM(Usage!$DT275,Usage!$DX275)","v":0},{"$f":"Usage!$GF275","v":0},{"$f":"SUM(Usage!$DR275,Usage!$DT275,Usage!$DV275,Usage!$DX275,Usage!$GG275)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ275","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC275","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB275","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE275","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED275","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG275","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK275,Usage!$GL275),0)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BV275,Usage!$BS275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275=\"Summer\",Usage!$EK275,Usage!$EH275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BW275,Usage!$BT275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275=\"Summer\",Usage!$EL275,Usage!$EI275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BX275,Usage!$BU275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275=\"Summer\",Usage!$EM275,Usage!$EJ275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CC275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275=\"Summer\",Usage!$FN275,Usage!$FK275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CD275,Usage!$CA275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275=\"Summer\",Usage!$FO275,Usage!$FL275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CE275,Usage!$CB275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275=\"Summer\",Usage!$FP275,Usage!$FM275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$BW275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275<>\"Summer\",Usage!$EK275,Usage!$EH275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BW275,Usage!$BT275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275<>\"Summer\",Usage!$EL275,Usage!$EI275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BX275,Usage!$BU275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275<>\"Summer\",Usage!$EM275,Usage!$EJ275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CC275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275<>\"Summer\",Usage!$FN275,Usage!$FK275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CD275,Usage!$CA275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275<>\"Summer\",Usage!$FO275,Usage!$FL275))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CE275,Usage!$CB275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M275<>\"Summer\",Usage!$FP275,Usage!$FM275))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM275","v":0},{"$f":"Usage!$GN275","v":0},{"$f":"Usage!$GN275","v":0},{"$f":"Usage!$GO275","v":0},{"$f":"Tenant!$H275","v":0},{"$f":"Usage!$GO275","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR275","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO275","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS275","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV275","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA275","v":0},{"$f":"Usage!$GZ275","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB275","v":0},{"$f":"Tenant!$I275","v":0},{"$f":"Usage!$HF275","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH275","v":0},{"$f":"Usage!$HG275","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI275","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A276","v":275},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B276","v":0},{"$f":"Tenant!$C276","v":0},{"$f":"Tenant!$D276","v":0},{"$f":"Tenant!$E276","v":0},{"$f":"Tenant!$G276","v":0},{"$f":"Usage!$D276","v":"00:00:00"},{"$f":"Usage!$E276","v":"00:00:00"},{"$f":"Usage!$F276","v":0},{"$f":"Usage!$G276","v":0},{"$f":"Usage!$H276","v":0},{"$f":"Usage!$X276","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ276","v":0},{"$f":"Usage!$AA276","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD276","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BV276,Usage!$BS276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CK276,Usage!$CH276)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BW276,Usage!$BT276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CL276,Usage!$CI276)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BX276,Usage!$BU276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CM276,Usage!$CJ276)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CC276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CX276,Usage!$CU276)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CD276,Usage!$CA276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CY276,Usage!$CV276)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CE276,Usage!$CB276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CZ276,Usage!$CW276)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BV276,Usage!$BS276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CK276,Usage!$CH276)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BW276,Usage!$BT276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CL276,Usage!$CI276)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BX276,Usage!$BU276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CM276,Usage!$CJ276)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CC276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CX276,Usage!$CU276)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CD276,Usage!$CA276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CY276,Usage!$CV276)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CE276,Usage!$CB276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CZ276,Usage!$CW276)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M276=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO276","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M276=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB276","v":0},{"$f":"Usage!$DL276","v":0},{"$f":"SUM(Usage!$DR276,Usage!$DV276)","v":0},{"$f":"SUM(Usage!$DT276,Usage!$DX276)","v":0},{"$f":"Usage!$GF276","v":0},{"$f":"SUM(Usage!$DR276,Usage!$DT276,Usage!$DV276,Usage!$DX276,Usage!$GG276)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ276","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC276","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB276","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE276","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED276","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG276","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK276,Usage!$GL276),0)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BV276,Usage!$BS276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276=\"Summer\",Usage!$EK276,Usage!$EH276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BW276,Usage!$BT276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276=\"Summer\",Usage!$EL276,Usage!$EI276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BX276,Usage!$BU276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276=\"Summer\",Usage!$EM276,Usage!$EJ276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CC276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276=\"Summer\",Usage!$FN276,Usage!$FK276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CD276,Usage!$CA276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276=\"Summer\",Usage!$FO276,Usage!$FL276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CE276,Usage!$CB276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276=\"Summer\",Usage!$FP276,Usage!$FM276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z276<>\"Summer\",Usage!$BW276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276<>\"Summer\",Usage!$EK276,Usage!$EH276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BW276,Usage!$BT276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276<>\"Summer\",Usage!$EL276,Usage!$EI276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BX276,Usage!$BU276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276<>\"Summer\",Usage!$EM276,Usage!$EJ276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CC276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276<>\"Summer\",Usage!$FN276,Usage!$FK276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CD276,Usage!$CA276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276<>\"Summer\",Usage!$FO276,Usage!$FL276))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CE276,Usage!$CB276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M276<>\"Summer\",Usage!$FP276,Usage!$FM276))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM276","v":0},{"$f":"Usage!$GN276","v":0},{"$f":"Usage!$GN276","v":0},{"$f":"Usage!$GO276","v":0},{"$f":"Tenant!$H276","v":0},{"$f":"Usage!$GO276","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR276","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO276","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS276","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV276","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA276","v":0},{"$f":"Usage!$GZ276","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB276","v":0},{"$f":"Tenant!$I276","v":0},{"$f":"Usage!$HF276","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH276","v":0},{"$f":"Usage!$HG276","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI276","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A277","v":276},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B277","v":0},{"$f":"Tenant!$C277","v":0},{"$f":"Tenant!$D277","v":0},{"$f":"Tenant!$E277","v":0},{"$f":"Tenant!$G277","v":0},{"$f":"Usage!$D277","v":"00:00:00"},{"$f":"Usage!$E277","v":"00:00:00"},{"$f":"Usage!$F277","v":0},{"$f":"Usage!$G277","v":0},{"$f":"Usage!$H277","v":0},{"$f":"Usage!$X277","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ277","v":0},{"$f":"Usage!$AA277","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD277","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BV277,Usage!$BS277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CK277,Usage!$CH277)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BW277,Usage!$BT277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CL277,Usage!$CI277)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BX277,Usage!$BU277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CM277,Usage!$CJ277)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CC277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CX277,Usage!$CU277)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CD277,Usage!$CA277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CY277,Usage!$CV277)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CE277,Usage!$CB277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CZ277,Usage!$CW277)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BV277,Usage!$BS277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CK277,Usage!$CH277)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BW277,Usage!$BT277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CL277,Usage!$CI277)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BX277,Usage!$BU277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CM277,Usage!$CJ277)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CC277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CX277,Usage!$CU277)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CD277,Usage!$CA277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CY277,Usage!$CV277)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CE277,Usage!$CB277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CZ277,Usage!$CW277)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M277=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO277","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M277=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB277","v":0},{"$f":"Usage!$DL277","v":0},{"$f":"SUM(Usage!$DR277,Usage!$DV277)","v":0},{"$f":"SUM(Usage!$DT277,Usage!$DX277)","v":0},{"$f":"Usage!$GF277","v":0},{"$f":"SUM(Usage!$DR277,Usage!$DT277,Usage!$DV277,Usage!$DX277,Usage!$GG277)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ277","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC277","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB277","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE277","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED277","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG277","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK277,Usage!$GL277),0)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BV277,Usage!$BS277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277=\"Summer\",Usage!$EK277,Usage!$EH277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BW277,Usage!$BT277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277=\"Summer\",Usage!$EL277,Usage!$EI277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BX277,Usage!$BU277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277=\"Summer\",Usage!$EM277,Usage!$EJ277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CC277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277=\"Summer\",Usage!$FN277,Usage!$FK277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CD277,Usage!$CA277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277=\"Summer\",Usage!$FO277,Usage!$FL277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CE277,Usage!$CB277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277=\"Summer\",Usage!$FP277,Usage!$FM277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z277<>\"Summer\",Usage!$BW277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277<>\"Summer\",Usage!$EK277,Usage!$EH277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BW277,Usage!$BT277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277<>\"Summer\",Usage!$EL277,Usage!$EI277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BX277,Usage!$BU277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277<>\"Summer\",Usage!$EM277,Usage!$EJ277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CC277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277<>\"Summer\",Usage!$FN277,Usage!$FK277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CD277,Usage!$CA277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277<>\"Summer\",Usage!$FO277,Usage!$FL277))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CE277,Usage!$CB277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M277<>\"Summer\",Usage!$FP277,Usage!$FM277))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM277","v":0},{"$f":"Usage!$GN277","v":0},{"$f":"Usage!$GN277","v":0},{"$f":"Usage!$GO277","v":0},{"$f":"Tenant!$H277","v":0},{"$f":"Usage!$GO277","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR277","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO277","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS277","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV277","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA277","v":0},{"$f":"Usage!$GZ277","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB277","v":0},{"$f":"Tenant!$I277","v":0},{"$f":"Usage!$HF277","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH277","v":0},{"$f":"Usage!$HG277","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI277","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A278","v":277},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B278","v":0},{"$f":"Tenant!$C278","v":0},{"$f":"Tenant!$D278","v":0},{"$f":"Tenant!$E278","v":0},{"$f":"Tenant!$G278","v":0},{"$f":"Usage!$D278","v":"00:00:00"},{"$f":"Usage!$E278","v":"00:00:00"},{"$f":"Usage!$F278","v":0},{"$f":"Usage!$G278","v":0},{"$f":"Usage!$H278","v":0},{"$f":"Usage!$X278","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ278","v":0},{"$f":"Usage!$AA278","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD278","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BV278,Usage!$BS278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CK278,Usage!$CH278)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BW278,Usage!$BT278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CL278,Usage!$CI278)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BX278,Usage!$BU278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CM278,Usage!$CJ278)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CC278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CX278,Usage!$CU278)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CD278,Usage!$CA278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CY278,Usage!$CV278)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CE278,Usage!$CB278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CZ278,Usage!$CW278)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BV278,Usage!$BS278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CK278,Usage!$CH278)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BW278,Usage!$BT278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CL278,Usage!$CI278)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BX278,Usage!$BU278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CM278,Usage!$CJ278)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CC278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CX278,Usage!$CU278)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CD278,Usage!$CA278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CY278,Usage!$CV278)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CE278,Usage!$CB278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CZ278,Usage!$CW278)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M278=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO278","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M278=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB278","v":0},{"$f":"Usage!$DL278","v":0},{"$f":"SUM(Usage!$DR278,Usage!$DV278)","v":0},{"$f":"SUM(Usage!$DT278,Usage!$DX278)","v":0},{"$f":"Usage!$GF278","v":0},{"$f":"SUM(Usage!$DR278,Usage!$DT278,Usage!$DV278,Usage!$DX278,Usage!$GG278)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ278","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC278","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB278","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE278","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED278","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG278","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK278,Usage!$GL278),0)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BV278,Usage!$BS278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278=\"Summer\",Usage!$EK278,Usage!$EH278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BW278,Usage!$BT278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278=\"Summer\",Usage!$EL278,Usage!$EI278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BX278,Usage!$BU278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278=\"Summer\",Usage!$EM278,Usage!$EJ278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CC278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278=\"Summer\",Usage!$FN278,Usage!$FK278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CD278,Usage!$CA278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278=\"Summer\",Usage!$FO278,Usage!$FL278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CE278,Usage!$CB278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278=\"Summer\",Usage!$FP278,Usage!$FM278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$BW278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278<>\"Summer\",Usage!$EK278,Usage!$EH278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BW278,Usage!$BT278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278<>\"Summer\",Usage!$EL278,Usage!$EI278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BX278,Usage!$BU278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278<>\"Summer\",Usage!$EM278,Usage!$EJ278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CC278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278<>\"Summer\",Usage!$FN278,Usage!$FK278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CD278,Usage!$CA278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278<>\"Summer\",Usage!$FO278,Usage!$FL278))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CE278,Usage!$CB278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M278<>\"Summer\",Usage!$FP278,Usage!$FM278))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM278","v":0},{"$f":"Usage!$GN278","v":0},{"$f":"Usage!$GN278","v":0},{"$f":"Usage!$GO278","v":0},{"$f":"Tenant!$H278","v":0},{"$f":"Usage!$GO278","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR278","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO278","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS278","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV278","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA278","v":0},{"$f":"Usage!$GZ278","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB278","v":0},{"$f":"Tenant!$I278","v":0},{"$f":"Usage!$HF278","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH278","v":0},{"$f":"Usage!$HG278","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI278","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A279","v":278},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B279","v":0},{"$f":"Tenant!$C279","v":0},{"$f":"Tenant!$D279","v":0},{"$f":"Tenant!$E279","v":0},{"$f":"Tenant!$G279","v":0},{"$f":"Usage!$D279","v":"00:00:00"},{"$f":"Usage!$E279","v":"00:00:00"},{"$f":"Usage!$F279","v":0},{"$f":"Usage!$G279","v":0},{"$f":"Usage!$H279","v":0},{"$f":"Usage!$X279","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ279","v":0},{"$f":"Usage!$AA279","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD279","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BV279,Usage!$BS279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CK279,Usage!$CH279)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BW279,Usage!$BT279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CL279,Usage!$CI279)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BX279,Usage!$BU279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CM279,Usage!$CJ279)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CC279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CX279,Usage!$CU279)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CD279,Usage!$CA279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CY279,Usage!$CV279)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CE279,Usage!$CB279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CZ279,Usage!$CW279)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BV279,Usage!$BS279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CK279,Usage!$CH279)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BW279,Usage!$BT279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CL279,Usage!$CI279)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BX279,Usage!$BU279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CM279,Usage!$CJ279)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CC279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CX279,Usage!$CU279)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CD279,Usage!$CA279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CY279,Usage!$CV279)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CE279,Usage!$CB279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CZ279,Usage!$CW279)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M279=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO279","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M279=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB279","v":0},{"$f":"Usage!$DL279","v":0},{"$f":"SUM(Usage!$DR279,Usage!$DV279)","v":0},{"$f":"SUM(Usage!$DT279,Usage!$DX279)","v":0},{"$f":"Usage!$GF279","v":0},{"$f":"SUM(Usage!$DR279,Usage!$DT279,Usage!$DV279,Usage!$DX279,Usage!$GG279)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ279","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC279","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB279","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE279","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED279","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG279","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK279,Usage!$GL279),0)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BV279,Usage!$BS279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279=\"Summer\",Usage!$EK279,Usage!$EH279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BW279,Usage!$BT279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279=\"Summer\",Usage!$EL279,Usage!$EI279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BX279,Usage!$BU279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279=\"Summer\",Usage!$EM279,Usage!$EJ279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CC279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279=\"Summer\",Usage!$FN279,Usage!$FK279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CD279,Usage!$CA279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279=\"Summer\",Usage!$FO279,Usage!$FL279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CE279,Usage!$CB279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279=\"Summer\",Usage!$FP279,Usage!$FM279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z279<>\"Summer\",Usage!$BW279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279<>\"Summer\",Usage!$EK279,Usage!$EH279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BW279,Usage!$BT279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279<>\"Summer\",Usage!$EL279,Usage!$EI279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BX279,Usage!$BU279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279<>\"Summer\",Usage!$EM279,Usage!$EJ279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CC279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279<>\"Summer\",Usage!$FN279,Usage!$FK279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CD279,Usage!$CA279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279<>\"Summer\",Usage!$FO279,Usage!$FL279))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CE279,Usage!$CB279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M279<>\"Summer\",Usage!$FP279,Usage!$FM279))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM279","v":0},{"$f":"Usage!$GN279","v":0},{"$f":"Usage!$GN279","v":0},{"$f":"Usage!$GO279","v":0},{"$f":"Tenant!$H279","v":0},{"$f":"Usage!$GO279","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR279","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO279","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS279","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV279","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA279","v":0},{"$f":"Usage!$GZ279","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB279","v":0},{"$f":"Tenant!$I279","v":0},{"$f":"Usage!$HF279","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH279","v":0},{"$f":"Usage!$HG279","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI279","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A280","v":279},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B280","v":0},{"$f":"Tenant!$C280","v":0},{"$f":"Tenant!$D280","v":0},{"$f":"Tenant!$E280","v":0},{"$f":"Tenant!$G280","v":0},{"$f":"Usage!$D280","v":"00:00:00"},{"$f":"Usage!$E280","v":"00:00:00"},{"$f":"Usage!$F280","v":0},{"$f":"Usage!$G280","v":0},{"$f":"Usage!$H280","v":0},{"$f":"Usage!$X280","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ280","v":0},{"$f":"Usage!$AA280","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD280","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BV280,Usage!$BS280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CK280,Usage!$CH280)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BW280,Usage!$BT280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CL280,Usage!$CI280)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BX280,Usage!$BU280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CM280,Usage!$CJ280)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CC280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CX280,Usage!$CU280)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CD280,Usage!$CA280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CY280,Usage!$CV280)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CE280,Usage!$CB280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CZ280,Usage!$CW280)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BV280,Usage!$BS280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CK280,Usage!$CH280)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BW280,Usage!$BT280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CL280,Usage!$CI280)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BX280,Usage!$BU280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CM280,Usage!$CJ280)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CC280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CX280,Usage!$CU280)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CD280,Usage!$CA280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CY280,Usage!$CV280)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CE280,Usage!$CB280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CZ280,Usage!$CW280)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M280=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO280","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M280=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB280","v":0},{"$f":"Usage!$DL280","v":0},{"$f":"SUM(Usage!$DR280,Usage!$DV280)","v":0},{"$f":"SUM(Usage!$DT280,Usage!$DX280)","v":0},{"$f":"Usage!$GF280","v":0},{"$f":"SUM(Usage!$DR280,Usage!$DT280,Usage!$DV280,Usage!$DX280,Usage!$GG280)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ280","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC280","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB280","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE280","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED280","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG280","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK280,Usage!$GL280),0)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BV280,Usage!$BS280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280=\"Summer\",Usage!$EK280,Usage!$EH280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BW280,Usage!$BT280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280=\"Summer\",Usage!$EL280,Usage!$EI280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BX280,Usage!$BU280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280=\"Summer\",Usage!$EM280,Usage!$EJ280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CC280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280=\"Summer\",Usage!$FN280,Usage!$FK280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CD280,Usage!$CA280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280=\"Summer\",Usage!$FO280,Usage!$FL280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CE280,Usage!$CB280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280=\"Summer\",Usage!$FP280,Usage!$FM280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$BW280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280<>\"Summer\",Usage!$EK280,Usage!$EH280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BW280,Usage!$BT280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280<>\"Summer\",Usage!$EL280,Usage!$EI280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BX280,Usage!$BU280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280<>\"Summer\",Usage!$EM280,Usage!$EJ280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CC280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280<>\"Summer\",Usage!$FN280,Usage!$FK280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CD280,Usage!$CA280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280<>\"Summer\",Usage!$FO280,Usage!$FL280))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CE280,Usage!$CB280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M280<>\"Summer\",Usage!$FP280,Usage!$FM280))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM280","v":0},{"$f":"Usage!$GN280","v":0},{"$f":"Usage!$GN280","v":0},{"$f":"Usage!$GO280","v":0},{"$f":"Tenant!$H280","v":0},{"$f":"Usage!$GO280","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR280","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO280","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS280","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV280","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA280","v":0},{"$f":"Usage!$GZ280","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB280","v":0},{"$f":"Tenant!$I280","v":0},{"$f":"Usage!$HF280","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH280","v":0},{"$f":"Usage!$HG280","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI280","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A281","v":280},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B281","v":0},{"$f":"Tenant!$C281","v":0},{"$f":"Tenant!$D281","v":0},{"$f":"Tenant!$E281","v":0},{"$f":"Tenant!$G281","v":0},{"$f":"Usage!$D281","v":"00:00:00"},{"$f":"Usage!$E281","v":"00:00:00"},{"$f":"Usage!$F281","v":0},{"$f":"Usage!$G281","v":0},{"$f":"Usage!$H281","v":0},{"$f":"Usage!$X281","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ281","v":0},{"$f":"Usage!$AA281","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD281","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BV281,Usage!$BS281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CK281,Usage!$CH281)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BW281,Usage!$BT281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CL281,Usage!$CI281)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BX281,Usage!$BU281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CM281,Usage!$CJ281)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CC281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CX281,Usage!$CU281)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CD281,Usage!$CA281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CY281,Usage!$CV281)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CE281,Usage!$CB281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CZ281,Usage!$CW281)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BV281,Usage!$BS281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CK281,Usage!$CH281)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BW281,Usage!$BT281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CL281,Usage!$CI281)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BX281,Usage!$BU281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CM281,Usage!$CJ281)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CC281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CX281,Usage!$CU281)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CD281,Usage!$CA281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CY281,Usage!$CV281)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CE281,Usage!$CB281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CZ281,Usage!$CW281)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M281=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO281","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M281=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB281","v":0},{"$f":"Usage!$DL281","v":0},{"$f":"SUM(Usage!$DR281,Usage!$DV281)","v":0},{"$f":"SUM(Usage!$DT281,Usage!$DX281)","v":0},{"$f":"Usage!$GF281","v":0},{"$f":"SUM(Usage!$DR281,Usage!$DT281,Usage!$DV281,Usage!$DX281,Usage!$GG281)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ281","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC281","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB281","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE281","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED281","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG281","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK281,Usage!$GL281),0)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BV281,Usage!$BS281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281=\"Summer\",Usage!$EK281,Usage!$EH281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BW281,Usage!$BT281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281=\"Summer\",Usage!$EL281,Usage!$EI281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BX281,Usage!$BU281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281=\"Summer\",Usage!$EM281,Usage!$EJ281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CC281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281=\"Summer\",Usage!$FN281,Usage!$FK281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CD281,Usage!$CA281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281=\"Summer\",Usage!$FO281,Usage!$FL281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CE281,Usage!$CB281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281=\"Summer\",Usage!$FP281,Usage!$FM281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z281<>\"Summer\",Usage!$BW281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281<>\"Summer\",Usage!$EK281,Usage!$EH281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BW281,Usage!$BT281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281<>\"Summer\",Usage!$EL281,Usage!$EI281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BX281,Usage!$BU281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281<>\"Summer\",Usage!$EM281,Usage!$EJ281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CC281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281<>\"Summer\",Usage!$FN281,Usage!$FK281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CD281,Usage!$CA281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281<>\"Summer\",Usage!$FO281,Usage!$FL281))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CE281,Usage!$CB281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M281<>\"Summer\",Usage!$FP281,Usage!$FM281))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM281","v":0},{"$f":"Usage!$GN281","v":0},{"$f":"Usage!$GN281","v":0},{"$f":"Usage!$GO281","v":0},{"$f":"Tenant!$H281","v":0},{"$f":"Usage!$GO281","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR281","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO281","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS281","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV281","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA281","v":0},{"$f":"Usage!$GZ281","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB281","v":0},{"$f":"Tenant!$I281","v":0},{"$f":"Usage!$HF281","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH281","v":0},{"$f":"Usage!$HG281","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI281","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A282","v":281},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B282","v":0},{"$f":"Tenant!$C282","v":0},{"$f":"Tenant!$D282","v":0},{"$f":"Tenant!$E282","v":0},{"$f":"Tenant!$G282","v":0},{"$f":"Usage!$D282","v":"00:00:00"},{"$f":"Usage!$E282","v":"00:00:00"},{"$f":"Usage!$F282","v":0},{"$f":"Usage!$G282","v":0},{"$f":"Usage!$H282","v":0},{"$f":"Usage!$X282","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ282","v":0},{"$f":"Usage!$AA282","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD282","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BV282,Usage!$BS282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CK282,Usage!$CH282)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BW282,Usage!$BT282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CL282,Usage!$CI282)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BX282,Usage!$BU282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CM282,Usage!$CJ282)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CC282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CX282,Usage!$CU282)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CD282,Usage!$CA282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CY282,Usage!$CV282)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CE282,Usage!$CB282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CZ282,Usage!$CW282)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BV282,Usage!$BS282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CK282,Usage!$CH282)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BW282,Usage!$BT282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CL282,Usage!$CI282)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BX282,Usage!$BU282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CM282,Usage!$CJ282)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CC282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CX282,Usage!$CU282)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CD282,Usage!$CA282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CY282,Usage!$CV282)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CE282,Usage!$CB282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CZ282,Usage!$CW282)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M282=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO282","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M282=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB282","v":0},{"$f":"Usage!$DL282","v":0},{"$f":"SUM(Usage!$DR282,Usage!$DV282)","v":0},{"$f":"SUM(Usage!$DT282,Usage!$DX282)","v":0},{"$f":"Usage!$GF282","v":0},{"$f":"SUM(Usage!$DR282,Usage!$DT282,Usage!$DV282,Usage!$DX282,Usage!$GG282)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ282","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC282","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB282","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE282","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED282","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG282","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK282,Usage!$GL282),0)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BV282,Usage!$BS282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282=\"Summer\",Usage!$EK282,Usage!$EH282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BW282,Usage!$BT282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282=\"Summer\",Usage!$EL282,Usage!$EI282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BX282,Usage!$BU282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282=\"Summer\",Usage!$EM282,Usage!$EJ282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CC282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282=\"Summer\",Usage!$FN282,Usage!$FK282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CD282,Usage!$CA282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282=\"Summer\",Usage!$FO282,Usage!$FL282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CE282,Usage!$CB282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282=\"Summer\",Usage!$FP282,Usage!$FM282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z282<>\"Summer\",Usage!$BW282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282<>\"Summer\",Usage!$EK282,Usage!$EH282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BW282,Usage!$BT282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282<>\"Summer\",Usage!$EL282,Usage!$EI282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BX282,Usage!$BU282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282<>\"Summer\",Usage!$EM282,Usage!$EJ282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CC282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282<>\"Summer\",Usage!$FN282,Usage!$FK282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CD282,Usage!$CA282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282<>\"Summer\",Usage!$FO282,Usage!$FL282))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CE282,Usage!$CB282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M282<>\"Summer\",Usage!$FP282,Usage!$FM282))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM282","v":0},{"$f":"Usage!$GN282","v":0},{"$f":"Usage!$GN282","v":0},{"$f":"Usage!$GO282","v":0},{"$f":"Tenant!$H282","v":0},{"$f":"Usage!$GO282","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR282","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO282","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS282","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV282","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA282","v":0},{"$f":"Usage!$GZ282","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB282","v":0},{"$f":"Tenant!$I282","v":0},{"$f":"Usage!$HF282","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH282","v":0},{"$f":"Usage!$HG282","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI282","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A283","v":282},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B283","v":0},{"$f":"Tenant!$C283","v":0},{"$f":"Tenant!$D283","v":0},{"$f":"Tenant!$E283","v":0},{"$f":"Tenant!$G283","v":0},{"$f":"Usage!$D283","v":"00:00:00"},{"$f":"Usage!$E283","v":"00:00:00"},{"$f":"Usage!$F283","v":0},{"$f":"Usage!$G283","v":0},{"$f":"Usage!$H283","v":0},{"$f":"Usage!$X283","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ283","v":0},{"$f":"Usage!$AA283","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD283","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BV283,Usage!$BS283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CK283,Usage!$CH283)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BW283,Usage!$BT283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CL283,Usage!$CI283)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BX283,Usage!$BU283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CM283,Usage!$CJ283)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CC283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CX283,Usage!$CU283)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CD283,Usage!$CA283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CY283,Usage!$CV283)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CE283,Usage!$CB283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CZ283,Usage!$CW283)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BV283,Usage!$BS283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CK283,Usage!$CH283)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BW283,Usage!$BT283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CL283,Usage!$CI283)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BX283,Usage!$BU283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CM283,Usage!$CJ283)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CC283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CX283,Usage!$CU283)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CD283,Usage!$CA283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CY283,Usage!$CV283)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CE283,Usage!$CB283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CZ283,Usage!$CW283)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M283=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO283","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M283=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB283","v":0},{"$f":"Usage!$DL283","v":0},{"$f":"SUM(Usage!$DR283,Usage!$DV283)","v":0},{"$f":"SUM(Usage!$DT283,Usage!$DX283)","v":0},{"$f":"Usage!$GF283","v":0},{"$f":"SUM(Usage!$DR283,Usage!$DT283,Usage!$DV283,Usage!$DX283,Usage!$GG283)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ283","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC283","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB283","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE283","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED283","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG283","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK283,Usage!$GL283),0)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BV283,Usage!$BS283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283=\"Summer\",Usage!$EK283,Usage!$EH283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BW283,Usage!$BT283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283=\"Summer\",Usage!$EL283,Usage!$EI283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BX283,Usage!$BU283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283=\"Summer\",Usage!$EM283,Usage!$EJ283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CC283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283=\"Summer\",Usage!$FN283,Usage!$FK283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CD283,Usage!$CA283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283=\"Summer\",Usage!$FO283,Usage!$FL283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CE283,Usage!$CB283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283=\"Summer\",Usage!$FP283,Usage!$FM283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z283<>\"Summer\",Usage!$BW283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283<>\"Summer\",Usage!$EK283,Usage!$EH283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BW283,Usage!$BT283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283<>\"Summer\",Usage!$EL283,Usage!$EI283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BX283,Usage!$BU283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283<>\"Summer\",Usage!$EM283,Usage!$EJ283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CC283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283<>\"Summer\",Usage!$FN283,Usage!$FK283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CD283,Usage!$CA283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283<>\"Summer\",Usage!$FO283,Usage!$FL283))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CE283,Usage!$CB283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M283<>\"Summer\",Usage!$FP283,Usage!$FM283))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM283","v":0},{"$f":"Usage!$GN283","v":0},{"$f":"Usage!$GN283","v":0},{"$f":"Usage!$GO283","v":0},{"$f":"Tenant!$H283","v":0},{"$f":"Usage!$GO283","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR283","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO283","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS283","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV283","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA283","v":0},{"$f":"Usage!$GZ283","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB283","v":0},{"$f":"Tenant!$I283","v":0},{"$f":"Usage!$HF283","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH283","v":0},{"$f":"Usage!$HG283","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI283","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A284","v":283},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B284","v":0},{"$f":"Tenant!$C284","v":0},{"$f":"Tenant!$D284","v":0},{"$f":"Tenant!$E284","v":0},{"$f":"Tenant!$G284","v":0},{"$f":"Usage!$D284","v":"00:00:00"},{"$f":"Usage!$E284","v":"00:00:00"},{"$f":"Usage!$F284","v":0},{"$f":"Usage!$G284","v":0},{"$f":"Usage!$H284","v":0},{"$f":"Usage!$X284","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ284","v":0},{"$f":"Usage!$AA284","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD284","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BV284,Usage!$BS284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CK284,Usage!$CH284)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BW284,Usage!$BT284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CL284,Usage!$CI284)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BX284,Usage!$BU284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CM284,Usage!$CJ284)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CC284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CX284,Usage!$CU284)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CD284,Usage!$CA284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CY284,Usage!$CV284)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CE284,Usage!$CB284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CZ284,Usage!$CW284)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BV284,Usage!$BS284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CK284,Usage!$CH284)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BW284,Usage!$BT284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CL284,Usage!$CI284)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BX284,Usage!$BU284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CM284,Usage!$CJ284)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CC284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CX284,Usage!$CU284)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CD284,Usage!$CA284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CY284,Usage!$CV284)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CE284,Usage!$CB284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CZ284,Usage!$CW284)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M284=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO284","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M284=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB284","v":0},{"$f":"Usage!$DL284","v":0},{"$f":"SUM(Usage!$DR284,Usage!$DV284)","v":0},{"$f":"SUM(Usage!$DT284,Usage!$DX284)","v":0},{"$f":"Usage!$GF284","v":0},{"$f":"SUM(Usage!$DR284,Usage!$DT284,Usage!$DV284,Usage!$DX284,Usage!$GG284)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ284","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC284","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB284","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE284","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED284","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG284","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK284,Usage!$GL284),0)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BV284,Usage!$BS284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284=\"Summer\",Usage!$EK284,Usage!$EH284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BW284,Usage!$BT284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284=\"Summer\",Usage!$EL284,Usage!$EI284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BX284,Usage!$BU284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284=\"Summer\",Usage!$EM284,Usage!$EJ284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CC284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284=\"Summer\",Usage!$FN284,Usage!$FK284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CD284,Usage!$CA284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284=\"Summer\",Usage!$FO284,Usage!$FL284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CE284,Usage!$CB284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284=\"Summer\",Usage!$FP284,Usage!$FM284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z284<>\"Summer\",Usage!$BW284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284<>\"Summer\",Usage!$EK284,Usage!$EH284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BW284,Usage!$BT284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284<>\"Summer\",Usage!$EL284,Usage!$EI284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BX284,Usage!$BU284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284<>\"Summer\",Usage!$EM284,Usage!$EJ284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CC284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284<>\"Summer\",Usage!$FN284,Usage!$FK284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CD284,Usage!$CA284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284<>\"Summer\",Usage!$FO284,Usage!$FL284))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CE284,Usage!$CB284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M284<>\"Summer\",Usage!$FP284,Usage!$FM284))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM284","v":0},{"$f":"Usage!$GN284","v":0},{"$f":"Usage!$GN284","v":0},{"$f":"Usage!$GO284","v":0},{"$f":"Tenant!$H284","v":0},{"$f":"Usage!$GO284","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR284","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO284","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS284","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV284","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA284","v":0},{"$f":"Usage!$GZ284","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB284","v":0},{"$f":"Tenant!$I284","v":0},{"$f":"Usage!$HF284","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH284","v":0},{"$f":"Usage!$HG284","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI284","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A285","v":284},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B285","v":0},{"$f":"Tenant!$C285","v":0},{"$f":"Tenant!$D285","v":0},{"$f":"Tenant!$E285","v":0},{"$f":"Tenant!$G285","v":0},{"$f":"Usage!$D285","v":"00:00:00"},{"$f":"Usage!$E285","v":"00:00:00"},{"$f":"Usage!$F285","v":0},{"$f":"Usage!$G285","v":0},{"$f":"Usage!$H285","v":0},{"$f":"Usage!$X285","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ285","v":0},{"$f":"Usage!$AA285","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD285","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BV285,Usage!$BS285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CK285,Usage!$CH285)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BW285,Usage!$BT285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CL285,Usage!$CI285)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BX285,Usage!$BU285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CM285,Usage!$CJ285)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CC285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CX285,Usage!$CU285)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CD285,Usage!$CA285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CY285,Usage!$CV285)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CE285,Usage!$CB285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CZ285,Usage!$CW285)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BV285,Usage!$BS285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CK285,Usage!$CH285)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BW285,Usage!$BT285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CL285,Usage!$CI285)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BX285,Usage!$BU285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CM285,Usage!$CJ285)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CC285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CX285,Usage!$CU285)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CD285,Usage!$CA285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CY285,Usage!$CV285)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CE285,Usage!$CB285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CZ285,Usage!$CW285)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M285=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO285","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M285=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB285","v":0},{"$f":"Usage!$DL285","v":0},{"$f":"SUM(Usage!$DR285,Usage!$DV285)","v":0},{"$f":"SUM(Usage!$DT285,Usage!$DX285)","v":0},{"$f":"Usage!$GF285","v":0},{"$f":"SUM(Usage!$DR285,Usage!$DT285,Usage!$DV285,Usage!$DX285,Usage!$GG285)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ285","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC285","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB285","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE285","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED285","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG285","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK285,Usage!$GL285),0)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BV285,Usage!$BS285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285=\"Summer\",Usage!$EK285,Usage!$EH285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BW285,Usage!$BT285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285=\"Summer\",Usage!$EL285,Usage!$EI285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BX285,Usage!$BU285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285=\"Summer\",Usage!$EM285,Usage!$EJ285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CC285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285=\"Summer\",Usage!$FN285,Usage!$FK285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CD285,Usage!$CA285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285=\"Summer\",Usage!$FO285,Usage!$FL285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CE285,Usage!$CB285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285=\"Summer\",Usage!$FP285,Usage!$FM285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$BW285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285<>\"Summer\",Usage!$EK285,Usage!$EH285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BW285,Usage!$BT285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285<>\"Summer\",Usage!$EL285,Usage!$EI285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BX285,Usage!$BU285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285<>\"Summer\",Usage!$EM285,Usage!$EJ285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CC285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285<>\"Summer\",Usage!$FN285,Usage!$FK285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CD285,Usage!$CA285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285<>\"Summer\",Usage!$FO285,Usage!$FL285))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CE285,Usage!$CB285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M285<>\"Summer\",Usage!$FP285,Usage!$FM285))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM285","v":0},{"$f":"Usage!$GN285","v":0},{"$f":"Usage!$GN285","v":0},{"$f":"Usage!$GO285","v":0},{"$f":"Tenant!$H285","v":0},{"$f":"Usage!$GO285","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR285","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO285","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS285","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV285","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA285","v":0},{"$f":"Usage!$GZ285","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB285","v":0},{"$f":"Tenant!$I285","v":0},{"$f":"Usage!$HF285","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH285","v":0},{"$f":"Usage!$HG285","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI285","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A286","v":285},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B286","v":0},{"$f":"Tenant!$C286","v":0},{"$f":"Tenant!$D286","v":0},{"$f":"Tenant!$E286","v":0},{"$f":"Tenant!$G286","v":0},{"$f":"Usage!$D286","v":"00:00:00"},{"$f":"Usage!$E286","v":"00:00:00"},{"$f":"Usage!$F286","v":0},{"$f":"Usage!$G286","v":0},{"$f":"Usage!$H286","v":0},{"$f":"Usage!$X286","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ286","v":0},{"$f":"Usage!$AA286","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD286","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BV286,Usage!$BS286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CK286,Usage!$CH286)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BW286,Usage!$BT286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CL286,Usage!$CI286)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BX286,Usage!$BU286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CM286,Usage!$CJ286)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CC286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CX286,Usage!$CU286)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CD286,Usage!$CA286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CY286,Usage!$CV286)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CE286,Usage!$CB286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CZ286,Usage!$CW286)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BV286,Usage!$BS286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CK286,Usage!$CH286)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BW286,Usage!$BT286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CL286,Usage!$CI286)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BX286,Usage!$BU286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CM286,Usage!$CJ286)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CC286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CX286,Usage!$CU286)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CD286,Usage!$CA286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CY286,Usage!$CV286)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CE286,Usage!$CB286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CZ286,Usage!$CW286)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M286=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO286","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M286=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB286","v":0},{"$f":"Usage!$DL286","v":0},{"$f":"SUM(Usage!$DR286,Usage!$DV286)","v":0},{"$f":"SUM(Usage!$DT286,Usage!$DX286)","v":0},{"$f":"Usage!$GF286","v":0},{"$f":"SUM(Usage!$DR286,Usage!$DT286,Usage!$DV286,Usage!$DX286,Usage!$GG286)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ286","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC286","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB286","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE286","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED286","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG286","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK286,Usage!$GL286),0)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BV286,Usage!$BS286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286=\"Summer\",Usage!$EK286,Usage!$EH286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BW286,Usage!$BT286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286=\"Summer\",Usage!$EL286,Usage!$EI286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BX286,Usage!$BU286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286=\"Summer\",Usage!$EM286,Usage!$EJ286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CC286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286=\"Summer\",Usage!$FN286,Usage!$FK286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CD286,Usage!$CA286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286=\"Summer\",Usage!$FO286,Usage!$FL286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CE286,Usage!$CB286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286=\"Summer\",Usage!$FP286,Usage!$FM286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z286<>\"Summer\",Usage!$BW286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286<>\"Summer\",Usage!$EK286,Usage!$EH286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BW286,Usage!$BT286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286<>\"Summer\",Usage!$EL286,Usage!$EI286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BX286,Usage!$BU286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286<>\"Summer\",Usage!$EM286,Usage!$EJ286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CC286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286<>\"Summer\",Usage!$FN286,Usage!$FK286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CD286,Usage!$CA286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286<>\"Summer\",Usage!$FO286,Usage!$FL286))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CE286,Usage!$CB286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M286<>\"Summer\",Usage!$FP286,Usage!$FM286))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM286","v":0},{"$f":"Usage!$GN286","v":0},{"$f":"Usage!$GN286","v":0},{"$f":"Usage!$GO286","v":0},{"$f":"Tenant!$H286","v":0},{"$f":"Usage!$GO286","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR286","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO286","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS286","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV286","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA286","v":0},{"$f":"Usage!$GZ286","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB286","v":0},{"$f":"Tenant!$I286","v":0},{"$f":"Usage!$HF286","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH286","v":0},{"$f":"Usage!$HG286","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI286","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A287","v":286},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B287","v":0},{"$f":"Tenant!$C287","v":0},{"$f":"Tenant!$D287","v":0},{"$f":"Tenant!$E287","v":0},{"$f":"Tenant!$G287","v":0},{"$f":"Usage!$D287","v":"00:00:00"},{"$f":"Usage!$E287","v":"00:00:00"},{"$f":"Usage!$F287","v":0},{"$f":"Usage!$G287","v":0},{"$f":"Usage!$H287","v":0},{"$f":"Usage!$X287","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ287","v":0},{"$f":"Usage!$AA287","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD287","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BV287,Usage!$BS287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CK287,Usage!$CH287)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BW287,Usage!$BT287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CL287,Usage!$CI287)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BX287,Usage!$BU287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CM287,Usage!$CJ287)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CC287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CX287,Usage!$CU287)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CD287,Usage!$CA287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CY287,Usage!$CV287)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CE287,Usage!$CB287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CZ287,Usage!$CW287)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BV287,Usage!$BS287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CK287,Usage!$CH287)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BW287,Usage!$BT287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CL287,Usage!$CI287)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BX287,Usage!$BU287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CM287,Usage!$CJ287)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CC287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CX287,Usage!$CU287)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CD287,Usage!$CA287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CY287,Usage!$CV287)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CE287,Usage!$CB287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CZ287,Usage!$CW287)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M287=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO287","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M287=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB287","v":0},{"$f":"Usage!$DL287","v":0},{"$f":"SUM(Usage!$DR287,Usage!$DV287)","v":0},{"$f":"SUM(Usage!$DT287,Usage!$DX287)","v":0},{"$f":"Usage!$GF287","v":0},{"$f":"SUM(Usage!$DR287,Usage!$DT287,Usage!$DV287,Usage!$DX287,Usage!$GG287)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ287","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC287","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB287","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE287","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED287","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG287","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK287,Usage!$GL287),0)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BV287,Usage!$BS287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287=\"Summer\",Usage!$EK287,Usage!$EH287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BW287,Usage!$BT287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287=\"Summer\",Usage!$EL287,Usage!$EI287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BX287,Usage!$BU287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287=\"Summer\",Usage!$EM287,Usage!$EJ287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CC287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287=\"Summer\",Usage!$FN287,Usage!$FK287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CD287,Usage!$CA287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287=\"Summer\",Usage!$FO287,Usage!$FL287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CE287,Usage!$CB287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287=\"Summer\",Usage!$FP287,Usage!$FM287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$BW287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287<>\"Summer\",Usage!$EK287,Usage!$EH287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BW287,Usage!$BT287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287<>\"Summer\",Usage!$EL287,Usage!$EI287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BX287,Usage!$BU287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287<>\"Summer\",Usage!$EM287,Usage!$EJ287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CC287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287<>\"Summer\",Usage!$FN287,Usage!$FK287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CD287,Usage!$CA287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287<>\"Summer\",Usage!$FO287,Usage!$FL287))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CE287,Usage!$CB287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M287<>\"Summer\",Usage!$FP287,Usage!$FM287))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM287","v":0},{"$f":"Usage!$GN287","v":0},{"$f":"Usage!$GN287","v":0},{"$f":"Usage!$GO287","v":0},{"$f":"Tenant!$H287","v":0},{"$f":"Usage!$GO287","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR287","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO287","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS287","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV287","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA287","v":0},{"$f":"Usage!$GZ287","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB287","v":0},{"$f":"Tenant!$I287","v":0},{"$f":"Usage!$HF287","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH287","v":0},{"$f":"Usage!$HG287","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI287","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A288","v":287},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B288","v":0},{"$f":"Tenant!$C288","v":0},{"$f":"Tenant!$D288","v":0},{"$f":"Tenant!$E288","v":0},{"$f":"Tenant!$G288","v":0},{"$f":"Usage!$D288","v":"00:00:00"},{"$f":"Usage!$E288","v":"00:00:00"},{"$f":"Usage!$F288","v":0},{"$f":"Usage!$G288","v":0},{"$f":"Usage!$H288","v":0},{"$f":"Usage!$X288","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ288","v":0},{"$f":"Usage!$AA288","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD288","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BV288,Usage!$BS288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CK288,Usage!$CH288)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BW288,Usage!$BT288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CL288,Usage!$CI288)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BX288,Usage!$BU288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CM288,Usage!$CJ288)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CC288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CX288,Usage!$CU288)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CD288,Usage!$CA288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CY288,Usage!$CV288)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CE288,Usage!$CB288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CZ288,Usage!$CW288)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BV288,Usage!$BS288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CK288,Usage!$CH288)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BW288,Usage!$BT288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CL288,Usage!$CI288)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BX288,Usage!$BU288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CM288,Usage!$CJ288)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CC288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CX288,Usage!$CU288)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CD288,Usage!$CA288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CY288,Usage!$CV288)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CE288,Usage!$CB288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CZ288,Usage!$CW288)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M288=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO288","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M288=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB288","v":0},{"$f":"Usage!$DL288","v":0},{"$f":"SUM(Usage!$DR288,Usage!$DV288)","v":0},{"$f":"SUM(Usage!$DT288,Usage!$DX288)","v":0},{"$f":"Usage!$GF288","v":0},{"$f":"SUM(Usage!$DR288,Usage!$DT288,Usage!$DV288,Usage!$DX288,Usage!$GG288)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ288","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC288","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB288","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE288","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED288","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG288","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK288,Usage!$GL288),0)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BV288,Usage!$BS288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288=\"Summer\",Usage!$EK288,Usage!$EH288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BW288,Usage!$BT288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288=\"Summer\",Usage!$EL288,Usage!$EI288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BX288,Usage!$BU288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288=\"Summer\",Usage!$EM288,Usage!$EJ288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CC288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288=\"Summer\",Usage!$FN288,Usage!$FK288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CD288,Usage!$CA288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288=\"Summer\",Usage!$FO288,Usage!$FL288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CE288,Usage!$CB288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288=\"Summer\",Usage!$FP288,Usage!$FM288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$BW288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288<>\"Summer\",Usage!$EK288,Usage!$EH288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BW288,Usage!$BT288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288<>\"Summer\",Usage!$EL288,Usage!$EI288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BX288,Usage!$BU288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288<>\"Summer\",Usage!$EM288,Usage!$EJ288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CC288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288<>\"Summer\",Usage!$FN288,Usage!$FK288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CD288,Usage!$CA288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288<>\"Summer\",Usage!$FO288,Usage!$FL288))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CE288,Usage!$CB288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M288<>\"Summer\",Usage!$FP288,Usage!$FM288))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM288","v":0},{"$f":"Usage!$GN288","v":0},{"$f":"Usage!$GN288","v":0},{"$f":"Usage!$GO288","v":0},{"$f":"Tenant!$H288","v":0},{"$f":"Usage!$GO288","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR288","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO288","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS288","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV288","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA288","v":0},{"$f":"Usage!$GZ288","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB288","v":0},{"$f":"Tenant!$I288","v":0},{"$f":"Usage!$HF288","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH288","v":0},{"$f":"Usage!$HG288","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI288","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A289","v":288},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B289","v":0},{"$f":"Tenant!$C289","v":0},{"$f":"Tenant!$D289","v":0},{"$f":"Tenant!$E289","v":0},{"$f":"Tenant!$G289","v":0},{"$f":"Usage!$D289","v":"00:00:00"},{"$f":"Usage!$E289","v":"00:00:00"},{"$f":"Usage!$F289","v":0},{"$f":"Usage!$G289","v":0},{"$f":"Usage!$H289","v":0},{"$f":"Usage!$X289","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ289","v":0},{"$f":"Usage!$AA289","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD289","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BV289,Usage!$BS289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CK289,Usage!$CH289)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BW289,Usage!$BT289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CL289,Usage!$CI289)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BX289,Usage!$BU289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CM289,Usage!$CJ289)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CC289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CX289,Usage!$CU289)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CD289,Usage!$CA289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CY289,Usage!$CV289)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CE289,Usage!$CB289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CZ289,Usage!$CW289)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BV289,Usage!$BS289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CK289,Usage!$CH289)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BW289,Usage!$BT289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CL289,Usage!$CI289)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BX289,Usage!$BU289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CM289,Usage!$CJ289)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CC289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CX289,Usage!$CU289)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CD289,Usage!$CA289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CY289,Usage!$CV289)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CE289,Usage!$CB289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CZ289,Usage!$CW289)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M289=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO289","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M289=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB289","v":0},{"$f":"Usage!$DL289","v":0},{"$f":"SUM(Usage!$DR289,Usage!$DV289)","v":0},{"$f":"SUM(Usage!$DT289,Usage!$DX289)","v":0},{"$f":"Usage!$GF289","v":0},{"$f":"SUM(Usage!$DR289,Usage!$DT289,Usage!$DV289,Usage!$DX289,Usage!$GG289)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ289","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC289","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB289","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE289","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED289","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG289","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK289,Usage!$GL289),0)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BV289,Usage!$BS289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289=\"Summer\",Usage!$EK289,Usage!$EH289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BW289,Usage!$BT289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289=\"Summer\",Usage!$EL289,Usage!$EI289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BX289,Usage!$BU289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289=\"Summer\",Usage!$EM289,Usage!$EJ289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CC289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289=\"Summer\",Usage!$FN289,Usage!$FK289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CD289,Usage!$CA289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289=\"Summer\",Usage!$FO289,Usage!$FL289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CE289,Usage!$CB289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289=\"Summer\",Usage!$FP289,Usage!$FM289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$BW289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289<>\"Summer\",Usage!$EK289,Usage!$EH289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BW289,Usage!$BT289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289<>\"Summer\",Usage!$EL289,Usage!$EI289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BX289,Usage!$BU289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289<>\"Summer\",Usage!$EM289,Usage!$EJ289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CC289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289<>\"Summer\",Usage!$FN289,Usage!$FK289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CD289,Usage!$CA289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289<>\"Summer\",Usage!$FO289,Usage!$FL289))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CE289,Usage!$CB289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M289<>\"Summer\",Usage!$FP289,Usage!$FM289))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM289","v":0},{"$f":"Usage!$GN289","v":0},{"$f":"Usage!$GN289","v":0},{"$f":"Usage!$GO289","v":0},{"$f":"Tenant!$H289","v":0},{"$f":"Usage!$GO289","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR289","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO289","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS289","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV289","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA289","v":0},{"$f":"Usage!$GZ289","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB289","v":0},{"$f":"Tenant!$I289","v":0},{"$f":"Usage!$HF289","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH289","v":0},{"$f":"Usage!$HG289","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI289","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A290","v":289},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B290","v":0},{"$f":"Tenant!$C290","v":0},{"$f":"Tenant!$D290","v":0},{"$f":"Tenant!$E290","v":0},{"$f":"Tenant!$G290","v":0},{"$f":"Usage!$D290","v":"00:00:00"},{"$f":"Usage!$E290","v":"00:00:00"},{"$f":"Usage!$F290","v":0},{"$f":"Usage!$G290","v":0},{"$f":"Usage!$H290","v":0},{"$f":"Usage!$X290","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ290","v":0},{"$f":"Usage!$AA290","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD290","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BV290,Usage!$BS290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CK290,Usage!$CH290)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BW290,Usage!$BT290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CL290,Usage!$CI290)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BX290,Usage!$BU290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CM290,Usage!$CJ290)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CC290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CX290,Usage!$CU290)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CD290,Usage!$CA290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CY290,Usage!$CV290)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CE290,Usage!$CB290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CZ290,Usage!$CW290)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BV290,Usage!$BS290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CK290,Usage!$CH290)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BW290,Usage!$BT290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CL290,Usage!$CI290)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BX290,Usage!$BU290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CM290,Usage!$CJ290)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CC290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CX290,Usage!$CU290)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CD290,Usage!$CA290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CY290,Usage!$CV290)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CE290,Usage!$CB290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CZ290,Usage!$CW290)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M290=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO290","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M290=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB290","v":0},{"$f":"Usage!$DL290","v":0},{"$f":"SUM(Usage!$DR290,Usage!$DV290)","v":0},{"$f":"SUM(Usage!$DT290,Usage!$DX290)","v":0},{"$f":"Usage!$GF290","v":0},{"$f":"SUM(Usage!$DR290,Usage!$DT290,Usage!$DV290,Usage!$DX290,Usage!$GG290)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ290","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC290","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB290","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE290","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED290","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG290","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK290,Usage!$GL290),0)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BV290,Usage!$BS290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290=\"Summer\",Usage!$EK290,Usage!$EH290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BW290,Usage!$BT290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290=\"Summer\",Usage!$EL290,Usage!$EI290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BX290,Usage!$BU290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290=\"Summer\",Usage!$EM290,Usage!$EJ290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CC290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290=\"Summer\",Usage!$FN290,Usage!$FK290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CD290,Usage!$CA290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290=\"Summer\",Usage!$FO290,Usage!$FL290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CE290,Usage!$CB290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290=\"Summer\",Usage!$FP290,Usage!$FM290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$BW290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290<>\"Summer\",Usage!$EK290,Usage!$EH290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BW290,Usage!$BT290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290<>\"Summer\",Usage!$EL290,Usage!$EI290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BX290,Usage!$BU290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290<>\"Summer\",Usage!$EM290,Usage!$EJ290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CC290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290<>\"Summer\",Usage!$FN290,Usage!$FK290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CD290,Usage!$CA290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290<>\"Summer\",Usage!$FO290,Usage!$FL290))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CE290,Usage!$CB290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M290<>\"Summer\",Usage!$FP290,Usage!$FM290))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM290","v":0},{"$f":"Usage!$GN290","v":0},{"$f":"Usage!$GN290","v":0},{"$f":"Usage!$GO290","v":0},{"$f":"Tenant!$H290","v":0},{"$f":"Usage!$GO290","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR290","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO290","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS290","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV290","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA290","v":0},{"$f":"Usage!$GZ290","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB290","v":0},{"$f":"Tenant!$I290","v":0},{"$f":"Usage!$HF290","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH290","v":0},{"$f":"Usage!$HG290","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI290","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A291","v":290},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B291","v":0},{"$f":"Tenant!$C291","v":0},{"$f":"Tenant!$D291","v":0},{"$f":"Tenant!$E291","v":0},{"$f":"Tenant!$G291","v":0},{"$f":"Usage!$D291","v":"00:00:00"},{"$f":"Usage!$E291","v":"00:00:00"},{"$f":"Usage!$F291","v":0},{"$f":"Usage!$G291","v":0},{"$f":"Usage!$H291","v":0},{"$f":"Usage!$X291","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ291","v":0},{"$f":"Usage!$AA291","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD291","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BV291,Usage!$BS291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CK291,Usage!$CH291)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BW291,Usage!$BT291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CL291,Usage!$CI291)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BX291,Usage!$BU291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CM291,Usage!$CJ291)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CC291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CX291,Usage!$CU291)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CD291,Usage!$CA291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CY291,Usage!$CV291)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CE291,Usage!$CB291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CZ291,Usage!$CW291)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BV291,Usage!$BS291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CK291,Usage!$CH291)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BW291,Usage!$BT291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CL291,Usage!$CI291)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BX291,Usage!$BU291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CM291,Usage!$CJ291)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CC291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CX291,Usage!$CU291)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CD291,Usage!$CA291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CY291,Usage!$CV291)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CE291,Usage!$CB291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CZ291,Usage!$CW291)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M291=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO291","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M291=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB291","v":0},{"$f":"Usage!$DL291","v":0},{"$f":"SUM(Usage!$DR291,Usage!$DV291)","v":0},{"$f":"SUM(Usage!$DT291,Usage!$DX291)","v":0},{"$f":"Usage!$GF291","v":0},{"$f":"SUM(Usage!$DR291,Usage!$DT291,Usage!$DV291,Usage!$DX291,Usage!$GG291)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ291","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC291","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB291","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE291","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED291","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG291","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK291,Usage!$GL291),0)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BV291,Usage!$BS291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291=\"Summer\",Usage!$EK291,Usage!$EH291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BW291,Usage!$BT291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291=\"Summer\",Usage!$EL291,Usage!$EI291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BX291,Usage!$BU291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291=\"Summer\",Usage!$EM291,Usage!$EJ291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CC291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291=\"Summer\",Usage!$FN291,Usage!$FK291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CD291,Usage!$CA291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291=\"Summer\",Usage!$FO291,Usage!$FL291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CE291,Usage!$CB291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291=\"Summer\",Usage!$FP291,Usage!$FM291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$BW291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291<>\"Summer\",Usage!$EK291,Usage!$EH291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BW291,Usage!$BT291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291<>\"Summer\",Usage!$EL291,Usage!$EI291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BX291,Usage!$BU291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291<>\"Summer\",Usage!$EM291,Usage!$EJ291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CC291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291<>\"Summer\",Usage!$FN291,Usage!$FK291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CD291,Usage!$CA291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291<>\"Summer\",Usage!$FO291,Usage!$FL291))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CE291,Usage!$CB291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M291<>\"Summer\",Usage!$FP291,Usage!$FM291))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM291","v":0},{"$f":"Usage!$GN291","v":0},{"$f":"Usage!$GN291","v":0},{"$f":"Usage!$GO291","v":0},{"$f":"Tenant!$H291","v":0},{"$f":"Usage!$GO291","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR291","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO291","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS291","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV291","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA291","v":0},{"$f":"Usage!$GZ291","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB291","v":0},{"$f":"Tenant!$I291","v":0},{"$f":"Usage!$HF291","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH291","v":0},{"$f":"Usage!$HG291","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI291","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A292","v":291},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B292","v":0},{"$f":"Tenant!$C292","v":0},{"$f":"Tenant!$D292","v":0},{"$f":"Tenant!$E292","v":0},{"$f":"Tenant!$G292","v":0},{"$f":"Usage!$D292","v":"00:00:00"},{"$f":"Usage!$E292","v":"00:00:00"},{"$f":"Usage!$F292","v":0},{"$f":"Usage!$G292","v":0},{"$f":"Usage!$H292","v":0},{"$f":"Usage!$X292","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ292","v":0},{"$f":"Usage!$AA292","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD292","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BV292,Usage!$BS292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CK292,Usage!$CH292)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BW292,Usage!$BT292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CL292,Usage!$CI292)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BX292,Usage!$BU292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CM292,Usage!$CJ292)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CC292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CX292,Usage!$CU292)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CD292,Usage!$CA292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CY292,Usage!$CV292)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CE292,Usage!$CB292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CZ292,Usage!$CW292)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BV292,Usage!$BS292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CK292,Usage!$CH292)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BW292,Usage!$BT292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CL292,Usage!$CI292)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BX292,Usage!$BU292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CM292,Usage!$CJ292)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CC292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CX292,Usage!$CU292)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CD292,Usage!$CA292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CY292,Usage!$CV292)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CE292,Usage!$CB292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CZ292,Usage!$CW292)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M292=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO292","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M292=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB292","v":0},{"$f":"Usage!$DL292","v":0},{"$f":"SUM(Usage!$DR292,Usage!$DV292)","v":0},{"$f":"SUM(Usage!$DT292,Usage!$DX292)","v":0},{"$f":"Usage!$GF292","v":0},{"$f":"SUM(Usage!$DR292,Usage!$DT292,Usage!$DV292,Usage!$DX292,Usage!$GG292)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ292","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC292","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB292","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE292","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED292","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG292","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK292,Usage!$GL292),0)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BV292,Usage!$BS292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292=\"Summer\",Usage!$EK292,Usage!$EH292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BW292,Usage!$BT292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292=\"Summer\",Usage!$EL292,Usage!$EI292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BX292,Usage!$BU292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292=\"Summer\",Usage!$EM292,Usage!$EJ292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CC292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292=\"Summer\",Usage!$FN292,Usage!$FK292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CD292,Usage!$CA292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292=\"Summer\",Usage!$FO292,Usage!$FL292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CE292,Usage!$CB292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292=\"Summer\",Usage!$FP292,Usage!$FM292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$BW292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292<>\"Summer\",Usage!$EK292,Usage!$EH292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BW292,Usage!$BT292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292<>\"Summer\",Usage!$EL292,Usage!$EI292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BX292,Usage!$BU292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292<>\"Summer\",Usage!$EM292,Usage!$EJ292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CC292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292<>\"Summer\",Usage!$FN292,Usage!$FK292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CD292,Usage!$CA292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292<>\"Summer\",Usage!$FO292,Usage!$FL292))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CE292,Usage!$CB292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M292<>\"Summer\",Usage!$FP292,Usage!$FM292))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM292","v":0},{"$f":"Usage!$GN292","v":0},{"$f":"Usage!$GN292","v":0},{"$f":"Usage!$GO292","v":0},{"$f":"Tenant!$H292","v":0},{"$f":"Usage!$GO292","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR292","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO292","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS292","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV292","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA292","v":0},{"$f":"Usage!$GZ292","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB292","v":0},{"$f":"Tenant!$I292","v":0},{"$f":"Usage!$HF292","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH292","v":0},{"$f":"Usage!$HG292","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI292","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A293","v":292},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B293","v":0},{"$f":"Tenant!$C293","v":0},{"$f":"Tenant!$D293","v":0},{"$f":"Tenant!$E293","v":0},{"$f":"Tenant!$G293","v":0},{"$f":"Usage!$D293","v":"00:00:00"},{"$f":"Usage!$E293","v":"00:00:00"},{"$f":"Usage!$F293","v":0},{"$f":"Usage!$G293","v":0},{"$f":"Usage!$H293","v":0},{"$f":"Usage!$X293","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ293","v":0},{"$f":"Usage!$AA293","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD293","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BV293,Usage!$BS293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CK293,Usage!$CH293)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BW293,Usage!$BT293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CL293,Usage!$CI293)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BX293,Usage!$BU293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CM293,Usage!$CJ293)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CC293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CX293,Usage!$CU293)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CD293,Usage!$CA293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CY293,Usage!$CV293)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CE293,Usage!$CB293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CZ293,Usage!$CW293)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BV293,Usage!$BS293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CK293,Usage!$CH293)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BW293,Usage!$BT293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CL293,Usage!$CI293)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BX293,Usage!$BU293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CM293,Usage!$CJ293)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CC293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CX293,Usage!$CU293)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CD293,Usage!$CA293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CY293,Usage!$CV293)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CE293,Usage!$CB293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CZ293,Usage!$CW293)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M293=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO293","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M293=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB293","v":0},{"$f":"Usage!$DL293","v":0},{"$f":"SUM(Usage!$DR293,Usage!$DV293)","v":0},{"$f":"SUM(Usage!$DT293,Usage!$DX293)","v":0},{"$f":"Usage!$GF293","v":0},{"$f":"SUM(Usage!$DR293,Usage!$DT293,Usage!$DV293,Usage!$DX293,Usage!$GG293)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ293","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC293","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB293","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE293","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED293","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG293","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK293,Usage!$GL293),0)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BV293,Usage!$BS293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293=\"Summer\",Usage!$EK293,Usage!$EH293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BW293,Usage!$BT293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293=\"Summer\",Usage!$EL293,Usage!$EI293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BX293,Usage!$BU293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293=\"Summer\",Usage!$EM293,Usage!$EJ293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CC293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293=\"Summer\",Usage!$FN293,Usage!$FK293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CD293,Usage!$CA293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293=\"Summer\",Usage!$FO293,Usage!$FL293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CE293,Usage!$CB293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293=\"Summer\",Usage!$FP293,Usage!$FM293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$BW293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293<>\"Summer\",Usage!$EK293,Usage!$EH293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BW293,Usage!$BT293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293<>\"Summer\",Usage!$EL293,Usage!$EI293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BX293,Usage!$BU293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293<>\"Summer\",Usage!$EM293,Usage!$EJ293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CC293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293<>\"Summer\",Usage!$FN293,Usage!$FK293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CD293,Usage!$CA293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293<>\"Summer\",Usage!$FO293,Usage!$FL293))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CE293,Usage!$CB293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M293<>\"Summer\",Usage!$FP293,Usage!$FM293))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM293","v":0},{"$f":"Usage!$GN293","v":0},{"$f":"Usage!$GN293","v":0},{"$f":"Usage!$GO293","v":0},{"$f":"Tenant!$H293","v":0},{"$f":"Usage!$GO293","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR293","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO293","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS293","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV293","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA293","v":0},{"$f":"Usage!$GZ293","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB293","v":0},{"$f":"Tenant!$I293","v":0},{"$f":"Usage!$HF293","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH293","v":0},{"$f":"Usage!$HG293","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI293","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A294","v":293},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B294","v":0},{"$f":"Tenant!$C294","v":0},{"$f":"Tenant!$D294","v":0},{"$f":"Tenant!$E294","v":0},{"$f":"Tenant!$G294","v":0},{"$f":"Usage!$D294","v":"00:00:00"},{"$f":"Usage!$E294","v":"00:00:00"},{"$f":"Usage!$F294","v":0},{"$f":"Usage!$G294","v":0},{"$f":"Usage!$H294","v":0},{"$f":"Usage!$X294","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ294","v":0},{"$f":"Usage!$AA294","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD294","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BV294,Usage!$BS294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CK294,Usage!$CH294)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BW294,Usage!$BT294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CL294,Usage!$CI294)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BX294,Usage!$BU294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CM294,Usage!$CJ294)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CC294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CX294,Usage!$CU294)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CD294,Usage!$CA294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CY294,Usage!$CV294)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CE294,Usage!$CB294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CZ294,Usage!$CW294)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BV294,Usage!$BS294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CK294,Usage!$CH294)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BW294,Usage!$BT294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CL294,Usage!$CI294)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BX294,Usage!$BU294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CM294,Usage!$CJ294)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CC294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CX294,Usage!$CU294)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CD294,Usage!$CA294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CY294,Usage!$CV294)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CE294,Usage!$CB294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CZ294,Usage!$CW294)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M294=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO294","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M294=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB294","v":0},{"$f":"Usage!$DL294","v":0},{"$f":"SUM(Usage!$DR294,Usage!$DV294)","v":0},{"$f":"SUM(Usage!$DT294,Usage!$DX294)","v":0},{"$f":"Usage!$GF294","v":0},{"$f":"SUM(Usage!$DR294,Usage!$DT294,Usage!$DV294,Usage!$DX294,Usage!$GG294)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ294","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC294","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB294","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE294","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED294","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG294","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK294,Usage!$GL294),0)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BV294,Usage!$BS294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294=\"Summer\",Usage!$EK294,Usage!$EH294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BW294,Usage!$BT294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294=\"Summer\",Usage!$EL294,Usage!$EI294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BX294,Usage!$BU294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294=\"Summer\",Usage!$EM294,Usage!$EJ294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CC294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294=\"Summer\",Usage!$FN294,Usage!$FK294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CD294,Usage!$CA294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294=\"Summer\",Usage!$FO294,Usage!$FL294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CE294,Usage!$CB294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294=\"Summer\",Usage!$FP294,Usage!$FM294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$BW294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294<>\"Summer\",Usage!$EK294,Usage!$EH294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BW294,Usage!$BT294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294<>\"Summer\",Usage!$EL294,Usage!$EI294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BX294,Usage!$BU294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294<>\"Summer\",Usage!$EM294,Usage!$EJ294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CC294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294<>\"Summer\",Usage!$FN294,Usage!$FK294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CD294,Usage!$CA294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294<>\"Summer\",Usage!$FO294,Usage!$FL294))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CE294,Usage!$CB294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M294<>\"Summer\",Usage!$FP294,Usage!$FM294))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM294","v":0},{"$f":"Usage!$GN294","v":0},{"$f":"Usage!$GN294","v":0},{"$f":"Usage!$GO294","v":0},{"$f":"Tenant!$H294","v":0},{"$f":"Usage!$GO294","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR294","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO294","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS294","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV294","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA294","v":0},{"$f":"Usage!$GZ294","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB294","v":0},{"$f":"Tenant!$I294","v":0},{"$f":"Usage!$HF294","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH294","v":0},{"$f":"Usage!$HG294","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI294","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A295","v":294},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B295","v":0},{"$f":"Tenant!$C295","v":0},{"$f":"Tenant!$D295","v":0},{"$f":"Tenant!$E295","v":0},{"$f":"Tenant!$G295","v":0},{"$f":"Usage!$D295","v":"00:00:00"},{"$f":"Usage!$E295","v":"00:00:00"},{"$f":"Usage!$F295","v":0},{"$f":"Usage!$G295","v":0},{"$f":"Usage!$H295","v":0},{"$f":"Usage!$X295","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ295","v":0},{"$f":"Usage!$AA295","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD295","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BV295,Usage!$BS295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CK295,Usage!$CH295)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BW295,Usage!$BT295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CL295,Usage!$CI295)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BX295,Usage!$BU295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CM295,Usage!$CJ295)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CC295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CX295,Usage!$CU295)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CD295,Usage!$CA295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CY295,Usage!$CV295)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CE295,Usage!$CB295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CZ295,Usage!$CW295)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BV295,Usage!$BS295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CK295,Usage!$CH295)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BW295,Usage!$BT295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CL295,Usage!$CI295)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BX295,Usage!$BU295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CM295,Usage!$CJ295)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CC295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CX295,Usage!$CU295)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CD295,Usage!$CA295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CY295,Usage!$CV295)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CE295,Usage!$CB295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CZ295,Usage!$CW295)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M295=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO295","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M295=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB295","v":0},{"$f":"Usage!$DL295","v":0},{"$f":"SUM(Usage!$DR295,Usage!$DV295)","v":0},{"$f":"SUM(Usage!$DT295,Usage!$DX295)","v":0},{"$f":"Usage!$GF295","v":0},{"$f":"SUM(Usage!$DR295,Usage!$DT295,Usage!$DV295,Usage!$DX295,Usage!$GG295)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ295","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC295","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB295","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE295","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED295","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG295","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK295,Usage!$GL295),0)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BV295,Usage!$BS295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295=\"Summer\",Usage!$EK295,Usage!$EH295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BW295,Usage!$BT295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295=\"Summer\",Usage!$EL295,Usage!$EI295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BX295,Usage!$BU295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295=\"Summer\",Usage!$EM295,Usage!$EJ295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CC295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295=\"Summer\",Usage!$FN295,Usage!$FK295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CD295,Usage!$CA295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295=\"Summer\",Usage!$FO295,Usage!$FL295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CE295,Usage!$CB295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295=\"Summer\",Usage!$FP295,Usage!$FM295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$BW295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295<>\"Summer\",Usage!$EK295,Usage!$EH295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BW295,Usage!$BT295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295<>\"Summer\",Usage!$EL295,Usage!$EI295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BX295,Usage!$BU295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295<>\"Summer\",Usage!$EM295,Usage!$EJ295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CC295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295<>\"Summer\",Usage!$FN295,Usage!$FK295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CD295,Usage!$CA295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295<>\"Summer\",Usage!$FO295,Usage!$FL295))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CE295,Usage!$CB295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M295<>\"Summer\",Usage!$FP295,Usage!$FM295))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM295","v":0},{"$f":"Usage!$GN295","v":0},{"$f":"Usage!$GN295","v":0},{"$f":"Usage!$GO295","v":0},{"$f":"Tenant!$H295","v":0},{"$f":"Usage!$GO295","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR295","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO295","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS295","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV295","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA295","v":0},{"$f":"Usage!$GZ295","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB295","v":0},{"$f":"Tenant!$I295","v":0},{"$f":"Usage!$HF295","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH295","v":0},{"$f":"Usage!$HG295","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI295","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A296","v":295},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B296","v":0},{"$f":"Tenant!$C296","v":0},{"$f":"Tenant!$D296","v":0},{"$f":"Tenant!$E296","v":0},{"$f":"Tenant!$G296","v":0},{"$f":"Usage!$D296","v":"00:00:00"},{"$f":"Usage!$E296","v":"00:00:00"},{"$f":"Usage!$F296","v":0},{"$f":"Usage!$G296","v":0},{"$f":"Usage!$H296","v":0},{"$f":"Usage!$X296","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ296","v":0},{"$f":"Usage!$AA296","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD296","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BV296,Usage!$BS296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CK296,Usage!$CH296)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BW296,Usage!$BT296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CL296,Usage!$CI296)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BX296,Usage!$BU296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CM296,Usage!$CJ296)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CC296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CX296,Usage!$CU296)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CD296,Usage!$CA296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CY296,Usage!$CV296)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CE296,Usage!$CB296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CZ296,Usage!$CW296)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BV296,Usage!$BS296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CK296,Usage!$CH296)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BW296,Usage!$BT296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CL296,Usage!$CI296)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BX296,Usage!$BU296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CM296,Usage!$CJ296)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CC296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CX296,Usage!$CU296)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CD296,Usage!$CA296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CY296,Usage!$CV296)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CE296,Usage!$CB296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CZ296,Usage!$CW296)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M296=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO296","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M296=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB296","v":0},{"$f":"Usage!$DL296","v":0},{"$f":"SUM(Usage!$DR296,Usage!$DV296)","v":0},{"$f":"SUM(Usage!$DT296,Usage!$DX296)","v":0},{"$f":"Usage!$GF296","v":0},{"$f":"SUM(Usage!$DR296,Usage!$DT296,Usage!$DV296,Usage!$DX296,Usage!$GG296)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ296","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC296","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB296","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE296","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED296","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG296","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK296,Usage!$GL296),0)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BV296,Usage!$BS296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296=\"Summer\",Usage!$EK296,Usage!$EH296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BW296,Usage!$BT296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296=\"Summer\",Usage!$EL296,Usage!$EI296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BX296,Usage!$BU296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296=\"Summer\",Usage!$EM296,Usage!$EJ296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CC296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296=\"Summer\",Usage!$FN296,Usage!$FK296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CD296,Usage!$CA296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296=\"Summer\",Usage!$FO296,Usage!$FL296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CE296,Usage!$CB296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296=\"Summer\",Usage!$FP296,Usage!$FM296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$BW296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296<>\"Summer\",Usage!$EK296,Usage!$EH296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BW296,Usage!$BT296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296<>\"Summer\",Usage!$EL296,Usage!$EI296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BX296,Usage!$BU296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296<>\"Summer\",Usage!$EM296,Usage!$EJ296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CC296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296<>\"Summer\",Usage!$FN296,Usage!$FK296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CD296,Usage!$CA296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296<>\"Summer\",Usage!$FO296,Usage!$FL296))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CE296,Usage!$CB296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M296<>\"Summer\",Usage!$FP296,Usage!$FM296))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM296","v":0},{"$f":"Usage!$GN296","v":0},{"$f":"Usage!$GN296","v":0},{"$f":"Usage!$GO296","v":0},{"$f":"Tenant!$H296","v":0},{"$f":"Usage!$GO296","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR296","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO296","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS296","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV296","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA296","v":0},{"$f":"Usage!$GZ296","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB296","v":0},{"$f":"Tenant!$I296","v":0},{"$f":"Usage!$HF296","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH296","v":0},{"$f":"Usage!$HG296","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI296","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A297","v":296},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B297","v":0},{"$f":"Tenant!$C297","v":0},{"$f":"Tenant!$D297","v":0},{"$f":"Tenant!$E297","v":0},{"$f":"Tenant!$G297","v":0},{"$f":"Usage!$D297","v":"00:00:00"},{"$f":"Usage!$E297","v":"00:00:00"},{"$f":"Usage!$F297","v":0},{"$f":"Usage!$G297","v":0},{"$f":"Usage!$H297","v":0},{"$f":"Usage!$X297","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ297","v":0},{"$f":"Usage!$AA297","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD297","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BV297,Usage!$BS297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CK297,Usage!$CH297)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BW297,Usage!$BT297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CL297,Usage!$CI297)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BX297,Usage!$BU297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CM297,Usage!$CJ297)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CC297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CX297,Usage!$CU297)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CD297,Usage!$CA297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CY297,Usage!$CV297)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CE297,Usage!$CB297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CZ297,Usage!$CW297)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BV297,Usage!$BS297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CK297,Usage!$CH297)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BW297,Usage!$BT297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CL297,Usage!$CI297)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BX297,Usage!$BU297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CM297,Usage!$CJ297)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CC297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CX297,Usage!$CU297)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CD297,Usage!$CA297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CY297,Usage!$CV297)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CE297,Usage!$CB297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CZ297,Usage!$CW297)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M297=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO297","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M297=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB297","v":0},{"$f":"Usage!$DL297","v":0},{"$f":"SUM(Usage!$DR297,Usage!$DV297)","v":0},{"$f":"SUM(Usage!$DT297,Usage!$DX297)","v":0},{"$f":"Usage!$GF297","v":0},{"$f":"SUM(Usage!$DR297,Usage!$DT297,Usage!$DV297,Usage!$DX297,Usage!$GG297)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ297","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC297","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB297","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE297","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED297","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG297","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK297,Usage!$GL297),0)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BV297,Usage!$BS297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297=\"Summer\",Usage!$EK297,Usage!$EH297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BW297,Usage!$BT297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297=\"Summer\",Usage!$EL297,Usage!$EI297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BX297,Usage!$BU297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297=\"Summer\",Usage!$EM297,Usage!$EJ297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CC297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297=\"Summer\",Usage!$FN297,Usage!$FK297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CD297,Usage!$CA297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297=\"Summer\",Usage!$FO297,Usage!$FL297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CE297,Usage!$CB297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297=\"Summer\",Usage!$FP297,Usage!$FM297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$BW297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297<>\"Summer\",Usage!$EK297,Usage!$EH297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BW297,Usage!$BT297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297<>\"Summer\",Usage!$EL297,Usage!$EI297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BX297,Usage!$BU297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297<>\"Summer\",Usage!$EM297,Usage!$EJ297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CC297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297<>\"Summer\",Usage!$FN297,Usage!$FK297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CD297,Usage!$CA297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297<>\"Summer\",Usage!$FO297,Usage!$FL297))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CE297,Usage!$CB297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M297<>\"Summer\",Usage!$FP297,Usage!$FM297))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM297","v":0},{"$f":"Usage!$GN297","v":0},{"$f":"Usage!$GN297","v":0},{"$f":"Usage!$GO297","v":0},{"$f":"Tenant!$H297","v":0},{"$f":"Usage!$GO297","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR297","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO297","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS297","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV297","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA297","v":0},{"$f":"Usage!$GZ297","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB297","v":0},{"$f":"Tenant!$I297","v":0},{"$f":"Usage!$HF297","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH297","v":0},{"$f":"Usage!$HG297","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI297","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A298","v":297},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B298","v":0},{"$f":"Tenant!$C298","v":0},{"$f":"Tenant!$D298","v":0},{"$f":"Tenant!$E298","v":0},{"$f":"Tenant!$G298","v":0},{"$f":"Usage!$D298","v":"00:00:00"},{"$f":"Usage!$E298","v":"00:00:00"},{"$f":"Usage!$F298","v":0},{"$f":"Usage!$G298","v":0},{"$f":"Usage!$H298","v":0},{"$f":"Usage!$X298","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ298","v":0},{"$f":"Usage!$AA298","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD298","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BV298,Usage!$BS298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CK298,Usage!$CH298)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BW298,Usage!$BT298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CL298,Usage!$CI298)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BX298,Usage!$BU298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CM298,Usage!$CJ298)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CC298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CX298,Usage!$CU298)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CD298,Usage!$CA298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CY298,Usage!$CV298)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CE298,Usage!$CB298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CZ298,Usage!$CW298)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BV298,Usage!$BS298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CK298,Usage!$CH298)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BW298,Usage!$BT298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CL298,Usage!$CI298)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BX298,Usage!$BU298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CM298,Usage!$CJ298)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CC298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CX298,Usage!$CU298)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CD298,Usage!$CA298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CY298,Usage!$CV298)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CE298,Usage!$CB298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CZ298,Usage!$CW298)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M298=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO298","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M298=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB298","v":0},{"$f":"Usage!$DL298","v":0},{"$f":"SUM(Usage!$DR298,Usage!$DV298)","v":0},{"$f":"SUM(Usage!$DT298,Usage!$DX298)","v":0},{"$f":"Usage!$GF298","v":0},{"$f":"SUM(Usage!$DR298,Usage!$DT298,Usage!$DV298,Usage!$DX298,Usage!$GG298)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ298","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC298","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB298","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE298","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED298","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG298","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK298,Usage!$GL298),0)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BV298,Usage!$BS298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298=\"Summer\",Usage!$EK298,Usage!$EH298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BW298,Usage!$BT298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298=\"Summer\",Usage!$EL298,Usage!$EI298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BX298,Usage!$BU298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298=\"Summer\",Usage!$EM298,Usage!$EJ298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CC298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298=\"Summer\",Usage!$FN298,Usage!$FK298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CD298,Usage!$CA298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298=\"Summer\",Usage!$FO298,Usage!$FL298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CE298,Usage!$CB298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298=\"Summer\",Usage!$FP298,Usage!$FM298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$BW298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298<>\"Summer\",Usage!$EK298,Usage!$EH298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BW298,Usage!$BT298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298<>\"Summer\",Usage!$EL298,Usage!$EI298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BX298,Usage!$BU298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298<>\"Summer\",Usage!$EM298,Usage!$EJ298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CC298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298<>\"Summer\",Usage!$FN298,Usage!$FK298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CD298,Usage!$CA298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298<>\"Summer\",Usage!$FO298,Usage!$FL298))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CE298,Usage!$CB298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M298<>\"Summer\",Usage!$FP298,Usage!$FM298))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM298","v":0},{"$f":"Usage!$GN298","v":0},{"$f":"Usage!$GN298","v":0},{"$f":"Usage!$GO298","v":0},{"$f":"Tenant!$H298","v":0},{"$f":"Usage!$GO298","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR298","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO298","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS298","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV298","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA298","v":0},{"$f":"Usage!$GZ298","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB298","v":0},{"$f":"Tenant!$I298","v":0},{"$f":"Usage!$HF298","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH298","v":0},{"$f":"Usage!$HG298","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI298","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A299","v":298},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B299","v":0},{"$f":"Tenant!$C299","v":0},{"$f":"Tenant!$D299","v":0},{"$f":"Tenant!$E299","v":0},{"$f":"Tenant!$G299","v":0},{"$f":"Usage!$D299","v":"00:00:00"},{"$f":"Usage!$E299","v":"00:00:00"},{"$f":"Usage!$F299","v":0},{"$f":"Usage!$G299","v":0},{"$f":"Usage!$H299","v":0},{"$f":"Usage!$X299","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ299","v":0},{"$f":"Usage!$AA299","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD299","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BV299,Usage!$BS299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CK299,Usage!$CH299)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BW299,Usage!$BT299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CL299,Usage!$CI299)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BX299,Usage!$BU299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CM299,Usage!$CJ299)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CC299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CX299,Usage!$CU299)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CD299,Usage!$CA299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CY299,Usage!$CV299)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CE299,Usage!$CB299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CZ299,Usage!$CW299)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BV299,Usage!$BS299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CK299,Usage!$CH299)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BW299,Usage!$BT299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CL299,Usage!$CI299)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BX299,Usage!$BU299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CM299,Usage!$CJ299)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CC299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CX299,Usage!$CU299)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CD299,Usage!$CA299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CY299,Usage!$CV299)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CE299,Usage!$CB299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CZ299,Usage!$CW299)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M299=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO299","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M299=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB299","v":0},{"$f":"Usage!$DL299","v":0},{"$f":"SUM(Usage!$DR299,Usage!$DV299)","v":0},{"$f":"SUM(Usage!$DT299,Usage!$DX299)","v":0},{"$f":"Usage!$GF299","v":0},{"$f":"SUM(Usage!$DR299,Usage!$DT299,Usage!$DV299,Usage!$DX299,Usage!$GG299)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ299","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC299","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB299","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE299","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED299","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG299","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK299,Usage!$GL299),0)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BV299,Usage!$BS299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299=\"Summer\",Usage!$EK299,Usage!$EH299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BW299,Usage!$BT299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299=\"Summer\",Usage!$EL299,Usage!$EI299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BX299,Usage!$BU299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299=\"Summer\",Usage!$EM299,Usage!$EJ299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CC299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299=\"Summer\",Usage!$FN299,Usage!$FK299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CD299,Usage!$CA299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299=\"Summer\",Usage!$FO299,Usage!$FL299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CE299,Usage!$CB299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299=\"Summer\",Usage!$FP299,Usage!$FM299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$BW299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299<>\"Summer\",Usage!$EK299,Usage!$EH299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BW299,Usage!$BT299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299<>\"Summer\",Usage!$EL299,Usage!$EI299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BX299,Usage!$BU299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299<>\"Summer\",Usage!$EM299,Usage!$EJ299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CC299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299<>\"Summer\",Usage!$FN299,Usage!$FK299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CD299,Usage!$CA299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299<>\"Summer\",Usage!$FO299,Usage!$FL299))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CE299,Usage!$CB299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M299<>\"Summer\",Usage!$FP299,Usage!$FM299))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM299","v":0},{"$f":"Usage!$GN299","v":0},{"$f":"Usage!$GN299","v":0},{"$f":"Usage!$GO299","v":0},{"$f":"Tenant!$H299","v":0},{"$f":"Usage!$GO299","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR299","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO299","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS299","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV299","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA299","v":0},{"$f":"Usage!$GZ299","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB299","v":0},{"$f":"Tenant!$I299","v":0},{"$f":"Usage!$HF299","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH299","v":0},{"$f":"Usage!$HG299","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI299","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A300","v":299},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B300","v":0},{"$f":"Tenant!$C300","v":0},{"$f":"Tenant!$D300","v":0},{"$f":"Tenant!$E300","v":0},{"$f":"Tenant!$G300","v":0},{"$f":"Usage!$D300","v":"00:00:00"},{"$f":"Usage!$E300","v":"00:00:00"},{"$f":"Usage!$F300","v":0},{"$f":"Usage!$G300","v":0},{"$f":"Usage!$H300","v":0},{"$f":"Usage!$X300","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ300","v":0},{"$f":"Usage!$AA300","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD300","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BV300,Usage!$BS300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CK300,Usage!$CH300)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BW300,Usage!$BT300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CL300,Usage!$CI300)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BX300,Usage!$BU300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CM300,Usage!$CJ300)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CC300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CX300,Usage!$CU300)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CD300,Usage!$CA300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CY300,Usage!$CV300)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CE300,Usage!$CB300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CZ300,Usage!$CW300)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BV300,Usage!$BS300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CK300,Usage!$CH300)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BW300,Usage!$BT300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CL300,Usage!$CI300)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BX300,Usage!$BU300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CM300,Usage!$CJ300)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CC300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CX300,Usage!$CU300)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CD300,Usage!$CA300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CY300,Usage!$CV300)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CE300,Usage!$CB300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CZ300,Usage!$CW300)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M300=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO300","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M300=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB300","v":0},{"$f":"Usage!$DL300","v":0},{"$f":"SUM(Usage!$DR300,Usage!$DV300)","v":0},{"$f":"SUM(Usage!$DT300,Usage!$DX300)","v":0},{"$f":"Usage!$GF300","v":0},{"$f":"SUM(Usage!$DR300,Usage!$DT300,Usage!$DV300,Usage!$DX300,Usage!$GG300)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ300","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC300","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB300","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE300","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED300","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG300","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK300,Usage!$GL300),0)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BV300,Usage!$BS300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300=\"Summer\",Usage!$EK300,Usage!$EH300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BW300,Usage!$BT300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300=\"Summer\",Usage!$EL300,Usage!$EI300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BX300,Usage!$BU300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300=\"Summer\",Usage!$EM300,Usage!$EJ300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CC300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300=\"Summer\",Usage!$FN300,Usage!$FK300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CD300,Usage!$CA300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300=\"Summer\",Usage!$FO300,Usage!$FL300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CE300,Usage!$CB300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300=\"Summer\",Usage!$FP300,Usage!$FM300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$BW300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300<>\"Summer\",Usage!$EK300,Usage!$EH300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BW300,Usage!$BT300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300<>\"Summer\",Usage!$EL300,Usage!$EI300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BX300,Usage!$BU300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300<>\"Summer\",Usage!$EM300,Usage!$EJ300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CC300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300<>\"Summer\",Usage!$FN300,Usage!$FK300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CD300,Usage!$CA300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300<>\"Summer\",Usage!$FO300,Usage!$FL300))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CE300,Usage!$CB300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M300<>\"Summer\",Usage!$FP300,Usage!$FM300))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM300","v":0},{"$f":"Usage!$GN300","v":0},{"$f":"Usage!$GN300","v":0},{"$f":"Usage!$GO300","v":0},{"$f":"Tenant!$H300","v":0},{"$f":"Usage!$GO300","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR300","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO300","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS300","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV300","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA300","v":0},{"$f":"Usage!$GZ300","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB300","v":0},{"$f":"Tenant!$I300","v":0},{"$f":"Usage!$HF300","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH300","v":0},{"$f":"Usage!$HG300","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI300","v":0},{"$error":"#DIV/0!"}]
[{"$f":"Tenant!$A301","v":300},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B301","v":0},{"$f":"Tenant!$C301","v":0},{"$f":"Tenant!$D301","v":0},{"$f":"Tenant!$E301","v":0},{"$f":"Tenant!$G301","v":0},{"$f":"Usage!$D301","v":"00:00:00"},{"$f":"Usage!$E301","v":"00:00:00"},{"$f":"Usage!$F301","v":0},{"$f":"Usage!$G301","v":0},{"$f":"Usage!$H301","v":0},{"$f":"Usage!$X301","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$CQ301","v":0},{"$f":"Usage!$AA301","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"Usage!$DD301","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BV301,Usage!$BS301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CK301,Usage!$CH301)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BW301,Usage!$BT301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M302=\"Summer\",Usage!$CL301,Usage!$CI301)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BX301,Usage!$BU301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M302=\"Summer\",Usage!$CM301,Usage!$CJ301)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CC301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M302=\"Summer\",Usage!$CX301,Usage!$CU301)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CD301,Usage!$CA301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M302=\"Summer\",Usage!$CY301,Usage!$CV301)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CE301,Usage!$CB301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CZ301,Usage!$CW301)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BV301,Usage!$BS301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15554999999999994},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CK301,Usage!$CH301)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BW301,Usage!$BT301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.22871},{"$f":"IF(Usage!$M302<>\"Summer\",Usage!$CL301,Usage!$CI301)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BX301,Usage!$BU301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.31118000000000001},{"$f":"IF(Usage!$M302<>\"Summer\",Usage!$CM301,Usage!$CJ301)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CC301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.16200999999999999},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CX301,Usage!$CU301)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CD301,Usage!$CA301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.23718999999999996},{"$f":"IF(Usage!$M302<>\"Summer\",Usage!$CY301,Usage!$CV301)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CE301,Usage!$CB301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.32194},{"$f":"IF(Usage!$M302<>\"Summer\",Usage!$CZ301,Usage!$CW301)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M301=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.7999999999999996E-3},{"$f":"Usage!$CO301","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M301=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":6.5199999999999998E-3},{"$f":"Usage!$DB301","v":0},{"$f":"Usage!$DL301","v":0},{"$f":"SUM(Usage!$DR301,Usage!$DV301)","v":0},{"$f":"SUM(Usage!$DT301,Usage!$DX301)","v":0},{"$f":"Usage!$GF301","v":0},{"$f":"SUM(Usage!$DR301,Usage!$DT301,Usage!$DV301,Usage!$DX301,Usage!$GG301)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$DZ301","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"Usage!$FC301","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"Usage!$EB301","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"Usage!$FE301","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$ED301","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"Usage!$FG301","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(Usage!$GK301,Usage!$GL301),0)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BV301,Usage!$BS301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301=\"Summer\",Usage!$EK301,Usage!$EH301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BW301,Usage!$BT301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301=\"Summer\",Usage!$EL301,Usage!$EI301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BX301,Usage!$BU301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301=\"Summer\",Usage!$EM301,Usage!$EJ301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CC301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301=\"Summer\",Usage!$FN301,Usage!$FK301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CD301,Usage!$CA301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301=\"Summer\",Usage!$FO301,Usage!$FL301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CE301,Usage!$CB301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301=\"Summer\",Usage!$FP301,Usage!$FM301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$BW301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301<>\"Summer\",Usage!$EK301,Usage!$EH301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BW301,Usage!$BT301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301<>\"Summer\",Usage!$EL301,Usage!$EI301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BX301,Usage!$BU301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":9.5339999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301<>\"Summer\",Usage!$EM301,Usage!$EJ301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CC301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301<>\"Summer\",Usage!$FN301,Usage!$FK301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CD301,Usage!$CA301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301<>\"Summer\",Usage!$FO301,Usage!$FL301))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CE301,Usage!$CB301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":9.5269999999999994E-2},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,IF(Usage!$M301<>\"Summer\",Usage!$FP301,Usage!$FM301))","v":{"$error":"#VALUE!"}},{"$f":"Usage!$GM301","v":0},{"$f":"Usage!$GN301","v":0},{"$f":"Usage!$GN301","v":0},{"$f":"Usage!$GO301","v":0},{"$f":"Tenant!$H301","v":0},{"$f":"Usage!$GO301","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"Usage!$GR301","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GO301","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"Usage!$GS301","v":{"$error":"#DIV/0!"}},{"$f":"Usage!$GV301","v":0},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"Usage!$HA301","v":0},{"$f":"Usage!$GZ301","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"Usage!$HB301","v":0},{"$f":"Tenant!$I301","v":0},{"$f":"Usage!$HF301","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"Usage!$HH301","v":0},{"$f":"Usage!$HG301","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"Usage!$HI301","v":0},{"$error":"#DIV/0!"}]

{"sheet":"BllTmplt","index":15,"n_rows":81,"n_cols":8,"rows_kept":81,"cut":false,"hidden":true,"merged":[[48,0,48,2],[57,0,57,2],[55,0,55,2],[66,0,66,2],[1,0,3,6],[53,0,53,2],[52,0,52,2],[50,0,50,2],[64,0,64,2],[54,0,54,2],[51,0,51,2],[49,0,49,2],[41,0,41,2],[40,0,40,2],[38,0,38,2],[42,0,42,2],[71,0,71,2],[67,0,67,2],[58,0,58,2],[56,0,56,2],[61,0,61,2],[60,0,60,2],[65,0,65,2],[70,0,70,2],[68,0,68,2],[69,0,69,2],[59,0,59,2],[62,0,62,2],[63,0,63,2],[16,0,16,2],[20,0,20,2],[17,0,17,2],[18,0,18,2],[23,0,23,2],[19,0,19,2],[22,0,22,2],[24,0,24,2],[25,0,25,2],[21,0,21,2],[27,0,27,2],[43,0,43,2],[26,0,26,2],[34,0,34,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[36,0,36,2],[37,0,37,2],[47,0,47,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[35,0,35,2],[39,0,39,2],[44,0,44,2],[45,0,45,2],[46,0,46,2],[72,0,72,2],[80,0,80,2],[73,0,73,2],[74,0,74,2],[75,0,75,2],[77,0,77,2],[78,0,78,2],[76,0,76,2],[79,0,79,2]]}
[]
["Southern California Edison (SCE) has prepared a bill calculation from information provided by the Mobilehome Park (MHP) management.  Payment should be sent as directed by MHP management.  DO NOT SEND PAYMENTS TO SCE.  For questions, please contact property owner/management."]
[]
[]
[]
[1]
[{"$f":"IF(ISBLANK(Account!H2),\"\",Account!H2)","v":""}]
[{"$f":"\"Owner Name: \"&VLOOKUP($A$6,BllSmmry!A:EP,2,FALSE)","v":"Owner Name: 0"}]
[{"$f":"\"Owner Rate: \"&VLOOKUP($A$6,BllSmmry!A:EP,3,FALSE)","v":"Owner Rate: 0"}]
[{"$f":"\"Tenant Name: \"&VLOOKUP($A$6,BllSmmry!A:EP,4,FALSE)","v":"Tenant Name: 0"}]
[{"$f":"\"Tenant Address: \"&VLOOKUP($A$6,BllSmmry!A:EP,5,FALSE)","v":"Tenant Address: 0"}]
[{"$f":"\"Tenant Number: \"&VLOOKUP($A$6,BllSmmry!A:EP,6,FALSE)","v":"Tenant Number: 0"}]
[]
["Rate Schedule","Medical Baseline","Start Date","End Date","Start Read","End Read","Total Usage"]
[{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,7,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,8,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,9,FALSE)","v":"00:00:00"},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,10,FALSE)","v":"00:00:00"},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,11,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,12,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,13,FALSE)","v":0}]
[]
["Delivery charges - Cost to deliver your electricity"]
["Basic charge",null,null,{"$f":"IF($F$18=$F$19,SUM(VLOOKUP($A$6,BllSmmry!A:EP,14,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,17,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,14,FALSE))&\" days\"","v":"0 days"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,15,FALSE)","v":2.4E-2},{"$f":"IF($F$18=$F$19,SUM(VLOOKUP($A$6,BllSmmry!A:EP,16,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,19,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,16,FALSE))","v":0},{"$f":"IF(OR($G18<0,$G18>0),\"\",\"x\")","v":"x"}]
["Basic charge",null,null,{"$f":"IF($F$19=$F$18,0,VLOOKUP($A$6,BllSmmry!A:EP,17,FALSE))&\" days\"","v":"0 days"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,18,FALSE)","v":2.4E-2},{"$f":"IF($F$19=$F$18,0,VLOOKUP($A$6,BllSmmry!A:EP,19,FALSE))","v":0},{"$f":"IF(OR($G19<0,$G19>0),\"\",\"x\")","v":"x"}]
[{"$f":"\"Energy-\"&IF(OR($C15<DATE(YEAR(Account!$J$2),6,1),$C15>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Energy-Winter"},null,null,null,null,null,null,{"$f":"IF(SUM(G21:G26)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$21=$F$24,$D$24=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,20,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,29,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,20,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,21,FALSE)","v":0.15554999999999994},{"$f":"IF(AND($F$21=$F$24,$D$24=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,22,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,31,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,22,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G21<0,$G21>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$22=$F$25,$D$25=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,23,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,32,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,23,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,24,FALSE)","v":0.22871},{"$f":"IF(AND($F$22=$F$25,$D$25=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,25,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,34,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,25,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G22<0,$G22>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$23=$F$26,$D$26=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,26,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,35,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,26,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,27,FALSE)","v":0.31118000000000001},{"$f":"IF(AND($F$23=$F$26,$D$26=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,28,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,37,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,28,FALSE))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,29,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,30,FALSE)","v":0.16200999999999999},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,31,FALSE)","v":0},"x"]
["Tier 2 (101% to 400%)",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,32,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,33,FALSE)","v":0.23718999999999996},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,34,FALSE)","v":0},"x"]
["High Usage Charge",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,35,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,36,FALSE)","v":0.32194},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,37,FALSE)","v":0},"x"]
[{"$f":"\"Energy-\"&IF(OR($C15<DATE(YEAR(Account!$J$2),6,1),$C15>=DATE(YEAR(Account!$J$2),10,1)),\"Summer\",\"Winter\")","v":"Energy-Summer"},null,null,null,null,null,null,{"$f":"IF(SUM(G28:G33)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$28=$F$31,$D$31=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,38,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,47,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,38,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,39,FALSE)","v":0.15554999999999994},{"$f":"IF(AND($F$28=$F$31,$D$31=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,40,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,49,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,40,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G28<0,$G28>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$29=$F$32,$D$32=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,41,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,50,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,41,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,42,FALSE)","v":0.22871},{"$f":"IF(AND($F$29=$F$32,$D$32=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,43,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,52,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,43,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G29<0,$G29>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$30=$F$33,$D$33=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,44,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,53,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,44,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,45,FALSE)","v":0.31118000000000001},{"$f":"IF(AND($F$30=$F$33,$D$33=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,46,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,55,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,46,FALSE))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,47,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,48,FALSE)","v":0.16200999999999999},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,49,FALSE)","v":0},"x"]
["Tier 2 (101% to 400%)",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,50,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,51,FALSE)","v":0.23718999999999996},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,52,FALSE)","v":0},"x"]
["High Usage Charge",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,53,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,54,FALSE)","v":0.32194},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,55,FALSE)","v":0},"x"]
["DWR bond charge",null,null,{"$f":"IF($F$34=$F$35,SUM(VLOOKUP($A$6,BllSmmry!A:EP,56,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,59,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,56,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,57,FALSE)","v":5.7999999999999996E-3},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),0,IF($F$34=$F$35,SUM(VLOOKUP($A$6,BllSmmry!A:EP,58,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,61,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,58,FALSE)))","v":0},"x"]
["DWR bond charge",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,59,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,60,FALSE)","v":6.5199999999999998E-3},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),0,IF($F$35=$F$34,0,IF($F$35=$F$34,SUM(VLOOKUP($A$6,BllSmmry!A:EP,61,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,64,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,61,FALSE))))","v":0},"x"]
["Bal of minimum charge",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,62,FALSE)","v":0},"x"]
["CARE discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,63,FALSE)","v":0},{"$f":"IF(OR($G37<0,$G37>0),\"\",\"x\")","v":"x"}]
["FERA discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,64,FALSE)","v":0},{"$f":"IF(OR($G38<0,$G38>0),\"\",\"x\")","v":"x"}]
["CA Climate Credit",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,65,FALSE)","v":0},"x"]
["Delivery Subtotal",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,66,FALSE)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(G43:G48)=0,\"x\",\"\")","v":"x"}]
[{"$f":"IF(Account!$M$2=TRUE,\"Direct Access cost responsibility surcharge *\",IF(Account!$Q$2=TRUE,\"CCA cost responsibility surcharge\",\"N/A\"))","v":"N/A"},null,null,null,null,null,null,{"$f":"IF(SUM(G43:G48)=0,\"x\",\"\")","v":"x"}]
["DA CRS DWR bond",null,null,{"$f":"IF($F$43=$F$44,SUM(VLOOKUP($A$6,BllSmmry!A:EP,67,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,70,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,67,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,68,FALSE)","v":0},{"$f":"IF($F$43=$F$44,SUM(VLOOKUP($A$6,BllSmmry!A:EP,69,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,72,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,69,FALSE))","v":0},{"$f":"IF(OR($G43<0,$G43>0),\"\",\"x\")","v":"x"}]
["DA CRS DWR bond",null,null,{"$f":"IF($F$44=$F$43,0,VLOOKUP($A$6,BllSmmry!A:EP,70,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,71,FALSE)","v":0},{"$f":"IF($F$44=$F$43,0,VLOOKUP($A$6,BllSmmry!A:EP,72,FALSE))","v":0},{"$f":"IF(OR($G44<0,$G44>0),\"\",\"x\")","v":"x"}]
["PCIA",null,null,{"$f":"IF($F$45=$F$46,SUM(VLOOKUP($A$6,BllSmmry!A:EP,73,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,76,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,73,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,74,FALSE)","v":0},{"$f":"IF($F$45=$F$46,SUM(VLOOKUP($A$6,BllSmmry!A:EP,75,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,78,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,75,FALSE))","v":0},"x"]
["PCIA",null,null,{"$f":"IF($F$46=$F$45,0,VLOOKUP($A$6,BllSmmry!A:EP,76,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,77,FALSE)","v":0},{"$f":"IF($F$46=$F$45,0,VLOOKUP($A$6,BllSmmry!A:EP,78,FALSE))","v":0},"x"]
["CTC",null,null,{"$f":"IF($F$47=$F$48,SUM(VLOOKUP($A$6,BllSmmry!A:EP,79,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,82,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,79,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,80,FALSE)","v":0},{"$f":"IF($F$47=$F$48,SUM(VLOOKUP($A$6,BllSmmry!A:EP,81,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,84,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,81,FALSE))","v":0},"x"]
["CTC",null,null,{"$f":"IF($F$48=$F$47,0,VLOOKUP($A$6,BllSmmry!A:EP,82,FALSE))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,83,FALSE)","v":0},{"$f":"IF($F$48=$F$47,0,VLOOKUP($A$6,BllSmmry!A:EP,84,FALSE))","v":0},"x"]
[{"$f":"IF(Account!$M$2=TRUE,\"Direct Access Subtotal\",IF(Account!$Q$2=TRUE,\"CCA Subtotal\",\"N/A Subtotal\"))","v":"N/A Subtotal"},null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,85,FALSE)","v":0},"x"]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(G54:G59)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["Generation charges - Cost to generate your electricity",null,null,null,null,null,null,{"$f":"IF(SUM(G54:G59)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["SCE Generation",null,null,null,null,null,null,{"$f":"IF(SUM(G54:G59)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"$A$20","v":"Energy-Winter"},null,null,null,null,null,null,{"$f":"IF(SUM(G54:G59)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$54=$F$57,$D$57=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,86,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,95,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,86,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,87,FALSE)","v":9.5339999999999994E-2},{"$f":"IF(AND($F$54=$F$57,$D$57=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,88,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,97,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,88,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G54<0,$G54>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$55=$F$58,$D$58=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,89,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,98,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,89,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,90,FALSE)","v":9.5339999999999994E-2},{"$f":"IF(AND($F$55=$F$58,$D$58=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,91,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,100,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,91,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G55<0,$G55>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$56=$F$59,$D$59=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,92,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,101,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,92,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,93,FALSE)","v":9.5339999999999994E-2},{"$f":"IF(AND($F$56=$F$59,$D$59=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,94,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,103,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,94,FALSE))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,95,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,96,FALSE)","v":9.5269999999999994E-2},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,97,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,98,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,99,FALSE)","v":9.5269999999999994E-2},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,100,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["High Usage Charge",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,101,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,102,FALSE)","v":9.5269999999999994E-2},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,103,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"$A$27","v":"Energy-Summer"},null,null,null,null,null,null,{"$f":"IF(SUM(G61:G66)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$61=$F$64,$D$64=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,104,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,107,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,104,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,105,FALSE)","v":9.5339999999999994E-2},{"$f":"IF(AND($F$61=$F$64,$D$64=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,106,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,109,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,106,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G61<0,$G61>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$62=$F$65,$D$65=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,107,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,110,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,107,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,108,FALSE)","v":9.5339999999999994E-2},{"$f":"IF(AND($F$62=$F$65,$D$65=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,109,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,112,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,109,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G62<0,$G62>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$63=$F$66,$D$66=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,110,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,113,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,110,FALSE))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,111,FALSE)","v":9.5339999999999994E-2},{"$f":"IF(AND($F$63=$F$66,$D$66=0),SUM(VLOOKUP($A$6,BllSmmry!A:EP,112,FALSE),VLOOKUP($A$6,BllSmmry!A:EP,115,FALSE)),VLOOKUP($A$6,BllSmmry!A:EP,112,FALSE))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,113,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,114,FALSE)","v":9.5269999999999994E-2},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,115,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,116,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,117,FALSE)","v":9.5269999999999994E-2},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,118,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["High Usage Charge",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,119,FALSE)&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,120,FALSE)","v":9.5269999999999994E-2},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,121,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Generation Subtotal",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,122,FALSE)","v":0},"x"]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(G70:G70)=0,\"x\",\"\")","v":"x"}]
["Other charges or credits",null,null,null,null,null,null,{"$f":"IF(SUM(G70:G70)=0,\"x\",\"\")","v":"x"}]
["Generation Municipal Surcharge",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,123,FALSE)","v":0},{"$f":"IF(OR($G70<0,$G70>0),\"\",\"x\")","v":"x"}]
["Other Subtotal",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,124,FALSE)","v":0},{"$f":"IF(OR($G71<0,$G71>0),\"\",\"x\")","v":"x"}]
["Subtotal of your new charges",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,125,FALSE)","v":0},"x"]
["UUT exempt",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,126,FALSE)","v":0},{"$f":"IF($G73=TRUE,\"\",\"x\")","v":"x"}]
[{"$f":"PROPER(Account!$E$2)&\" UUT\"","v":" UUT"},null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,127,FALSE)","v":0},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,128,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,129,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G74<0,$G74>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"PROPER(Account!$E$2)&\" UUT\"","v":" UUT"},null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,130,FALSE)","v":0},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,131,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,132,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR($G75<0,$G75>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["City franchise surchg",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,133,FALSE)","v":0},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,134,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,135,FALSE)","v":0},{"$f":"IF(OR($G76<0,$G76>0),\"\",\"x\")","v":"x"}]
["City franchise surchg",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,136,FALSE)","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,137,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,138,FALSE)","v":0},{"$f":"IF(OR($G77<0,$G77>0),\"\",\"x\")","v":"x"}]
["State tax exempt",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,139,FALSE)","v":0},{"$f":"IF($G78=TRUE,\"\",\"x\")","v":"x"}]
["State tax",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,140,FALSE)&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,141,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,142,FALSE)","v":0},{"$f":"IF(OR($G79<0,$G79>0),\"\",\"x\")","v":"x"}]
["State tax",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,143,FALSE)&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,144,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,145,FALSE)","v":0},{"$f":"IF(OR($G80<0,$G80>0),\"\",\"x\")","v":"x"}]
["Your new charges",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:EP,146,FALSE)","v":{"$error":"#DIV/0!"}}]

{"sheet":"Dt1","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Dt2","index":17,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Data","index":18,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Southern California Edison (SCE) has prepared a bill calculation from information provided by the Mobilehome Park (MHP) management.  Payment should be sent as directed by MHP management.  DO NOT SEND PAYMENTS TO SCE.  For questions, please contact property owner/management."]